<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
- --------------------------------------------------------------------------------
FORM 10-QA
AMENDMENT #1
QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
OF THE
SECURITIES EXCHANGE ACT OF 1934
- --------------------------------------------------------------------------------
For the Second Quarter Ended April 04, 1998
Commission File Number: 0-2675
United Magazine Company
An Ohio Corporation
I.R.S. Number: 31-0681050
5131 Post Road
Dublin, Ohio 43017
Registrant's Telephone Number: (614) 792-0777
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 twelve 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 ninety days.
Yes: No: X
--------- ---------
Indicate the number of shares outstanding of each of the issuer's
classes of Common Stock, as of the latest practicable date.
The Registrant's number of common shares, without par value,
outstanding as of April 04, 1998 was 7,411,314.
Traditional Small Business Disclosure Format (check one):
Yes: No: X
--------- ---------
<PAGE> 2
UNITED MAGAZINE COMPANY
-----------------------
FORM 10-QA
----------
FOR THE SECOND QUARTER ENDED APRIL 04, 1998
-------------------------------------------
<TABLE>
INDEX
-----
<CAPTION>
Page
----
<S> <C> <C>
PART I - FINANCIAL INFORMATION
- ------------------------------
Item 1. Financial Statements:
Condensed Consolidated Balance Sheets
April 04, 1998 and September 27, 1997 1-2
Condensed Consolidated Statements of Operations (Unaudited)
For the Three Months and Six Months Ended
April 04, 1998 and March 29, 1997 3
Condensed Consolidated Statements of Cash Flow (Unaudited)
For the Six Months Ended
April 04, 1998 and March 29, 1997 4-5
Notes to Condensed Consolidated Financial Statements 6-9
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 10-18
PART II - OTHER INFORMATION AND SIGNATURES
- ------------------------------------------
Item 1. Legal Proceedings 19
Item 2. Change in Securities 19
Item 3. Default Upon Senior Securities 19
Item 4. Submission of Matters to a Vote of Security Holders 19
Item 5. Other Information 19
Item 6. Exhibits and Reports on Form 8-K 19
Signatures 19
</TABLE>
i
<PAGE> 3
<TABLE>
UNITED MAGAZINE COMPANY
-----------------------
FORM 10-QA
----------
CONDENSED CONSOLIDATED BALANCE SHEETS
-------------------------------------
AS OF APRIL 04, 1998 AND SEPTEMBER 27, 1997
-------------------------------------------
(Dollar Amounts in Thousands, Except Share Data)
<CAPTION>
April 04, September 27,
ASSETS 1998 1997
------ --------- -------------
(Unaudited) (Audited)
(As Restated)
<S> <C> <C>
CURRENT ASSETS:
Cash $ 2,197 $ 2,085
Trade accounts receivable, net of allowance for doubtful
accounts:
-related party 0 1,579
-other 49,673 43,269
Inventories 35,022 40,534
Notes receivable from related parties 431 431
Advances to related parties 2,846 9,243
Prepaids and other 2,004 746
-------- --------
Total current assets 92,173 97,887
-------- --------
PROPERTY AND EQUIPMENT, at cost:
Land 291 291
Building and improvements 2,115 2,143
Furniture and equipment 7,811 6,167
Vehicles 4,273 3,932
Leasehold improvements 1,345 977
-------- --------
15,835 13,510
Less - accumulated depreciation and amortization (4,835) (3,621)
-------- --------
Total property and equipment, net 11,000 9,889
-------- --------
OTHER ASSETS:
Costs in excess of net assets acquired, net of accumulated
amortization 157,345 152,601
Notes receivable from related parties 2,013 2,228
Prepaid signing bonuses 2,497 3,626
Other assets, net 10,631 5,372
-------- --------
Total other assets 172,486 163,827
-------- --------
Total assets $275,659 $271,603
======== ========
</TABLE>
The accompanying notes to consolidated financial statements are an
integral part of these consolidated balance sheets.
1
<PAGE> 4
<TABLE>
UNITED MAGAZINE COMPANY
-----------------------
FORM 10-QA
----------
CONDENSED CONSOLIDATED BALANCE SHEETS
-------------------------------------
AS OF APRIL 04, 1998 AND SEPTEMBER 27, 1997
-------------------------------------------
(Dollar Amounts in Thousands, Except Share Data)
<CAPTION>
April 04, September 27,
LIABILITIES AND SHAREHOLDERS' EQUITY 1998 1997
------------------------------------ --------- -------------
(Unaudited) (Audited)
(As Restated)
<S> <C> <C>
CURRENT LIABILITIES:
Current portion of debt obligations $ 3,968 $ 1,842
Accounts payable 103,158 113,370
Accrued expenses 14,435 13,650
Accrued interest on debentures 1,320 6,091
Income taxes payable 0 827
Reserve for gross profit on sales returns 8,358 8,351
-------- --------
Total current liabilities 131,239 144,131
LONG-TERM DEBT OBLIGATIONS 39,929 22,390
DEBENTURES HELD BY SHAREHOLDERS:
- Senior 34,920 39,920
- Subordinated 23,060 18,560
DEFERRED COMPENSATION PLAN 993 1,077
ACCRUED PENSION OBLIGATION 1,720 1,623
POST-RETIREMENT OBLIGATION 1,404 1,604
DEALER ADVANCE PAYMENTS AND OTHER 108 144
-------- --------
Total liabilities 233,373 229,449
-------- --------
COMMITMENTS AND CONTINGENCIES
COMMON STOCK SUBJECT TO PUT AGREEMENTS,
476,543 shares 4,894 4,833
-------- --------
SHAREHOLDERS' EQUITY:
Common stock, no par value, 53,250,000 shares authorized,
9,204,832 and 4,277,909 issued, and 7,411,134 and 2,670,437
outstanding (including shares subject to Put Agreements),
and paid in capital 117,350 43,698
Obligation to issue shares (0 and 4,349,476) 0 65,242
Treasury stock, at cost (1,793,698 and 1,613,069 shares) (3,646) (101)
Minimum pension liability adjustment (58) (58)
Retained deficit (76,254) (71,460)
-------- --------
Total shareholders' equity 37,392 37,321
-------- --------
Total liabilities and shareholders' equity $275,659 $271,603
======== ========
</TABLE>
The accompanying notes to consolidated financial statements are an
integral part of these consolidated balance sheets.
