KNOLL INC
10-Q, 1996-11-12
MISCELLANEOUS FURNITURE & FIXTURES
Previous: FOOTSTAR INC, 10-Q, 1996-11-12
Next: FINE HOST CORP, 10-Q, 1996-11-12



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 1996

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________________ to _____________________

Commission file number: 333-02972



                                   KNOLL, INC.
             (Exact name of registrant as specified in its charter)

          Delaware                                         25-1648603
 (State or other jurisdiction of                        (I.R.S. Employer
  incorporation or organization)                       Identification No.)

  T.K.G. Acquisition Corp.            Delaware                13-3873847
    Knoll Overseas, Inc.              Delaware                25-1648603
Spinneybeck Enterprises, Inc.         New York                16-1159029
(Exact name of registrants as      (State or other         (I.R.S. Employer
 specified in their charter)       jurisdiction of        Identification No.)
                                  incorporation or
                                   organization)

                  1235 Water Street, East Greenville, PA 18041
               (Address of principal executive offices, zip code)
                                 (215) 679-7991
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.     Yes  |X|   No__

The number of outstanding shares of the registrant's common stock, par value
$1.00 per share, as of September 30, 1996 was 1,000.




<PAGE>

                                   KNOLL, INC.

                               INDEX TO FORM 10-Q



                                                                          Page
                                                                          ----
PART I -- FINANCIAL INFORMATION

ITEM 1 -- Financial Statements

Consolidated Balance Sheets
   Knoll, Inc. as of September 30, 1996.................................... 3
   The Knoll Group, Inc. (Predecessor)
        as of December 31, 1995............................................ 3

Consolidated Statements of Operations
   Knoll, Inc. for the three months ended September 30, 1996............... 4
   The Knoll Group, Inc. (Predecessor) for the three
        months ended September 30, 1995.................................... 4
   Knoll, Inc. for the seven months ended September 30, 1996............... 5
   The Knoll Group, Inc. (Predecessor) for the two
        months ended February 29, 1996..................................... 5
   The Knoll Group, Inc. (Predecessor) for the nine
        months ended September 30, 1995.................................... 5

Pro Forma Consolidated Statements of Operations
   Three months ended September 30, 1996 (Actual).......................... 6
   Three months ended September 30, 1995................................... 6
   Nine months ended September 30, 1996.................................... 6
   Nine months ended September 30, 1995.................................... 6

Consolidated Statements of Cash Flows
   Knoll, Inc. for the seven months ended September 30, 1996............... 7
   The Knoll Group, Inc. (Predecessor) for the two
        months ended February 29, 1996..................................... 7
   The Knoll Group, Inc. (Predecessor) for the nine
        months ended September 30, 1995.................................... 7

Notes to Consolidated Financial Statements................................. 8

ITEM 2 -- Management's Discussion and Analysis of
     Financial Condition and Results of Operations......................... 11 


PART II -- OTHER INFORMATION

ITEM 6 -- Exhibits and Reports on Form 8-K................................. 15

Signature Pages............................................................ 16


                                        2

<PAGE>

                                   KNOLL, INC.
                           CONSOLIDATED BALANCE SHEETS
                                ($ in thousands)

                                                                    The Knoll
                                                                   Group, Inc.
                                                                  (Predecessor)
                                                   September 30,   December 31,
                                                       1996           1995
                                                   -------------  -------------
                                                    (Unaudited)     (Audited)
ASSETS:
Current assets:
  Cash and cash equivalents                         $  21,729       $   1,569
  Accounts receivable, net                             99,823         114,592
  Inventories:
     Finished goods                                    17,646          14,842
     Work in process                                    8,316           8,718
     Raw materials                                     34,831          38,749
     Reserves                                          (5,291)         (2,666)
                                                    ---------       ---------
  Total inventories                                    55,502          59,643
  Deferred income taxes                                 7,941          18,273
  Prepaid and other current assets                      3,733           8,465
                                                    ---------       ---------
     Total current assets                             188,728         202,542
                                                    ---------       ---------
Property, plant, and equipment at cost                192,067         283,765
     Less accumulated depreciation                     14,487         119,132
                                                    ---------       ---------
Net property, plant and equipment                     177,580         164,633
Goodwill and other intangible assets                  311,726         240,772
Other noncurrent assets                                12,564          48,763
                                                    ---------       ---------
     Total assets                                   $ 690,598       $ 656,710
                                                    =========       =========
LIABILITIES AND STOCKHOLDERS' EQUITY:
Current liabilities:
  Accounts payable                                  $  42,587       $  46,263
  Accrued payroll                                      18,346          19,486
  Accrued interest payable                              4,781            --
  Income taxes payable                                  2,836          13,973
  Short term borrowings                                  --             1,496
  Current portion of long term debt                    13,758           3,287
  Other current liabilities                            32,984          35,339
                                                    ---------       ---------
     Total current liabilities                        115,292         119,844
                                                    ---------       ---------
Long term debt                                        366,882             251
Postretirement benefits obligation                     24,591          20,593
Deferred income taxes                                    --            29,574
Other noncurrent liabilities                            7,493           5,997
                                                    ---------       ---------
     Total liabilities                                514,258         176,259
                                                    ---------       ---------
Stockholders' equity:
  Cumulative translation adjustment                       679         (22,866)
  Parent company investment                              --           503,317
  Common stock, $1.00 par value;
     authorized and issued 1,000 shares                     1            --
  Additional paid-in capital                          159,999            --
  Retained earnings                                    15,661            --
                                                    ---------       ---------
     Total stockholders' equity                       176,340         480,451
                                                    ---------       ---------
     Total liabilities and
        stockholders' equity                        $ 690,598       $ 656,710
                                                    =========       =========

                             See accompanying notes.

                                        3

<PAGE>



                                   KNOLL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)
                                ($ in thousands)


                                                                The Knoll Group,
                                                                      Inc.
                                                                  (Predecessor)
                                                   Three Months    Three Months
                                                      Ended           Ended
                                                   September 30,   September 30,
                                                       1996            1995
                                                   -------------  --------------

Sales ...................................          $ 167,184        $ 155,055

Cost of sales ...........................            107,988          101,563
                                                   ---------        ---------
Gross profit ............................             59,196           53,492

Selling, general and
  administrative expenses ...............             36,416           30,615

Allocated corporate
  expenses ..............................               --              2,400
                                                   ---------        ---------
Operating income ........................             22,780           20,477

Interest expense ........................              9,653              276

Other income (expense) ..................                322             (244)
                                                   ---------        ---------
Income before income
 taxes ..................................             13,449           19,957

Income taxes ............................              5,764            7,783
                                                   ---------        ---------

Net income ..............................          $   7,685        $  12,174
                                                   =========        =========


                             See accompanying notes.

                                        4

<PAGE>



                                   KNOLL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)
                                ($ in thousands)



                                                     The Knoll       The Knoll
                                                    Group, Inc.     Group, Inc.
                                                   (Predecessor)   (Predecessor)
                                     Seven Months    Two Months     Nine Months
                                         Ended         Ended           Ended
                                     September 30,  February 29,   September 30,
                                         1996           1996            1995
                                     ------------- -------------   ------------

Sales ..........................       $381,784       $ 90,232       $461,817

Cost of sales ..................        250,952         60,598        318,730
                                       --------       --------       --------

Gross profit ...................        130,832         29,634        143,087

Selling, general
  and administrative
  expenses .....................         81,082         20,372         99,657

Allocated corporate
  expenses .....................           --              921          7,100

Westinghouse long
  term incentive
  compensation .................           --           47,900           --
                                       --------       --------       --------

Operating income (loss) ........         49,750        (39,559)        36,330

Interest expense ...............         23,605            340            915

Other income (expense) .........            662           (296)           334
                                       --------       --------       --------

Income (loss) before
  income taxes .................         26,807        (40,195)        35,749

Income taxes ...................         11,146        (16,107)        16,414
                                       --------       --------       --------

Net income (loss) ..............       $ 15,661       $(24,088)      $ 19,335
                                       ========       ========       ========


                             See accompanying notes.


                                        5

<PAGE>



                                   KNOLL, INC.
                 PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)
                                ($ in thousands)



<TABLE>
<CAPTION>
                                                    Actual            Pro Forma
                                                 Three Months        Three Months                     Pro Forma
                                                    Ended               Ended                    Nine Months Ended
                                                 September 30,       September 30,                  September 30,
                                                    1996                1995                   1996                 1995
                                                 -------------       -------------          ---------            ---------
<S>                                              <C>                  <C>                   <C>                  <C>      
Sales ...............................            $ 167,184            $ 155,055             $ 472,016            $ 461,817

Cost of sales .......................              107,988              102,622               312,654              323,461
                                                 ---------            ---------             ---------            ---------

Gross profit ........................               59,196               52,433               159,362              138,356

Selling, general and
 administrative expenses ............               36,416               32,364               102,486              103,875

Allocated corporate
 expenses ...........................                 --                  1,000                  --                  3,000
                                                 ---------            ---------             ---------            ---------

Operating income ....................               22,780               19,069                56,876               31,481

Interest expense ....................                9,653               10,110                30,683               30,837

Other income
 (expense) ..........................                  322                 (244)                  366                  334
                                                 ---------            ---------             ---------            ---------

Income (loss) before
 income taxes .......................               13,449                8,715                26,559                  978

Income taxes ........................                5,764                3,156                11,150                  786
                                                 ---------            ---------             ---------            ---------

Net income ..........................            $   7,685            $   5,559             $  15,409            $     192
                                                 =========            =========             =========            =========
</TABLE>



                             See accompanying notes.

                                        6

<PAGE>



                                   KNOLL, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                ($ in thousands)




<TABLE>
<CAPTION>
                                                              The Knoll        The Knoll
                                                             Group, Inc.      Group, Inc.
                                                            (Predecessor)    (Predecessor)
                                             Seven Months     Two Months      Nine Months
                                                Ended           Ended            Ended
                                            September 30,    February 29,    September 30,
                                                 1996            1996             1995
                                            -------------    ------------    --------------
<S>                                            <C>           <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                       
                                                            
  Net income (loss)                           $ 15,661         $(24,088)        $ 19,335
  Adjustments to reconcile net income                                         
   (loss) to net cash provided by                                             
   operating activities:                                                      
     Depreciation                               14,464            3,150           15,321
     Amortization of intangible assets           5,477            1,167            5,244
     Changes in assets and liabilities:                                       
       Accounts receivable                       5,970            8,798          (10,716)
       Inventories                               1,822              671            4,156
       Accounts payable                         12,445          (15,292)          (5,743)
       Other current assets                                                   
         and liabilities                        12,132          (21,534)           4,068
       Noncurrent assets and liabilities         5,236           (6,911)          22,062
                                              --------         --------         --------
  Net cash provided by (used in)                                              
   operating activities                         73,207          (54,039)          53,727
                                              --------         --------         --------
                                                                              
CASH FLOWS FROM INVESTING ACTIVITIES:                                         
                                                                              
  Purchases of property, plant                                                
    and equipment                               (6,773)          (2,296)         (13,908)
                                              --------         --------         --------
  Net cash used in investing activities         (6,773)          (2,296)         (13,908)
                                              --------         --------         --------
CASH FLOWS FROM FINANCING ACTIVITIES:                                         
                                                                              
  Repayment of short term borrowings            (1,476)          (3,805)         (17,227)
  Repayment of long term borrowings            (45,592)            --             (2,865)
  Net receipts from (payments to)                                             
    parent company                                --             60,848          (26,251)
                                              --------         --------         --------
  Net cash provided by (used in)                                              
     financing activities                      (47,068)          57,043          (46,343)
                                              --------         --------         --------
Effect of exchange rate on cash                     28               58            1,040
                                              --------         --------         --------
                                                                              
Increase (decrease) in cash                     19,394              766           (5,484)
Cash and cash equivalents at                                                  
 beginning of period                             2,335            1,569            5,484
                                              --------         --------         --------
                                                                              
Cash and cash equivalents at                                                  
 end of period                                $ 21,729         $  2,335         $      0
                                              ========         ========         ========
</TABLE>


                             See accompanying notes. 

                                        7

<PAGE>

                                   KNOLL, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 1996
                                   (Unaudited)


Note 1:  Basis of Presentation

     The accompanying unaudited, consolidated financial statements of Knoll,
Inc. (the "Company") have been prepared in accordance with generally accepted
accounting principles for interim financial information and with the
instructions to Form 10-Q and Article 10 of Regulation S-X. Therefore, they do
not include all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included. The results of operations
for the seven months ended September 30, 1996 are not necessarily indicative of
the results to be expected for the ten months ending December 31, 1996. For
further information, refer to the consolidated financial statements and
footnotes thereto included in the Company's registration statement on Form S-4.

     The pro forma statements of operations for the three and nine months ended
September 30, 1995 and nine months ended September 30, 1996, reflect the
acquisition of The Knoll Group, Inc. as if the acquisition occurred at the
beginning of the applicable year.

Note 2:  Acquisition of Knoll

     T.K.G. Acquisition Corp. ("TKG") was formed in December 1995 in connection
with the acquisition of The Knoll Group, Inc. and related entities ("Knoll")
from Westinghouse Electric Corporation ("Westinghouse"). TKG does not have any
significant assets, liabilities, or operations other than those incident to its
formation, capitalization and acquisition of Knoll.

     On February 29, 1996, TKG issued and sold an aggregate of 1,000,000 shares
of common stock, $.01 par value per share; and 1,599,000 shares of Series A 12%
Participating Convertible Preferred Stock, $1.00 par value per share, for
$100,000 and $159,900,000, respectively.

     On February 29, 1996, T.K.G. Acquisition Sub, Inc., a wholly owned
subsidiary of TKG, acquired all of the outstanding capital stock of Knoll. On
the same date, T.K.G. Acquisition Sub, Inc. and The Knoll Group, Inc. merged
with and into Knoll North America, Inc., which thereupon changed its name to
Knoll, Inc. As a result of these transactions, Knoll, Inc. became a direct
wholly owned subsidiary of TKG. In addition to an equity contribution, the
acquisition was funded through borrowings under the Company's credit facilities
and the issuance of the Company's Senior Subordinated Notes. The specifics of
the credit facilities and the Company's Senior Subordinated notes are:

     $160,000,000 term loan facility with a group of banks with interest at
     LIBOR plus 2.5% due $5,000,000 in 1996, $20,000,000 in 1997, $23,000,000 in
     1998, $27,000,000 in 1999, $34,000,000 in 2000, $40,500,000 in 2001, and
     $10,500,000 in 2002.

                                        8

<PAGE>

     $100,000,000 term loan facility with a group of banks with interest at
     LIBOR plus 3% due $250,000 in 1996, $1,000,000 in 1997, $1,000,000 in 1998,
     $1,000,000 in 1999, $1,000,000 in 2000, $1,000,000 in 2001, $47,500,000 in
     2002 and $47,250,000 in 2003.

     $165,000,000 principal amount of 10-7/8% Senior Subordinated Notes due in
     2006.

     The credit facilities and Senior Subordinated Notes of the Company are
unconditionally guaranteed by TKG.