2
<PAGE> 5
<TABLE>
UNITED MAGAZINE COMPANY
-----------------------
FORM 10-QA
----------
FOR THE SECOND QUARTER ENDED APRIL 04, 1998
-------------------------------------------
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
-----------------------------------------------
APRIL 04, 1998 AND MARCH 29, 1997
---------------------------------
(Dollar Amounts in Thousand, Except Share Data)
<CAPTION>
3 Months 3 Months 6 Months 6 Months
Ended Ended Ended Ended
1998 1997 1998 1997
---------- ---------- ---------- ----------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
(As Restated) (As Restated)
<S> <C> <C> <C> <C>
NET SALES $ 76,711 $ 75,675 $ 154,022 $ 150,103
COST OF SALES 61,881 59,095 123,860 117,060
---------- ---------- ---------- ----------
Gross Profit 14,830 16,580 30,162 33,043
SELLING, GENERAL AND ADMINISTRATIVE
EXPENSES (17,977) (16,433) (35,606) (33,809)
DEPRECIATION AND AMORTIZATION (2,169) (2,473) (4,251) (4,575)
---------- ---------- ---------- ----------
LOSS FROM OPERATIONS (5,316) (2,326) (9,695) (5,341)
---------- ---------- ---------- ----------
OTHER INCOME (EXPENSES), net:
Interest Expense, net (1,813) (1,627) (3,632) (3,420)
Other, net 8,533 210 8,533 154
---------- ---------- ---------- ----------
Total other income
(expenses), net 6,720 (1,407) 4,901 (3,266)
---------- ---------- ---------- ----------
INCOME (LOSS) BEFORE TAXES 1,404 (3,733) (4,794) (8,607)
INCOME TAXES -- -- -- --
---------- ---------- ---------- ----------
NET INCOME (LOSS) $ 1,404 $ (3,733) $ (4,794) $ (8,607)
========== ========== ========== ==========
WEIGHTED AVERAGE SHARES OUTSTANDING 7,184,996 7,062,072 7,138,128 7,058,268
========== ========== ========== ==========
EARNINGS (LOSS) PER SHARE $ .20 $ (.53) $ (.67) $ (1.22)
========== ========== ========== ==========
</TABLE>
The accompanying notes to consolidated financial statements are an
integral part of these consolidated statements.
3
<PAGE> 6
<TABLE>
UNITED MAGAZINE COMPANY
-----------------------
FORM 10-QA
----------
FOR THE SECOND QUARTER ENDED APRIL 04, 1998
-------------------------------------------
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
----------------------------------------------
FOR THE SIX MONTHS ENDED
------------------------
APRIL 04, 1998 AND MARCH 29, 1997
---------------------------------
(Dollar Amounts in Thousands, Except Share Data)
<CAPTION>
6 Months 6 Months
Ended Ended
April 04, 1998 March 29, 1997
-------------- --------------
(Unaudited) (Unaudited)
(As Restated)
<S> <C> <C>
NET CASH (USED IN) OPERATING ACTIVITIES $(13,508) $ 2,058
CASH FLOWS FROM INVESTING ACTIVITIES:
Sale of operating assets 2,700 0
Sale of stock 500 0
Purchase of stock of companies (2,552) 0
Cash used for asset purchase (4,050) 0
Purchases of property and equipment (469) (680)
Additions of long-term assets (1,081) (1,061)
Sale of airplane held for resale 0 1,240
-------- -------
Net cash provided by (used in) investing activities (4,952) (501)
-------- -------
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under debt obligations 38,842 0
Payment of debt obligations (18,358) (3,390)
Cash used for financing costs (1,657) 0
Redemption of putable shares of common stock (255) 0
-------- -------
Net cash provided by (used in) financing activities 18,572 (3,390)
-------- -------
NET INCREASE (DECREASE) IN CASH AND
EQUIVALENTS 112 (1,833)
CASH, beginning of year 2,085 2,547
-------- -------
CASH, end of year $ 2,197 $ 714
======== =======
Supplemental Disclosure of Cash Flow Information:
- -------------------------------------------------
Cash paid during the period for interest $ 1,119 $ 1,042
Cash paid during the period for taxes 1,371 18
</TABLE>
Supplemental Schedule of Noncash Investing and Financing Activities
- -------------------------------------------------------------------
1998: The Company received treasury shares back as part of the sale of
certain operating assets and as part of a litigation settlement. The
Company issued shares to convert $4,910,000 of debt to equity and
issued shares valued at $3,000,000 in connection with a liability
assumed with the acquisition of the operating assets of SKS
Enterprises, Limited, an Ohio limited liability company ("SKS"). The
Company received a $2,500,000 note in connection with the sale of
certain operating assets of Yankee and converted $4,500,000 of
short-term debt to a subordinated debenture.
4
<PAGE> 7
1997: None
The accompanying notes to consolidated financial statements are an
integral part of these consolidated statements.
Remainder of Page Intentionally Left Blank.