     The cost of the acquisition, subject to certain post-closing adjustments,
and the allocation of the purchase price on a preliminary basis is as follows:

         Net working capital                                $ 97,715,000
         Property, plant and equipment                       184,691,000
         Other non-current liabilities, net                  (15,447,000)
         Goodwill and other intangibles                      318,041,000
                                                            ------------
                           Total                            $585,000,000
                                                            ------------

Note 3:  Income Taxes

     Income taxes for the three and seven-month periods ended September 30, 1996
were computed using the effective tax rates estimated to be applicable for the
full fiscal year, which is subject to ongoing review and evaluation by
management. In 1995, and for the first two months of 1996, Knoll is included in
a consolidated U.S. income tax return with Westinghouse and its subsidiaries. In
accordance with Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes," income taxes were provided for the three and nine months
ended September 30, 1995 and the two months ended February 29, 1996 as if Knoll
had filed a separate tax return. The pro forma effective tax rates were 36.2%
and 80.4% for the three month and nine month periods ended September 30, 1995,
respectively. The effective rate for the nine month period ended September 30,
1995 differs from the U.S. statutory rate due to pro forma losses before income
taxes generated in Europe for which no tax benefit has been recorded.

Note 4:  Stock Incentive Plan

     Effective February 29, 1996, TKG established the T.K.G. Acquisition Corp.
1996 Stock Incentive Plan (the "Plan") to increase its ability to attract and
retain key employees of the Company. Under the Plan, awards denominated or
payable in shares of TKG stock may be granted to employees of the Company. The
maximum number of shares that may be granted under the Plan are 1,500,000 shares
of common stock. A Stock Plan Committee of TKG's Board of Directors has sole
discretion concerning administration of the Plan including: selection of
individuals to receive awards, types of awards, the terms and conditions of the
awards and the time at which awards will be granted. The Plan may be terminated
at any time at the discretion of the Board of Directors.

Note 5:  Goodwill and Other Intangibles

     The Company reviews the carrying value of goodwill and other intangibles on
an ongoing basis if the facts and circumstances suggest that it may be impaired.
Management uses an estimate of the undiscounted cash flows of the asset over the
remaining life of the asset in measuring whether the intangible asset is
recoverable. If such analysis indicates that an impairment has in


                                        9

<PAGE>


fact occurred, the carrying value of the intangible asset is reduced to its
estimated fair value.


Note 6:  Financial Instruments

     In managing interest rate exposure under the Company's term loan
facilities, the Company has entered into interest rate collar agreements that
effectively set the LIBOR component of the interest rate at a maximum and
minimum rate on a notional principal amount. During the three month period ended
September 30, 1996, the maximum and minimum rates ranged from 7.5% to 7.99% and
from 5.00% to 5.50%, respectively. In addition, the total notional principal
amount for 1996 is $200 million. This notional principal amount will decrease
based on the following aggregate maturities:

                  Year                            Amount
                  ----                            ------
                  1998                        $ 70,000,000
                  1999                         130,000,000
                                              ------------
                                              $200,000,000
                                              ------------

     The interest rate collar agreements are with major financial institutions.
The Company continually monitors its positions and the credit ratings of its
counterparties and does not anticipate nonperformance by the counterparties.

Note 7:  Corporate Services

     For the two month period ended February 29, 1996, the three month period
ended September 30, 1995 and the nine month period ended September 30, 1995,
charges related to services provided by Westinghouse totaled $510,000, $826,000
and $2,478,000, respectively, and are included in selling, general and
administrative expenses.

Note 8:  Westinghouse Long-Term Incentive Compensation

     The results of operations for the two-month period ended February 29, 1996
include $47,900,000 of incentive compensation payable to the Company's employees
as a result of consummation of the acquisition of Knoll from Westinghouse. Such
acquisition triggered the payment of awards and established the amounts of
payments due under Westinghouse's long-term incentive plans.


                                       10

<PAGE>

                                   KNOLL, INC.

           Management's Discussion and Analysis of Financial Condition
                            and Results of Operations



General

     Knoll, Inc. (the "Company") is a leading manufacturer of office furniture,
focusing on the middle to high end segments of the contract furniture market.
The Company offers a broad range of office furniture and accessories, including
office systems, seating, storage solutions and filing cabinets, desks and
casegoods, and tables.

     The Company maintains manufacturing sites in the United States, Canada and
Italy. The Company generally conducts its business in local currencies and
reports its consolidated financial results in U.S. dollars. Fluctuations in the
currency exchange rates of the countries in which the Company operates can
affect the Company's consolidated U.S. dollar-denominated financial results. The
Company has no operations in countries that have experienced highly inflationary
economies.

     The Company was formed in connection with its acquisition of the Knoll
business unit ("Knoll") of Westinghouse Electric Corporation ("Westinghouse") on
February 29, 1996. Prior to the acquisition, Knoll's results of operations are
included in the consolidated U.S. federal income tax return of Westinghouse. The
income tax expense and other tax-related information included in the financial
statements are presented as if Knoll were not included in the consolidated tax
returns of Westinghouse and require certain assumptions, allocations and
significant estimates that management believes are reasonable to measure the tax
consequences as if Knoll were a stand-alone taxpayer.

     This "Management's Discussion and Analysis of Financial Condition and
Results of Operations" has been prepared using the unaudited actual results for
the three months ended September 30, 1996, the unaudited pro forma results for
the nine months ended September 30, 1996 and the unaudited pro forma results for
the three and nine months ended September 30, 1995. The unaudited pro forma
consolidated statements of operations for these periods give effect to the
acquisition of Knoll from Westinghouse as if the acquisition occurred at the
beginning of the applicable year. This presentation provides information about
the continuing impact of the acquisition by showing how it might have affected
historical financial statements if the acquisition had been consummated at an
earlier time. Management believes that a comparison between actual 1996 and pro
forma 1995 results for the three months ended September 30 is more meaningful
than a comparison between actual results due to the significance of the
acquisition.

     The following discussion should be read in conjunction with the
consolidated financial statements and related notes of Knoll, as predecessor to
the Company, and the unaudited pro forma consolidated financial statements and
related notes of the Company.



                                       11

<PAGE>



Results of Operations

     Comparison of Third Quarter and Pro Forma Nine Months Ended September 30,
     1996 to Pro Forma Third Quarter and Pro Forma Nine Months Ended September
     30, 1995.

     Sales. Sales for the Third Quarter of 1996 were $167.2 million, an increase
of $12.1 million, or 7.8%, above sales of $155.1 million for the Third Quarter
of 1995. Sales for the first nine months of 1996 were $472.0 million, an
increase of $10.2 million, or 2.2% greater than the $461.8 million for the same
period in 1995. These increases are attributable to sales growth in all major
product lines in North America offset by a decrease in European volume and
approximately $8.5 million in sales of discontinued product during the first six
months of 1995.

     Gross Profit. Gross profit was $59.2 million for the Third Quarter of 1996,
an increase of $6.8 million, or 12.9%, above the $52.4 million for the Third
Quarter of 1995. For the first nine months of 1996, gross profit was $159.4
million, an increase of $21.0 million, or 15.2%, above the $138.4 million for
the first nine months of 1995. These increases were principally due to improved
margins from better pricing and sales mix, factory cost reductions and improved
operating efficiencies. The gross profit margin, as a percentage of sales,
increased to 35.4% for the Third Quarter of 1996 from 33.8% for the Third
Quarter of 1995 and increased to 33.8% for the first nine months of 1996 from
30.0% for the first nine months of 1995.