5
<PAGE> 8
UNITED MAGAZINE COMPANY
-----------------------
FORM 10-QA
----------
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
----------------------------------------------------
FOR THE SECOND QUARTER ENDED APRIL 04, 1998
-------------------------------------------
(UNAUDITED)
-----------
1. GENERAL
-------
In the opinion of management, the accompanying unaudited condensed consolidated
financial statements, as restated, contain all adjustments necessary to present
fairly the financial position of United Magazine Company and subsidiaries
(UNIMAG or the Company) as of April 04, 1998 and September 27, 1997, and the
results of its operations and cash flows for the six months ended April 04, 1998
and March 29, 1997. All such adjustments were of a normal recurring nature. The
results of operations in any interim period are not necessarily indicative of
results for the full year.
2. THE BUSINESS
------------
United Magazine Company ("UNIMAG" or the "Company") is an Ohio corporation,
which was incorporated on April 8, 1964 under the name Citizens Holding Company.
UNIMAG, both directly and through its subsidiary corporations, is engaged in the
wholesale distribution of magazines, books and other periodicals, and operates
some retail bookstores.
The operations for the quarters ended April 04, 1998 and March 29, 1997 were
conducted through its consolidated subsidiaries and also include the impact of
five business combinations, which the Company operated beginning in the fourth
quarter of 1996, and which are more fully discussed below. The following were
the consolidated subsidiaries: Service News Company (of Waterbury, Connecticut),
a Connecticut corporation, doing business as Yankee News Company ("Yankee");
Service News Company (of Wilmington, North Carolina), a North Carolina
corporation ("Wilmington"); and Triangle News Company, Inc., a Pennsylvania
corporation ("Triangle"). These were merged into the Company on March 6, 1998.
Yankee was engaged in wholesale magazine, newspaper and book distribution and
owned and operated four newsstands and one bookstore. Certain operating assets
of Yankee were sold in January of 1998.
Wilmington is engaged in wholesale magazine and book distribution.
Triangle is engaged in wholesale magazine, newspaper and book distribution.
United Magazine Company also completed business combinations with Michiana News
Service, Inc., a Michigan corporation ("Michiana"), The Stoll Companies, an Ohio
corporation ("Stoll"), and The George R. Klein News Co., Central News Co., and
Newspaper Sales, Inc., all Ohio corporations (collectively, "The Klein
Companies" or "Klein"), all independent magazine, book, and newspaper
("periodical") distributors. These transactions were accounted for as a purchase
as of July, 1996 (September 14, 1996 for Klein).
The Company also completed business combinations with a number of companies
affiliated with Ronald E. Scherer, the Company's chairman ("Ronald E. Scherer"),
also engaged in wholesale periodical distribution (the "Scherer Affiliates"):
Ohio Periodical Distributors, Inc., an Ohio corporation ("OPD"); Northern News
Company, a Michigan corporation ("Northern"); Wholesalers Leasing, Corp., a
Delaware corporation
6
<PAGE> 9
("Wholesalers"); Scherer Companies, a Delaware corporation ("Scherer
Companies"); and, pursuant to the agreement with Northern (further described
herein), MacGregor News Services, Inc., a Michigan corporation ("MacGregor").
The Company also acquired the stock of Read-Mor Bookstores, Inc., an Ohio
corporation ("Read-Mor"), a company managed by Scherer Companies. Read-Mor owned
six retail bookstore locations and was an insignificant acquisition. These
transactions were accounted for as a purchase as of July, 1996.
Michiana, Stoll, Klein, Read-Mor and Scherer Affiliates are collectively known
as the "Acquisition Parties". The defined terms "UNIMAG" and the "Company" also
include the Acquisition Parties in combination with the other entities of
UNIMAG.
Each of these transactions was closed into escrow pending a favorable vote of
the shareholders of the Company on each of these transactions at the Annual
Meeting of Shareholders held on September 3, 1997. At the Annual Meeting of
Shareholders, the shareholders voted in favor of the acquisitions. Closing
documents were released from escrow in February of 1998, and the transactions
were consummated.
Shareholders who were entitled to vote more than 50% of the stock of the Company
had agreed to vote their shares in favor of the transactions. Since approval of
the transactions was assured and UNIMAG had effective control over the
operations of the companies, the Acquisition Parties were included in the
consolidated financial statements of UNIMAG.
UNIMAG also owns three inactive subsidiaries, two of which were merged into the
Company on March 6, 1998.
In February of 1998, the Company acquired certain assets and liabilities of SKS,
which had wholesale and retail operations similar to the Company in the States
of Michigan, Ohio, Indiana and Kentucky. SKS was organized by three of the
Company's directors, Ronald E. Scherer, George R. Klein and Richard H. Stoll,
Sr.
On March 2, 1998, the Company acquired the stock of Central Wholesale, Inc.
("Central") and Penn News Company, Inc. ("Penn"), both Pennsylvania
corporations. Both of these were merged into the Company on March 6, 1998.
3. RESTATEMENT OF FINANCIAL INFORMATION
------------------------------------
The Company has historically estimated its gross margin during interim financial
reporting periods. With the changes within the periodical wholesale distribution
industry, the calculation of gross margin has become more complex. The Company
has undergone a comprehensive review of its estimating process and has
implemented changes for fiscal 1999. The impact on the previously reported Form
10-Q has been determined and is part of this restatement.
In addition to the restatement of gross margin, the Company's selling, general,
and administrative expenses have been restated due primarily to the correction
of an error relating to monthly provisions for health insurance costs and for
professional fees.