     Selling, General and Administrative Expenses and Allocated Corporate
Expenses. Selling, general and administrative expenses were $36.4 million for
the Third Quarter of 1996, an increase of $3.0 million, or 9.0%, above the $33.4
million of selling, general, and administrative expenses and allocated corporate
expenses for the Third Quarter of 1995. The increase is primarily due to
increased sales incentive compensation related to higher volumes and increased
costs of employee benefit plans. Selling, general and administrative expenses
were $102.5 million for the first nine months of 1996, a decrease of $4.4
million, or 4.1%, below the $106.9 million of selling, general, and
administrative expenses and allocated corporate expenses for the first nine
months of 1995. This decrease is primarily attributable to the ongoing savings
and operating efficiencies derived from the consolidation and centralization
efforts begun in mid-1994. As a percentage of sales, selling, general and
administrative expenses increased to 21.8% for the Third Quarter of 1996 from
21.5% for the Third Quarter of 1995 and decreased to 21.7% for the first nine
months of 1996 from 23.1% for the first nine months of 1995.

     Operating Income. Operating income increased to $22.8 million for the Third
Quarter of 1996, an increase of $3.7 million, or 19.4%, above the $19.1 million
for the Third Quarter of 1995. For the first nine months of 1996, operating
income was $56.9 million, an increase of $25.4 million, or 80.6%, over the $31.5
million for the first nine months of 1995. These improvements were driven by
better pricing and sales mix, cost reductions, and improved operating
efficiencies. As a percentage of sales, operating income increased to 13.6% for
the Third Quarter of 1996 from 12.3% for the Third Quarter of 1995 and increased
to 12.0% for the first nine months of 1996 from 6.8% for the first nine months
of 1995.

     Interest Expense. Interest expense was calculated on a pro forma basis for
the Third Quarter of 1995 and for the first nine months of 1996 and 1995 to
approximate the capital structure that existed at the time of the acquisition.
Interest expense for the three months ended September 30, 1996

                                       12

<PAGE>



benefitted from the prepayment of senior bank term debt during the Second and
Third Quarters of 1996.

     Other Income (Expense). Other income (expense) primarily represents foreign
exchange gains and losses in Europe.

     Income Taxes. Income taxes were $5.8 million for the Third Quarter of 1996
as compared to $3.2 million for the Third Quarter of 1995 and $11.2 million for
the first nine months of 1996 compared to $0.8 million for the first nine months
of 1995. The increase in income taxes was the result of higher pre-tax earnings
in 1996. The pro forma effective tax rates were 36.2% and 80.4% for the three
month and nine month periods ended September 30, 1995, respectively. The
effective rate for the nine month period ended September 30, 1995 differs from
the U.S. statutory rate due to pro forma losses before income taxes generated in
Europe for which no tax benefit has been recorded.

Liquidity and Capital Resources

     Net working capital at September 30, 1996 was $73.4 million, which reflects
a decrease of $9.3 million over the year-end 1995 net working capital. During
the seven months ended September 30, 1996, the Company generated cash flows of
$73.2 million from operating activities. Cash provided by operations resulted
primarily from net earnings, depreciation and amortization. Also contributing to
cash flows from operations during this period were increases in accounts payable
and other current liabilities along with reductions in accounts receivable and
inventories. The $12.1 million of changes in other current assets and
liabilities included increased accruals of $4.8 million for interest, $2.8
million for taxes and $5.0 for payroll.

     The Company's investing activities used $6.8 million during the seven
months ended September 30, 1996 for capital expenditures. The $47.1 million used
by the Company in its financing activities during the seven months ended
September 30, 1996 included $45.0 million for the prepayment of senior bank term
debt.

     As of September 30, 1996, the Company had available lines of credit of $50
million, all of which was available and unused. The Company believes that
internally generated cash flow, together with borrowings under its lines of
credit, will be sufficient to meet its cash needs for the next 12 months.

Backlog

     As of September 30, 1996, the Company's backlog of unfilled orders was
$92.5 million. At September 30, 1995, the Company's backlog totaled $80.4
million. The Company expects to fill substantially all of the orders comprising
its backlog by December 31, 1996, as the Company manufactures substantially all
of its products to order and its average manufacturing lead time is
approximately five weeks. As a result, backlog is not a significant factor used
to predict the Company's long-term business prospects.

Statement Regarding Forward Looking Disclosure

     Certain portions of this Form 10-Q, including "Management's Discussion and
Analysis of Financial Condition and Results of Operations," contain various
forward looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended (the "Securities Act"), and Section 21E of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), which
represent the Company's expectations or beliefs concerning future events. The
Company cautions that these statements are further qualified by important

                                       13

<PAGE>

factors that could cause actual results to differ materially from those in
the forward looking statements, including, without limitation, the high level of
the Company's indebtedness, which requires a substantial portion of the
Company's cash flows from operations to be dedicated to debt service, making
such cash flows unavailable for other purposes, and which could limit the
Company's flexibility in reacting to changes in its industry or economic
conditions generally. In addition, these statements are further qualified by
other important factors that could cause actual results to differ materially
from those in the forward looking statements, including, without limitation, the
ability of the Company to sustain the cost savings achieved through its
restructuring program; the Company's dependence on key personnel; the highly
competitive nature of the markets in which the Company competes; the ability of
the Company to maintain its relationships with its dealers; environmental laws
and regulations, including those that may be enacted in the future, that affect
the ownership and operation of the Company's manufacturing plants; fluctuations
in foreign currency exchange rates; and fluctuations in industry revenues driven
by a variety of macroeconomic factors, including white collar employment levels,
corporate cash flows, and non-residential commercial construction, as well as by
a variety of industry factors such as corporate reengineering and restructuring,
technology demands, ergonomic, health and safety concerns and corporate
relocations.



                                       14

<PAGE>

                           PART II - OTHER INFORMATION


ITEM 6 -- EXHIBITS AND REPORTS ON FORM 8-K

a.  Exhibits:


     3.1*    Certificate of Incorporation of Knoll, Inc.
     3.2*    By-laws of Knoll, Inc.
     3.3     Amended and Restated Certificate of Incorporation of T.K.G.
             Acquisition Corp.
     3.4*    By-laws of T.K.G. Acquisition Corp.
     3.5*    Restated Certificate of Incorporation of Knoll Overseas, Inc.
     3.6*    By-laws of Knoll Overseas, Inc.
     3.7*    Certificate of Incorporation of Spinneybeck Enterprises, Inc.
     3.8*    By-laws of Spinneybeck Enterprises, Inc.
     4.1*    Indenture, dated as of February 29, 1996, by and among T.K.G.
             Acquisition Sub, Inc., T.K.G. Acquisition Corp., The Knoll
             Group, Inc., Knoll North America, Inc., Spinneybeck Enterprises,
             Inc. and Knoll Overseas, Inc., as guarantors, and IBJ Schroder
             Bank & Trust Company, as trustee, relating to $165,000,000
             principal amount of 10-7/8% Senior Subordinated Notes due 2006,
             including form of Initial Global Note.
     4.2*    Supplemental Indenture, dated as of February 29, 1996, by and
             among the Company, as successor to T.K.G. Acquisition Sub, Inc.,
             T.K.G. Acquisition Corp., The Knoll Group, Inc., Knoll North
             America, Inc., Spinneybeck Enterprises, Inc. and Knoll Overseas,
             Inc., as guarantors, and IBJ Schroder Bank & Trust Company, as
             trustee, relating to $165,000,000 principal amount of 10-7/8%
             Senior Subordinated Notes due 2006, including form of Initial
             Global Note.
     4.3*    Credit Agreement, dated as of February 29, 1996, by and among
             T.K.G. Acquisition Sub, Inc., T.K.G. Acquisition Corp., The Knoll
             Group, Inc., Knoll North America, Inc., Spinneybeck Enterprises,
             Inc. and Knoll Overseas, Inc., as guarantors, NationsBank N.A.,
             Chemical Bank and other lending institutions.
     4.4*    Security Agreement, dated as of February 29, 1996, by and among
             T.K.G. Acquisition Sub, Inc., T.K.G. Acquisition Corp., The Knoll
             Group, Inc., Knoll North America, Inc., Spinneybeck Enterprises,
             Inc. and Knoll Overseas, Inc., as guarantors, NationsBank N.A.
             and other lending institutions.
     4.5*    Registration Rights Agreement, dated as of February 29, 1996, by
             and among T.K.G. Acquisition Sub, Inc., T.K.G. Acquisition Corp.,
             The Knoll Group, Inc., Knoll North America, Inc., Spinneybeck
             Enterprises, Inc. and Knoll Overseas, Inc., as guarantors, and
             NationsBank Capital Markets, Inc., as Initial Purchaser.
    10.1*    Stock Purchase Agreement, dated as of December 20, 1995, by and
             between Westinghouse and T.K.G. Acquisition Corp.
    10.2*    T.K.G. Acquisition Corp. 1996 Stock Incentive Plan.
    27       Financial Data Schedule.