For the quarter ended April 04, 1998, the restatement is as follows:
<TABLE>
<CAPTION>
As Reported Change Restated
----------- ------ --------
<S> <C> <C> <C>
Net Sales $ 76,711 $ 0 $ 76,711
Gross Margin 17,698 (2,868) 14,830
Net Income 5,215 (3,811) 1,404
Income Per Share $ .73 $ (.53) $ .20
</TABLE>
For the six months ended April 04, 1998, the restatement is as follows:
<TABLE>
<CAPTION>
As Reported Change Restated
----------- ------ --------
<S> <C> <C> <C>
Net Sales $154,022 $ 0 $154,022
Gross Margin 35,961 (5,797) 30,162
Net Income (Loss) 2,848 (7,642) (4,794)
Income (Loss) Per Share $ .40 $ (1.07) $ (.67)
</TABLE>
4. PROVISION FOR INCOME TAXES
--------------------------
The provision (benefit) for income taxes for the periods ended April 04, 1998
and March 29, 1997 is as follows:
<TABLE>
<CAPTION>
Three Months Three Months Six Months Six Months
Ended 1998 Ended 1997 Ended 1998 Ended 1997
------------ ------------ ---------- ----------
<S> <C> <C> <C> <C>
Current $ 0 $ 0 $ 0 $ 0
Deferred 0 0 0 0
--- --- --- ---
Total $ 0 $ 0 $ 0 $ 0
=== === === ===
</TABLE>
The Company has provided deferred income taxes at a 40% tax rate which
represents a blended statutory federal and state income tax rate. The types of
differences between the tax bases of assets and liabilities
7
<PAGE> 10
and their financial reporting amounts that give rise to significant portions of
deferred income tax assets and liabilities are: reserve for gross profit on
sales returns, property and equipment asset valuations, deferred compensation,
amortization life of intangibles and certain taxes.
The difference between the statutory tax rate and the effective rate of zero is
due primarily to the benefit of the net operating losses generated that may not
be realized in the future and to the utilization of net operating losses to
offset the tax liability on the gain on the sale of Yankee's operating assets.
The Company's net deferred tax assets have been fully reserved due to the
uncertainty of future realization.
On February 8, 1998 the Company had a change of control event for tax purposes.
This event reduced the amount of net operating losses (NOL's) that can be used
in the future to an estimated $28.7 million as of February, 1998. Of the $28.7
million, approximately $1.9 million can be used per year through October, 2013.
At September 27, 1997, UNIMAG had income taxes payable of approximately
$827,000. This related primarily to Michiana's tax assessment plus interest for
a total of approximately $1,371,000 due to the Internal Revenue Service as a
result of unfavorable tax settlements relating to years 1994 and prior that was
assumed by UNIMAG, net of certain refund claims. This obligation was paid in
full with the proceeds from the refinancing in February of 1998.
5. SIGNIFICANT EVENTS
------------------
Sale of Certain Operating Assets and Liabilities of Yankee. In January of 1998,
the Company entered into an agreement to sell certain operating assets and
liabilities of Yankee to a third party for approximately $8.3 million.
Consideration was in the form of cash ($2.7 million), notes ($2.5 million) and
UNIMAG stock held by the buyer ($3.1 million). The final selling price will be
determined based partially upon the closing balance sheet of Yankee as of the
transaction date. The Company anticipates that a gain of approximately
$7,800,000 will be recognized on the sale. The total net sales of Yankee
included in the consolidated financial statements for the quarter ended
January 03, 1998 was approximately $8.2 million.
Financing Arrangement. On February 6, 1998, the Company entered into a Credit
Agreement with a group of banks that provided a Revolving Credit Commitment of
$30,000,000, a Term Loan of $5,000,000 and a Capital Expenditure Loan of
$3,000,000. The amount available to the Company under the Revolving Credit
Commitment is based on certain amounts of eligible accounts receivable and
eligible inventories. The purpose of the loans was for the Company to refinance
certain debt obligations, finance ongoing working capital requirements, finance
the acquisition of certain machinery, equipment and vehicles and for general
corporate purposes. All the loans have variable interest rates to be designated
by the Company based on the prime rate +.5% or LIBOR +2.5%. The Capital
Expenditure Loan and Revolving Credit Commitments mature in February 2003, and
the Term Loan matures in February 2001.
Quarterly principal payments of $416,667 on the term loan began in April 1998.
The outstanding amount of the Capital Expenditure Loan as of February 2000 is
required to be converted to a term loan that will have consecutive equal monthly
principal and interest payments beginning at the time of conversion through the
maturity of the Capital Expenditure Loan. The agreement is collateralized by
substantially all of the Company's assets. The agreement contains financial and
non-financial covenants, including, among other restrictions, limitations on
capital expenditures, minimum income before interest, taxes, depreciation and
8
<PAGE> 11
amortization, a minimum cash flow ratio, minimum net worth and a maximum debt to
income before interest, taxes, depreciation and amortization ratio.
The Company was required to meet certain financial covenants beginning in the
fiscal quarter ended March 1998. Based on the restated financial results, the
Company would not be in compliance with certain of the covenants; however, the
Company has obtained forbearance agreements through January 31, 1999 for any
non-compliance.
Acquisition of SKS. In February of 1998, the Company acquired certain assets
and liabilities of SKS. The consideration for the acquisition was the
assumption of the reduced negative net worth of SKS. The total net sales of
SKS included in the consolidated financial statements for eight weeks of
ownership during the quarter ended April 04, 1998 was approximately $8.2
million, an amount approximately equal to the quarterly revenue lost through
the sale of Yankee operating assets.
Remainder of Page Intentionally Left Blank.
9
<PAGE> 12
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
----------------------------------------------------------------------
RESULTS OF OPERATIONS OF UNIMAG FOR THE THREE MONTHS ENDED
APRIL 04, 1998 AND MARCH 29, 1997
----------------------------------------------------------------------
REVIEW OF OPERATIONS
- --------------------
The results of operations for the quarter ended April 04, 1998 are not
indicative of results from prior quarters, nor are the results for the quarter
indicative of the future.
The following table provides comparative financial information for the second
fiscal quarters of 1998, as restated, and 1997.
April 04, 1998 March 29, 1997
-------------- --------------
(As Restated)
Results of Operations ($000):
Revenue $76,711 $75,675
Gross Margin 14,830 16,580
Selling, General and Administrative 17,977 16,433
EBITDA from Operations (3,147) 147
Net Income (Loss) 1,404 (3,733)
As a Percent of Revenue:
Gross Margin 19.3 21.9
Selling, General and Administrative 23.4 21.7
EBITDA from Operations (4.1) 0.2
Net Income (Loss) 1.8 (4.9)
The revenue for the Company for the quarter ended April 04, 1998 was
$76,711,000, an increase of 1.4% over revenue for the quarter ended March 29,
1997. The revenue for the quarter ended April 04, 1998 included eight weeks of
revenue from the acquisition of SKS, which offsets the loss of an equivalent
level of revenue from the sale of certain operating assets of Yankee.
During fiscal 1997 and 1998, the Company and the industry experienced reductions
in gross margins from existing chain customers because of new discounts, rebates
and amortization of up-front signing bonuses.
The 1998 second quarter gross margin, as restated, decreased by 2.6% to 19.3%.
The decline was due to continued discounting and to related pricing changes
within the industry as competition and industry consolidations increased.
Selling, general and administrative expenses, as a percent of revenue, increased
by 1.7% to 23.4% in 1998, versus 21.7% in 1997. The increase in selling, general
and administrative expenses was due to the restated increase in monthly
provisions for health insurance costs and professional fees and for costs
incurred in the acquisitions of SKS, Penn and Central.
The acquisition of Michiana, Stoll, Klein, Read-Mor and Scherer Affiliates was
accounted for using purchase price accounting. Accordingly, goodwill was created
in the approximate amount of $154 million.
10
<PAGE> 13
Goodwill is being amortized over 40 years at an approximate amount of $1,000,000
per quarter.
All of these changes resulted in an increase in the net loss from operations to
(6.9)% of revenue in 1998, compared to (3.1)% in 1997.
The acquisition of Michiana, Stoll, Klein, Read-Mor and Scherer Affiliates was
financed by the issuance of Common Stock of the Company, 8% Senior Debentures in
the aggregate amount of $39,920,000 and 10% Subordinated Debentures in the
aggregate amount of $18,560,000. These debentures accrued interest from July 1,
1996 for Michiana, Stoll, Read-Mor and Scherer Affiliates and from August 24,
1996 for Klein. This results in charges for debenture interest expense for the
second quarter of 1998 and 1997 of approximately $1,262,000. Other interest
charges in both periods are for accreted interest on the Puts and interest on
bank and other loans.
During the quarter ended April 04, 1998, the Company sold certain operating
assets of Yankee for a gain of approximately $7.8 million. The Company also
generated other income in connection with the discounting of notes payable in
connection with the refinancing.
As a result of the other income, the Company had pre-tax income of $1,404,000
for the quarter ended April 04, 1998, versus a loss of $(3,733,000) during the
corresponding quarter in the prior year.
Because of loss carryforwards, UNIMAG had no federal income tax expense for the
second quarters of 1998 and 1997. Because of a change of control in February of
1998, the Company anticipates the loss of approximately $40 million of NOL from
the estimated $69 million at January 03, 1998.
The calculation of earnings per common share and weighted average number of
shares outstanding includes the shares issued for Michiana, Stoll, Klein,
Read-Mor and Scherer Affiliates for the periods determined under the respective
agreements. The calculation also includes shares issued in connection with the
purchase of certain operating assets of SKS, shares issued in the conversion of
debt to equity, shares sold during the period, and shares returned to treasury
during the period. In addition, the calculation of earnings per share reflects
the one for ten reverse split approved by the Shareholders at the 1997 Annual
Meeting of Shareholders.
----------------------------------------------------------------------
RESULTS OF OPERATIONS OF UNIMAG FOR THE SIX MONTHS ENDED
APRIL 04, 1998 AND MARCH 29, 1997
----------------------------------------------------------------------
REVIEW OF OPERATIONS
- --------------------
The results of operations for the six months ended April 4, 1998 are not
indicative of results from prior comparable periods, nor are the results for the
six months indicative of future periods.
Remainder of Page Intentionally Left Blank.
11
<PAGE> 14
The following table provides comparative financial information for the first six
months of 1998, as restated, and 1997.
April 04, 1998 March 29, 1997
-------------- --------------
(As Restated)
Results of Operations ($000):
Revenue $154,022 $150,103
Gross Margin 30,162 33,043
Selling, General and Administrative 35,606 33,809
EBITDA from Operations (5,444) (766)
Net Income (Loss) (4,794) (8,607)
As a Percent of Revenue:
Gross Margin 19.6 22.0
Selling, General and Administrative 23.1 22.5
EBITDA from Operations (3.5) (.5)
Net Income (Loss) (3.1) (5.7)
The revenue for the Company for the six months ended April 04, 1998 was
$154,022, an increase of 2.6% over revenue for the six months ended March 29,
1997. The revenue for the six months ended April 04, 1998 includes eight weeks
of revenue from the acquisition of certain operating assets of SKS, which offset
the loss of an equivalent level of revenue from the sale of certain operating
assets of Yankee.