b.  Current Reports on Form 8-K:

    The registrant did not file any reports on Form 8-K during the three month
    period ended September 30, 1996.

- ---------------------
* Incorporated by reference to the Company's Registration Statement in
Form S-4 (Registration No. 333-2972), which was declared effective by the
Commission on June 12, 1996.

                                       15

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                               KNOLL, INC.



Date: November 12, 1996                        By: /s/ Burton B. Staniar
                                                   ---------------------
                                                   Burton B. Staniar
                                                   Chairman of the Board and
                                                   Chief Executive Officer


Date: November 12, 1996                        By: /s/ Douglas J. Purdom
                                                   ---------------------
                                                   Douglas J. Purdom
                                                   Senior Vice President and
                                                   Chief Financial Officer




                                       16

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                               T.K.G. ACQUISITION CORP.



Date: November 12, 1996                        By: /s/ Burton B. Staniar
                                                   ---------------------
                                                   Burton B. Staniar
                                                   Chairman of the Board and
                                                   Chief Executive Officer


Date: November 12, 1996                        By: /s/ Douglas J. Purdom
                                                   ---------------------
                                                   Douglas J. Purdom
                                                   Senior Vice President and
                                                   Chief Financial Officer


                                       17

<PAGE>



                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                                KNOLL OVERSEAS, INC.



Date: November 12, 1996                         By: /s/ Burton B. Staniar
                                                    ---------------------
                                                    Burton B. Staniar
                                                    Chairman of the Board and
                                                    Chief Executive Officer


Date: November 12, 1996                         By: /s/ Douglas J. Purdom
                                                    ---------------------
                                                    Douglas J. Purdom
                                                    Vice President and
                                                    Chief Financial Officer




                                       18

<PAGE>


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                                 SPINNEYBECK ENTERPRISES, INC.



Date: November 12, 1996                          By: /s/ Roger B. Wall
                                                     -----------------
                                                     Roger B. Wall
                                                     President


Date: November 12, 1996                          By: /s/ Douglas J. Purdom
                                                     ---------------------
                                                     Douglas J. Purdom
                                                     Vice President and
                                                     Chief Financial Officer


                                       19


                                                                    EXHIBIT 3.3



                AMENDED AND RESTATED CERTIFICATE OF INCORPORATION
                                       OF
                            T.K.G. ACQUISITION CORP.

         It is hereby certified that:

         The present name of the corporation (hereinafter called the
"Corporation") is T.K.G. Acquisition Corp. The date of filing of the original
Certificate of Incorporation of the Corporation with the Secretary of State of
the State of Delaware was December 15, 1995.

         This Amended and Restated Certificate of Incorporation has been duly
adopted in accordance with Sections 228, 242 and 245 of the General Corporation
Law of the State of Delaware. The majority stockholder has consented in writing
to the adoption of this Amended and Restated Certificate of Incorporation.

         The text of the certificate of incorporation of the Corporation as
amended hereby is restated to read in its entirety as follows:




<PAGE>



                              AMENDED AND RESTATED
                          CERTIFICATE OF INCORPORATION

                                       OF

                            T.K.G. ACQUISITION CORP.

                                  * * * * * * *

     FIRST: The name of the corporation (the "Corporation") is T.K.G.
ACQUISITION CORP.

     SECOND: The address of the registered office of the Corporation in the
State of Delaware is Corporation Trust Company, 1209 Orange Street, in the City
of Wilmington, County of New Castle. The name of its registered agent at such
address is The Corporation Trust Company.

     THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which corporations may be organized under the General Corporation
Law of the State of Delaware as now in effect or as hereafter amended.

     FOURTH: The total number of shares of stock which the Corporation shall
have authority to issue is 27,000,000 shares, consisting of (i) 24,000,000
shares of common stock, par value $0.01 per share ("Common Stock"), and (ii)
3,000,000 shares of preferred stock, par value $1.00 per share (the "Preferred
Stock"), of which 1,920,000 shares shall be designated as "Series A 12%
Participating Convertible Preferred Stock" (the "Series A Preferred Stock"). The
Preferred Stock may be issued from time to time in one or more series. The Board
of Directors of the Corporation (the "Board of Directors") is expressly
authorized at any time, and from time to time, to provide for the issuance of
shares of Preferred Stock in one or more series, for such consideration (not
less than its par value) and with the designations, powers, preferences and
relative, participating, optional or other special rights, and the
qualifications, limitations, or restrictions thereof, as shall be determined by
the Board of Directors and fixed by resolution or resolutions adopted by the
Board of Directors providing for the number of shares in each such series.

     The Common Stock and Series A Preferred Stock shall have the designations,
powers, preferences and relative, participating, optional or other special
rights, and the qualifications, limitations, or restrictions thereof, as
hereinafter set forth in this Article FOURTH.


                                       -2-

<PAGE>



     The ability of the Corporation to issue shares of its capital stock shall
be subject to the subscription rights of certain stockholders of the Corporation
set forth in Section 1(d) of that certain Stockholders Agreement (Common Stock
and Preferred Stock), dated as of February 29, 1996, by and among the
Corporation, Warburg, Pincus Ventures, L.P. ("Warburg") and certain other
stockholders of the Corporation, as the same may be amended from time to time.

          (A) COMMON STOCK.

          (1) Dividends. The holders of Common Stock shall be entitled to
     receive, when and as declared, out of assets and funds legally available
     therefor, cash or non-cash dividends payable as and when the Board of
     Directors in its sole business judgment so declares. Any such dividend
     shall be payable ratably to all record holders of Common Stock as of the
     record date fixed by the Board of Directors in accordance with the By-Laws
     of the Corporation for the payment thereof.

          (2) Liquidation Rights. In the event of any voluntary or involuntary
     liquidation, dissolution or winding up of the Corporation ("Liquidation"),
     the holders of Common Stock then outstanding shall be entitled to be paid
     ratably out of the assets and funds of the Corporation available for
     distribution to its stockholders, after and subject to the payment in full
     of all amounts required to be distributed to the holders of any Preferred
     Stock upon Liquidation, an amount equal to their share (including any
     declared but unpaid dividends on the Common Stock, subject to proportionate
     adjustment in the event of any stock dividend, stock split, stock
     distribution or combination with respect to such shares) of such assets and
     funds.

          (3)Voting.