During fiscal 1997 and 1998, the Company and the industry experienced reductions
in gross margins from existing chain customers because of new discounts, rebates
and amortization of up-front signing bonuses. The 1998 six months gross margin,
as restated, decreased by 2.4% to 19.6% The decline was due to continued
discounting and to related pricing changes within the industry as competition
and industry consolidations increased.
Selling, general and administrative expenses, as a percent of revenue, increased
by .6% to 23.1% in 1998, versus 22.5% in 1997. The increase in selling, general
and administrative expenses was due to the restated increase in monthly
provisions for health insurance costs and professional fees and for costs
incurred in the acquisitions of SKS, Penn and Central.
The acquisition of Michiana, Stoll, Klein, Read-Mor and Scherer Affiliates was
accounted for using purchase price accounting. Accordingly, goodwill was created
in the approximate amount of $154 million. Goodwill is being amortized over 40
years at an approximate amount of $1,000,000 per quarter.
All of these changes resulted in an increase in the net loss from operations to
(6.3)% of revenue in 1998, compared to (3.6)% in 1997.
The acquisition of Michiana, Stoll, Klein, Read-Mor and Scherer Affiliates was
financed by the issuance of Common Stock of the Company, 8% Senior Debentures in
the aggregate amount of $39,920,000 and 10% Subordinated Debentures in the
aggregate amount of $18,560,000. These debentures accrued interest from July 1,
1996 for Michiana, Stoll, Read-Mor and Scherer Affiliates and from August 24,
1996 for Klein. This results in charges for debenture interest expense for the
six months of 1998 and 1997 of approximately $2.5 million. Other interest
charges in both periods are for accreted interest on the Puts and interest on
bank and other loans.
12
<PAGE> 15
During the quarter ended April 04, 1998, the Company sold certain operating
assets of Yankee for a gain of approximately $7.8 million. The Company also
generated other income in connection with the discounting of notes payable in
connection with the refinancing.
As a result of the other income, the Company had a pre-tax loss of ($4,794,000)
for the six months ended April 04, 1998, versus a loss of $(8,607,000) during
the corresponding six month period in the prior year.
Because of the loss carryforwards, UNIMAG had no federal income tax expense for
the six months of 1998 and 1997. Because of a change of control in February of
1998, the Company anticipates the loss of approximately $39 million of NOL from
the estimated $69 million at January 03, 1998.
The calculation of earnings per common share and weighted average number of
shares outstanding includes the shares issued for Michiana, Stoll, Klein,
Read-Mor and Scherer Affiliates for the periods determined under the respective
agreements. . The calculation also includes shares issued in connection with the
purchase of certain operating assets of SKS, shares issued in the conversion of
debt to equity, shares sold during the period, and shares returned to treasury
during the period. In addition, the calculation of earnings per share reflects
the one for ten reverse split approved by the Shareholders at the 1997 Annual
Meeting of Shareholders.
----------------------------------------------------------------------
LIQUIDITY
----------------------------------------------------------------------
EBITDA
- ------
The Company measures its liquidity primarily in Earnings Before Interest, Taxes,
Depreciation and Amortization (EBITDA). However, EBITDA should not be considered
as an alternative to net income or as an indicator of cash flows generated by
operating, investing or financing activities.
EBITDA from operations for the second quarter of 1998 was ($3,147,000) versus
$147,000 for 1997, a decline of $3,294,000. EBITDA from operations for the first
six months of 1998 was ($5,444,000) versus ($766,000) a decline of $4,678,000.
The decline in EBITDA for the second quarter of 1998 and the first six months of
1998 was due primarily to the decline in gross margin percent. The increases
in selling, general and administrative expenses, including the restated increase
in monthly provisions for health insurance costs and professional fees and for
costs incurred in the acquisitions of SKS, Penn and Central, also contributed to
the decline.
The 1997 EBITDA was impacted negatively by the gross margin and payroll
pressures during the six months, and the Company delayed the implementation of
some expected consolidation synergies with the acquisition companies during the
initial periods of ownership until final consolidation plans could be made.
During the second quarter of 1998, the Company made acquisitions of the
operations of two contiguous businesses with combined annualized sales of
approximately $60 million. Due to their contiguous locations, the opportunity
exists for incremental profit increases as that business is assimilated into the
existing Company business. During the second fiscal quarter of 1998, the Company
was successful in negotiating margin recovery programs for a portion of its
magazine volume. On a weighted average basis, these programs should improve
margins during the last two fiscal quarters.
The acquisition transactions of the Company in 1996 added $154 million of
goodwill to the Company's assets and $58.5 million of Senior and Subordinated
Debentures to the Company's liabilities.
13
<PAGE> 16
On an annual basis, the Company anticipates future amortization of approximately
$4,000,000 related to this goodwill, and initial annual interest of
approximately $5,000,000 related to these debentures.
WORKING CAPITAL
- ---------------
At September 27, 1997, the Company had a deficit working capital of $46.2
million. At January 03, 1998, the deficit working capital was $50.4 million.
During the quarter ended April 04, 1998, this working capital deficit decreased
by $11.3 million to $39.1 million. While the purchase of certain operating
assets of SKS and the stock of Central and Penn increased the deficit by
approximately $7 million, the sale of certain operating assets of Yankee reduced
the deficit by approximately $4.3 million, and the conversion of debenture
interest to stock reduced the deficit by $4.9 million. The balance of the
reduction in the working deficit was due primarily to refinancing, which
converted short-term debt to long-term debt. The Company also exchanged $4.5
million of current debt for a $4.5 million subordinated debenture.