          (a) Except as required by law, as may be limited in the T.K.G.
     Acquisition Corp. 1996 Stock Incentive Plan (the "Stock Plan") or any other
     incentive plan established for the directors or employees of the
     Corporation or any of its subsidiaries, or as otherwise provided herein or
     in any amendment hereof, the entire voting power of the Corporation shall
     be vested in the holders of the Common Stock and Series A Preferred Stock
     voting together as a single class.

          (b) Each holder of Common Stock entitled to vote shall at every
     meeting of the stockholders of the Corporation be entitled to one vote for
     each share of Common Stock registered in his or her name on the record of
     stockholders.

                                       -3-

<PAGE>



     Prior to the Conversion Date (as defined herein), each holder of Series A
     Preferred Stock entitled to vote shall at every meeting of the stockholders
     of the Corporation be entitled to one thousand votes for each share of
     Series A Preferred Stock registered in his or her name on the record of
     stockholders. From and after the Conversion Date, each holder of Series A
     Preferred Stock entitled to vote shall at every meeting of the stockholders
     of the Corporation be entitled to the number of votes equal to the number
     of shares of Common Stock into which each share of Series A Preferred Stock
     would have been convertible at the Conversion Date (assuming all
     outstanding shares of Series A Preferred Stock were converted) for each
     share of Series A Preferred Stock registered in his or her name on the
     record of stockholders.

          (c) Without first obtaining the affirmative vote or written consent of
     a majority of the stockholders of the Corporation, the Corporation shall
     not amend the Stock Plan, adopt any other incentive plan that provides for
     the grant or sale of shares of the Corporation's capital stock or
     securities convertible or exchangeable therefor or issue any shares of the
     Corporation's capital stock or securities convertible or exchangeable
     therefor.

          (B) SERIES A PREFERRED STOCK.

          (1) Dividends. (a) The holders of Series A Preferred Stock shall be
     entitled to receive, when and as declared, out of funds legally available
     therefor, dividends at the rate of $12.00 per annum, payable as the Board
     of Directors may determine, before any dividends or other amounts shall be
     set apart for or paid upon the Common Stock in any year. All dividends
     declared upon the Series A Preferred Stock shall be declared pro rata per
     share.

          (b) Dividends on the Series A Preferred Stock shall be fully
     cumulative, whether or not in any fiscal year there shall be net profits or
     surplus available for the payment of dividends in such fiscal year, so that
     if in any fiscal year or years dividends in whole or in part are not paid
     upon the Series A Preferred Stock, unpaid dividends shall accumulate and be
     compounded quarterly. Dividends on the Series A Preferred Stock shall
     accrue on a quarterly basis. Notwithstanding the foregoing, no dividends on
     any shares of Series A Preferred Stock shall be declared after the
     Conversion Date or shall accrue from and after such date.


                                       -4-

<PAGE>



          (c) Notwithstanding Section (A)(1) of this Article FOURTH, for so long
     as dividends on the Series A Preferred Stock are accrued and unpaid, the
     Corporation shall not pay any dividend upon the Common Stock, whether in
     cash or other property (other than Common Stock), or purchase, redeem or
     otherwise acquire any such Common Stock (other than redemptions or
     repurchases of any Common Stock held by employees of the Corporation or its
     subsidiaries, and then only upon such person's ceasing to be an employee of
     the Corporation or its subsidiaries, each in accordance with terms of any
     applicable agreement between the Corporation or its subsidiaries and any
     such employee or the terms of any agreement or plan pursuant to which such
     Common Stock was issued).

          (2) Liquidation Rights. (a) In the event of Liquidation, the holders
     of Series A Preferred Stock then outstanding shall be entitled to be paid
     out of the assets of the Corporation available for distribution to its
     stockholders upon Liquidation, but before any payment shall be made to the
     holders of Common Stock, an amount equal to $100 per share plus any
     dividends thereon declared or accrued but unpaid (including as a result of
     quarterly compounding), subject to proportionate adjustment in the event of
     any stock dividend, stock split, stock distribution or combination with
     respect to such shares.

          (b) If upon Liquidation the remaining assets of the Corporation
     available for the distribution to its stockholders shall be insufficient to
     pay the holders of Series A Preferred Stock the full preferential amount
     set forth in paragraph (a) above, the holders of Series A Preferred Stock
     shall share ratably in any distribution of the remaining assets and funds
     of the Corporation in proportion to the respective amounts which would
     otherwise be payable in respect of the shares held by them upon such
     distribution if all amounts payable on or with respect to said shares were
     paid in full.

          (c) After the payment of all preferential amounts required to be paid
     to the holders of Series A Preferred Stock upon Liquidation, the holders of
     Common Stock then outstanding shall be entitled to receive the remaining
     assets and funds of the Corporation available for distribution to its
     stockholders, as provided in Section (A)(2) above.

          (d) The merger or consolidation of the Corporation into or with
     another corporation, the merger or consolidation of any other corporation
     into or with the Corporation, or the sale, conveyance, mortgage, pledge or


                                       -5-

<PAGE>

     lease of all or substantially all the assets of the Corporation shall not
     be deemed to be a Liquidation for purposes of this Section 3.

          (3) Voting. In addition to the voting rights of holders of Series A
     Preferred Stock provided in Section A(3) above or as required by law, the
     Corporation shall not (and the holders of the Common Stock shall not cause
     the Corporation to), without first obtaining the affirmative vote or
     written consent of the holders of a majority of the outstanding Series A
     Preferred Stock:

          (a) amend or repeal any provision of the Corporation's Certificate of
     Incorporation or By-Laws;

          (b) authorize or effect (i) any sale, lease, transfer or other
     disposition of all or substantially all the assets of the Corporation or of
     any assets of the Corporation not in the ordinary course of its business
     (including, without limitation, capital stock of or other ownership
     interests in any other entity); (ii) any merger or consolidation or other
     reorganization of the Corporation with or into another corporation, (iii)
     the acquisition by the Corporation of another corporation by means of a
     purchase of all or substantially all the assets of such corporation, or
     (iv) a liquidation, winding up or dissolution of the Corporation or
     adoption of any plan for the same;

          (c) employ or terminate the employment of the chief executive officer,
     chief financial officer or chief operating officer of the Corporation or
     any of its subsidiaries (or any person serving in any such capacity); or

          (d) amend the Stock Plan, adopt any other incentive plan that provides
     for the grant or sale of shares of the Corporation's capital stock or
     securities convertible or exchangeable therefor or issue any shares of the
     Corporation's capital stock or securities convertible or exchangeable
     therefor.

          (C) CONVERSION OF SERIES A PREFERRED STOCK. Each holder of Series A
     Preferred Stock shall be entitled to convert such Series A Preferred Stock
     into Common Stock upon the terms and subject to conditions hereinafter set
     forth in this Article FOURTH (C):

               (1) Conversion Decision. The holder or holders of a majority of
          the outstanding Series A Preferred Stock, upon written notice to the
          Corporation, may elect (the "Conversion Decision") to cause all or a
          portion of the


                                       -6-

<PAGE>


          shares of Series A Preferred Stock to be converted into shares of
          Common Stock and to determine the percentage of the shares of Series A
          Preferred Stock outstanding to be so converted (the "Conversion
          Percentage") as set forth herein. Such notice shall set forth the date
          (the "Conversion Date"), which shall not precede the date of the
          Conversion Decision nor be more than sixty days following such date
          and which may be conditioned on the occurrence of one or more events.
          Within five days following receipt of such notice, the Corporation
          shall notify all holders of Series A Preferred Stock of the Conversion
          Decision and the terms thereof, including the Conversion Percentage
          and the Conversion Date. Such notice shall be sent by overnight mail,
          postage prepaid, to each record holder of Series A Preferred Stock at
          such holder's address appearing on the stock register of the
          Corporation. Upon conversion of shares of Series A Preferred Stock on
          the Conversion Date, the Series A Preferred Stock shall no longer be
          convertible into Common Stock or any other class of capital stock of
          the Corporation. Notwithstanding anything to the contrary contained
          herein, the holder or holders of a majority of the outstanding Series
          A Preferred Stock, upon written notice to the Corporation prior to the
          Conversion Date, may elect to revoke the Conversion Decision. Within
          five days following receipt of such notice, the Corporation shall
          notify all holders of Series A Preferred Stock of such revocation of
          the Conversion Decision.

               (2) Conversion of Shares. (a) On the Conversion Date, each share
          of Series A Preferred Stock to be converted pursuant to Section (C)(1)
          above (the aggregate of such shares of Series A Preferred Stock being
          the "Aggregate Preferred Conversion Shares") shall be converted into
          that number of fully paid and nonassessable shares of Common Stock as
          shall be equal to the quotient of (x) the Aggregate Common Conversion
          Shares (as defined below) divided by (y) the Aggregate Preferred
          Conversion Shares; provided, however, that if the Conversion Decision
          was made prior to March 1, 1998, then such number of fully paid and
          nonassessable shares of Common Stock shall be equal to the lesser of
          (i) the Ceiling Ratio (as defined below) and (ii) the foregoing
          quotient.

          (b) For purposes of the foregoing conversion formula,


                                       -7-

<PAGE>



                                    (i) "Aggregate Common Conversion Shares"
                  shall be equal to

                              (NPF x GPS)
                              ___________         -        NPS

                                1 - NPF

                   where

                           GPS = the number of shares of Common Stock
                                 outstanding immediately prior to conversion
                                 that have been granted, whether vested or
                                 unvested, under the Stock Plan or any other
                                 incentive plan established for the directors
                                 or employees of the Corporation or any of
                                 its subsidiaries (also referred to herein as
                                 the "Granted Plan Shares");

                          NPS =  the number of shares of Common Stock
                                 issued and outstanding immediately prior to
                                 conversion other than Granted Plan Shares
                                 (also referred to herein as the "Non-Plan
                                 Shares"); and

                          NPF =  the Non-Plan Fraction (as defined below).

                                 (ii)    "Non-Plan Fraction" shall be equal to

                                                 P + (M x (E - P))
                                                 -----------------
                                                         E
                  where
                            P = the sum of (x) the aggregate liquidation
                                preference of the Aggregate Preferred
                                Conversion Shares but not including any
                                dividends declared or accrued thereon, less
                                any dividends previously paid thereon, plus
                                (y) the aggregate purchase price paid for
                                the Non-Plan Shares;
                            
                            M = 1 minus the product of .15 and the Granted
                                Plan Shares Percentage; and
                            
                            E = the fair market value of the Corporation
                                (also referred to herein as the "Total
                                Equity Value"), determined in good faith by
                                the Board of Directors; provided that the
                                fair market value of the Corporation with
                                respect to any Conversion Decision made in
                                connection
                           
                                       -8-

<PAGE>



                                 with an initial public offering of the
                                 Corporation's equity securities shall be
                                 determined by reference to the initial
                                 public offering price of such securities,
                                 net of any underwriting discounts or
                                 commissions.

                                 (iii)  "Ceiling Ratio" shall be equal to

                         (CRM x GPS) - ((1 - CRM) x NPS)
               ---------------------------------------------------
               (1 - CRM) x (Aggregate Preferred Conversion Shares)

                  where
                                 CRM = 1 minus the product of .10 and the
                                       Granted Plan Shares Percentage.

          (iv) "Granted Plan Shares Percentage" shall be equal to the quotient
     of (x) the Granted Plan Shares divided by (y) the sum of (a) the Granted
     Plan Shares and (b) the total number of shares of Common Stock available
     for future grant under the Stock Plan or any other incentive plan
     established for the directors or employees of the Corporation or any of its
     subsidiaries.

          (c) If any fraction of a share of Common Stock would be issuable upon
     conversion of any Series A Preferred Stock, the Corporation may issue
     fractions of the shares of Common Stock, or in lieu thereof, pay to the
     person entitled thereto an amount in cash equal to the current value of
     such fraction, calculated to the nearest one-hundredth (1/100) of a share,
     to be computed (i) if the Common Stock is listed on any national securities
     exchange, on the basis of the last sales price per share of the Common
     Stock on such exchange (or the quoted closing bid price if there shall have
     been no sales) on the date of conversion, or (ii) if the Common Stock shall
     not be so listed, on the basis of the mean between the closing bid and
     asked prices per share for the Common Stock on the date of conversion as
     reported by NASDAQ, or its successor, and if there are not such closing bid
     and asked prices, on the basis of the fair market value per share as
     determined by the Board of Directors.

          (3) Conversion Procedure.

          (a) On or after the Conversion Date, each holder of Series A Preferred
     Stock (i) shall surrender the certificate or certificates therefor to the
     principal office of the transfer agent for the Series A Preferred Stock (or
     if no transfer agent be at the time appointed, then to the


                                       -9-

<PAGE>



     Corporation at its principal office), and (ii) shall give written notice to
     the Corporation at such office of the name or names (with address) in which
     the certificate or certificates for Common Stock which shall be issuable on
     such conversion shall be issued, subject to any restrictions on transfer
     relating to shares of the Series A Preferred Stock or Common Stock upon
     conversion thereof. If so required by the Corporation, certificates
     surrendered for conversion shall be endorsed or accompanied by written
     instrument or instruments of transfer, in form satisfactory to the
     Corporation, duly authorized in writing. As soon as practicable after
     receipt of such notice and the surrender of the certificate or certificates
     for Series A Preferred Stock as aforesaid, the Corporation shall cause to
     be issued and delivered at such office to such holder, or on such holder's
     written order, a certificate or certificates for (i) the number of full
     shares of Common Stock issuable on such conversion of each holder's
     Conversion Percentage of his Series A Preferred Stock in accordance with
     the provisions hereof and fractional shares of Common Stock or cash as
     provided in Section (C)(2)(c) in respect of any fraction of a Common Stock
     otherwise issuable upon such conversion, and (ii) the number of shares of
     Series A Preferred Stock not being converted. The Corporation may legend or
     alter the form of the certificates for such shares of Series A Preferred
     Stock not being converted to reflect changes in the rights thereof as a
     result of the conversion.

          (b) The Corporation shall at all times when Series A Preferred Stock
     shall be outstanding reserve and keep available out of its authorized but
     unissued stock, for the purposes of effecting the conversion of the Series
     A Preferred Stock, such number of shares of its duly authorized Common
     Stock as shall from time to time be sufficient to effect the conversion of
     all then outstanding Series A Preferred Stock. Notwithstanding the
     foregoing, for purposes of this Section (C) of Article FOURTH, the
     Corporation shall not be required to determine Total Equity Value except in
     connection with a Conversion Decision.


                                      -10-

<PAGE>

          (c) From and after the Conversion Date, all Series A Preferred Stock
     which shall have been surrendered for conversion and converted as herein
     provided shall no longer be deemed to be outstanding and all rights with
     respect to such shares, including the rights, if any, to receive notices
     and to vote, shall forthwith cease and terminate except only the right of
     the holder thereof to receive certificates representing Common Stock in
     exchange therefor and payment of any accrued and unpaid dividends upon such
     Common Stock. Any Series A Preferred Stock so converted shall be retired
     and canceled and shall not be reissued, and the Corporation may from time
     to time take such appropriate action as may be necessary to reduce the
     authorized Preferred Stock accordingly.