CASH FLOWS - OPERATING ACTIVITIES
- ---------------------------------
During the second quarter of 1998, the Company used $15.7 million of cash in
operations, with approximately $10.5 million used to reduce accounts payable and
accrued expenses, net of the impact of the SKS, Yankee, Central and Penn
transactions. An additional $1.4 million was used to reduce Michiana-related
federal income taxes payable. In current assets, the increase in receivables for
SKS offset the decline in advances to SKS and the sale of certain operating
assets of Yankee.
The 1997 increase in net cash provided from operations of $2.1 million included
a $10.9 million increase in current liabilities (primarily vendor payables), a
reduction in inventory of $2.6 million, and a loss of $8.7 million, offset by
depreciation and amortization of $4.6 million.
CASH FLOWS - INVESTING ACTIVITIES
- ---------------------------------
During the first six months of 1998, the Company spent a net of $5.0 million on
investing activities, with the SKS, Central and Penn transactions requiring $6.6
million. The Company generated $3.2 million from the Yankee transaction and the
sale of stock. Purchases of fixed assets used $.5 million cash and the purchase
of long-term assets used $1.1 million cash.
In 1997, the sale of a Company plane acquired in the Stoll transaction provided
$1.2 million in cash, while purchases of fixed assets and long-term assets used
$1.7 million in cash.
CASH FLOWS - FINANCING ACTIVITIES
- ---------------------------------
During the second quarter of 1998, the Company obtained new borrowings of $38.8
million, and paid $18.1 million of debt with the proceeds. The Company also used
$1.7 million cash for fees associated with the financing and redeemed $255,000
of treasury stock for cash. During the first quarter of 1998, the Company paid
$.3 million of debt.
During 1997, the Company paid $2.7 million of debt in the first quarter and $.7
million of debt in the second quarter.
14
<PAGE> 17
CAPITAL RESOURCES
- -----------------
During the second quarter of 1998, the Company completed a loan package with two
banks. Note 5 describes the $38,000,000 loan arrangement obtained by the
Company. See also "Financing Arrangements" below.
CAPITAL REQUIREMENTS
- --------------------
During the balance of 1998, the Company expects that its requirements for
capital expenditures will not be significant. Through route consolidations and
greater use of in-store service personnel, the Company anticipates minimal
increases in its delivery fleet. The Company does anticipate additional
expenditures for store fixtures; however, these fixture increases have
historically generated enough additional revenue and gross margin to pay for the
fixture costs within one year.
OPERATIONAL MEASURES
- --------------------
The Company has converted all locations to its computer system, and receivables
can now be managed on a more consistent, company-wide basis. The Company
continues to be engaged in collection efforts to reduce the average days
outstanding, with excess cash proceeds earmarked for reductions in vendor
payables.
OPERATING SYNERGIES
- -------------------
The acquisition transactions enable the Company to successfully leverage its
investment in its sophisticated and proprietary SMARTS System (which stands for
Sales Magazine Analysis React Transmit System) for more efficient product
allocation and higher per store revenue. The SMARTS System develops a
Distribution Rate Base ("DRB") which is used by publishers to reach targeted
customer growth. The Company charges for the use of the DRB information, which
offsets the cost of higher levels of service and the use of improved technology.
Management believes that, as the Company continues to expand and as all
locations are converted to the Company's computer system, the SMARTS System,
which provides a unique competitive advantage, will improve same store revenue
as it is introduced to new retail locations and will provide a critical
competitive advantage over other regional wholesalers in obtaining important new
accounts.
In addition to the proprietary SMARTS System, the Company's current and future
high impact marketing programs provide an important competitive advantage by
customizing magazine displays to utilize otherwise wasted space in retail
stores. The implementation of these programs has historically enabled the
Company to improve sales levels by as much as 20-25% when the programs are
introduced into a given retail location. The Company expects that the
introduction of the high impact marketing program to customers not currently
using it will improve sales levels of the Company.
Through the consolidation of the Company's warehouse and office functions,
management expects the Company to achieve considerable cost savings and
operating efficiencies through the elimination of redundant overhead and the
reduction of required facility square footage. Duplicate administrative and
distribution functions are being eliminated, and the costs and benefits of
technology are being spread over a larger customer base. Additionally, the
consolidation of the businesses of the Company should increase purchasing power
and the ability to negotiate favorable quantity discounts with publishers and
national brokers.
15
<PAGE> 18
MARGIN RECOVERY EFFORTS
- -----------------------
The magazine industry has recognized that the loss of margin sustained by
wholesalers in 1996 and 1997 created a problem that needed to be resolved.
Wholesalers, national distributors and publishers have been working on a variety
of plans to provide margin recovery to wholesalers. Several of these plans are
scheduled for implementation in the third fiscal quarter of 1998, with the
expectation that there will be an annual margin recovery in excess of 2%.
COMMITMENTS AND CONTINGENCIES
- -----------------------------
The Company has entered into long-term contracts (generally three years) with
its most important customers. These contracts resulted in gross margin
reductions during 1996, 1997 and 1998.
The Company was named as a defendant in various litigation matters. Subsequent
to September 27, 1997, most of the claims were settled. The Company believes it
has an adequate accrual for these claims, and that any current pending or
threatened litigation matters will not have a material adverse impact on the
Company's future results of operations or financial conditions.
FINANCING ARRANGEMENTS
- ----------------------
Each of the Acquisition Agreements with Stoll, Michiana, Klein and the Scherer
Affiliates contemplated that stock or assets of the various Acquisition Parties
would be contributed to the Company in exchange for Common Stock of the Company,
valued at $15.00 per share, and for Senior and Subordinated Debentures. In
addition, the Company issued a $4,500,000 Subordinated Debenture, the KDR
Debenture, and made a cash payment of $500,000 in exchange for a $5,000,000 note
owed to KDR Limited, an Ohio limited liability company whose owners include R.
David Thomas, a principal shareholder of the Company, and R. L. Richards, a
director of the Company. KDR also received warrants to purchase 187,657 shares
of Common Stock of the Company at $12.00 per share in connection with the
exchange. R. David Thomas also purchased an additional 33,333 shares of Common
Stock of the Company at a price of $15.00 per share. The Company also issued
$242,211 of Senior Debentures and $94,594 of Subordinated Debentures in
connection with the acquisition of Read-Mor.
The Senior Debentures are designated as "8% Senior Debentures Due 2002", mature
on January 1, 2002, and bear interest at the rate of 8% per annum from July 1,
1996, provided, however, that Senior Debentures issued pursuant to the Klein
Exchange Agreement began to accrue interest on August 24, 1996. Interest is
payable quarterly on January 1, April 1, July 1 and October 1. Principal on the
Senior Debentures was to be paid quarterly on each interest payment date in
accordance with the schedule and priority set forth in the Debenture Agreement,
commencing on April 1, 1997; however, the parties to the Debenture Agreements
agreed to accrue the required payments until the date of final closing and
subordinate a portion of the payments in connection with debt refinancing
described below by the Company. The debenture holders subsequently agreed in
February of 1998 to accept Company stock for 2/3 of the accrued interest due at
December 31, 1997, and to receive the balance of the accrued interest due over a
sixteen-month period.
The Subordinated Debentures are designated as "10% Subordinated Debentures Due
2004," mature on January 1, 2004 and bear interest at the rate of 10% per annum
from July 1, 1996, provided, however, that Subordinated Debentures issued
pursuant to the Klein Exchange Agreement began to accrue interest from August
24, 1996. Interest is payable quarterly on January 1, April 1, July 1 and
October 1. Principal on the Subordinated Debentures is to be paid quarterly on
each interest payment date in accordance with the
16
<PAGE> 19
schedule and priority set forth in the Debenture Agreement, commencing on April
1, 1999; however, the parties to the Debenture Agreements agreed to modify the
timing of the required payments and subordinate a portion of the payments in
connection with the debt refinancing described below. The debenture holders
subsequently agreed in February of 1998 to accept Company stock for 2/3 of the
accrued interest due at December 31, 1997, and to receive the balance of the
accrued interest due over a sixteen-month period.
The KDR Debenture contains terms similar to the Subordinated Debentures. The
holder of the KDR Debenture is not a party to any of the modifications described
above.
In February of 1998, the Company restructured existing bank and third party
debt, including the payment of $5,000,000 of Senior Debentures, and consolidated
banking relationships with both Key Capital, Inc. and The Chase Manhattan Bank.
In connection with this restructuring, the Company expanded its bank lines of
credit to support working capital and other requirements. The credit agreement
entered into provided a revolving credit commitment of $30 million, subsequently
increased to $33 million, a term loan of $5 million and a capital expenditure
loan of $3 million. The amount available to the Company under the revolving
credit commitment is based on certain amounts of eligible accounts receivable
and eligible inventories.
The Company, through an investment advisor, is reviewing other opportunities for
additional debt and/or equity financing for the Company. At present, the Company
has not entered into any agreements for any new debt and/or equity placements.
INFLATION
- ---------
The impact of inflation on wholesale and retail operations is difficult to
measure. The Company cannot easily pass magazine costs on to customers unless
the publisher increases the cover price of the periodical, so it must control
inflation at the point of purchase. The Company is engaged in activities to
control these costs. As a result, the Company believes that the effect of
inflation, if any, on the results of operations and financial condition has been
minor and is expected to remain so in the future.
SEASONALITY
- -----------
The sale of magazines, books, and newspapers is subject to minimal seasonality.
YEAR 2000 ISSUES
- ----------------
The Company is in the process of addressing the Year 2000 Issue. The Company has
hired two additional programmers to free up resources needed to update its
in-house software. The Company also has initiated the process of seeking new
financial reporting software to replace existing software, including general
ledger, payroll, fixed assets, employee benefits and other related areas. The
costs to date have not been material and have been expensed when incurred. The
Company seeks to complete these plans during calendar 1998.
The Company must coordinate with customers, suppliers and creditors, and the
Company is in the process of analyzing the size of this coordination. At
present, the Company is not aware of any material event or uncertainty or
related cost that would negatively impact future reported costs in a material
amount.
17
<PAGE> 20
The Company may develop some competitive advantages from the Year 2000 Issue if
it continues to modify its industry software in areas where its competition may
fall short.
PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 - SAFE HARBOR CAUTIONARY
- -------------------------------------------------------------------------
STATEMENT
- ---------
This report contains forward-looking statements as defined by the Private
Securities Litigation Reform Act of 1995 (the Reform Act). These forward-looking
statements express the beliefs and expectations of management regarding UNIMAG's
future results and performance and include, without limitation, the following:
statements concerning the Company's outlook for the balance of 1998; the
Company's plans for revenue growth and operational cost reductions; the
Company's plans for future acquisitions; the Company's plans for future
consolidations and changes in properties; the Company's plans for future
financing and refinancing; the Company's future operational strategies to
improve operating cash flow; the Company's plans for margin recovery; and other
similar expressions concerning matters that are not historical facts.
Such statements are based on current expectations and involve a number of known
and unknown uncertainties that could cause the actual results, performances,
and/or achievements of the Company to differ materially from any future results,
performances, or achievements, expressed or implied by the forward-looking
statements, and any such statement is qualified by reference to the following
cautionary statements. In connection with the safe harbor provisions of the
Reform