     FIFTH: The mailing address of the Corporation is as follows:

                             c/o Warburg, Pincus Ventures, L.P.
                             466 Lexington Avenue
                             New York, New York  10017

     SIXTH: In furtherance and not in limitation of the powers conferred by
statute, the by-laws of the Corporation may be made, altered, amended or
repealed by the stockholders or by a majority of the entire Board of Directors.

     SEVENTH: Elections of directors need not be by written ballot.

     EIGHTH: 1. Indemnification. The Corporation shall indemnify to the fullest
extent permitted under and in accordance with the laws of the State of Delaware
any person who was or is a party or is threatened to be made a party to any
threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative (other than an action by or in the
right of the Corporation) by reason of the fact that he is or was a director,
officer, incorporator, employee or agent of the Corporation, or is or was
serving at the request of the Corporation as a director, officer, trustee,
employee or agent of or in any other similar capacity with another corporation,
partnership, joint venture, trust or other enterprise, against expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement
actually and reasonably incurred by him in connection with such action, suit or
proceeding if he acted in good faith and in a manner he reasonably believed to
be in or not opposed to the best interests of the Corporation, and, with respect
to any criminal action or proceeding, had no reasonable cause to believe his
conduct was unlawful. The termination of any action, suit or proceeding by
judgment, order, settlement,

                                      -11-

<PAGE>

conviction, or upon a plea of nolo contendere or its equivalent, shall not, of
itself, create a presumption that the person did not act in good faith and in a
manner which he reasonably believed to be in, or not opposed to, the best
interests of the Corporation, and, with respect to any criminal action or
proceeding, shall not, of itself, create a presumption that the person had
reasonable cause to believe that his conduct was unlawful.

     2. Payment of Expenses. Expenses (including attorneys' fees) incurred in
defending any civil, criminal, administrative or investigative action, suit or
proceeding shall (in the case of any action, suit or proceeding against a
director of the Corporation) or may (in the case of any action, suit or
proceeding against an officer, trustee, employee or agent) be paid by the
Corporation in advance of the final disposition of such action, suit or
proceeding as authorized by the Board of Directors upon receipt of an
undertaking by or on behalf of the indemnified person to repay such amount if it
shall ultimately be determined that he is not entitled to be indemnified by the
Corporation as authorized in this Article EIGHTH.

     3. Nonexclusivity of Provision. The indemnification and other rights set
forth in this Article EIGHTH shall not be exclusive of any provisions with
respect thereto in the by-laws or any other contract or agreement between the
Corporation and any officer, director, employee or agent of the Corporation.

     4. Effect of Repeal. Neither the amendment nor repeal of this Article
EIGHTH, subparagraph 1, 2, or 3, nor the adoption of any provision of this
Certificate of Incorporation inconsistent with Article EIGHTH, subparagraph 1,
2, or 3, shall eliminate or reduce the effect of this Article EIGHTH,
subparagraphs 1, 2, and 3, in respect of any matter occurring before such
amendment, repeal or adoption of an inconsistent provision or in respect of any
cause of action, suit or claim relating to any such matter which would have
given rise to a right of indemnification or right to receive expenses pursuant
to this Article EIGHTH, subparagraph 1, 2, or 3, if such provision had not been
so amended or repealed or if a provision inconsistent therewith had not been so
adopted.

     5. Limitation on Liability. No director or officer shall be personally
liable to the Corporation or any stockholder for monetary damages for breach of
fiduciary duty as a director or officer, except for any matter in respect of
which such director or officer (A) shall be liable under Section 174 of the
General Corporation Law of the State of Delaware or any amendment thereto or
successor provision thereto, or (B) shall be liable by reason that, in addition
to any and all other requirements for liability, he:


                                      -12-

<PAGE>

     (i)shall have breached his duty of loyalty to the
     Corporation or its stockholders;

     (ii)shall not have acted in good faith or, in failing
     to act, shall not have acted in good faith;

     (iii)shall have acted in a manner involving intentional
     misconduct or a knowing violation of law or, in failing to
     act, shall have acted in a manner involving intentional
     misconduct or a knowing violation of law; or

     (iv)shall have derived an improper personal benefit.

     If the General Corporation Law of the State of Delaware is amended after
the date of the filing of this Amended and Restated Certificate of Incorporation
to authorize corporate action further eliminating or limiting the personal
liability of directors, then the liability of a director of the Corporation
shall be eliminated or limited to the fullest extent permitted by the General
Corporation Law of the State of Delaware, as so amended.

     NINTH: Whenever a compromise or arrangement is proposed between this
Corporation and its creditors or any class of them and/or between this
Corporation and its stockholders or any class of them, any court of equitable
jurisdiction within the State of Delaware may, on the application in a summary
way of this Corporation or of any creditor or stockholder thereof on the
application of any receiver or receivers appointed for this Corporation under
the provisions of section 291 of Title 8 of the Delaware Code or on the
application of trustees in dissolution or of any receiver or receivers appointed
for the Corporation under the provisions of section 279 of Title 8 of the
Delaware Code, order a meeting of the creditors or class of creditors, and/or of
the stockholders or class of stockholders of the Corporation, as the case may
be, to be summoned in such manner as the said court directs. If a majority in
number representing three-fourths in value of the creditors or class of
creditors, and/or of the stockholders or class of stockholders of this
Corporation, as the case may be, agree to any compromise or arrangement and to
any reorganization of this Corporation as consequence of such compromise or
arrangement, the said compromise or arrangement and the said reorganization
shall, if sanctioned by the court to which the said application has been made,
be binding on all the creditors or class of creditors, and/or on all the
stockholders or class of stockholders, of this Corporation, as the case may be,
and also on this Corporation.

                                      -13-

<PAGE>

     IN WITNESS WHEREOF, T.K.G. Acquisition Corp. has caused this Amended and
Restated Certificate of Incorporation to be signed by Burton B. Staniar, its
Chairman and Chief Executive Officer, this 17th day of October, 1996.


                                              /s/ Burton B. Staniar
                                              -----------------------------
                                              Burton B. Staniar
                                              Chairman and Chief Executive
                                              Officer

                                      -14-


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
                                   KNOLL, INC.

                             FINANCIAL DATA SCHEDULE
                  For the Seven Months Ended September 30, 1996
                                   (unaudited)
                                ($ in thousands)
</LEGEND>
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S.
       
<S>                             <C>
<PERIOD-TYPE>                   7-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   SEP-30-1996
<EXCHANGE-RATE>                                1
<CASH>                                         21,729
<SECURITIES>                                   0
<RECEIVABLES>                                  99,823
<ALLOWANCES>                                   0
<INVENTORY>                                    55,502
<CURRENT-ASSETS>                               188,728
<PP&E>                                         192,067
<DEPRECIATION>                                 14,487
<TOTAL-ASSETS>                                 690,598
<CURRENT-LIABILITIES>                          115,292
<BONDS>                                        366,882
                          0
                                    0
<COMMON>                                       1
<OTHER-SE>                                     176,339
<TOTAL-LIABILITY-AND-EQUITY>                   690,598
<SALES>                                        381,784
<TOTAL-REVENUES>                               381,784
<CGS>                                          250,952
<TOTAL-COSTS>                                  250,952
<OTHER-EXPENSES>                               81,082
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             23,605
<INCOME-PRETAX>                                26,807
<INCOME-TAX>                                   11,146
<INCOME-CONTINUING>                            15,661
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   15,661
<EPS-PRIMARY>                                  0
<EPS-DILUTED>                                  0
        



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission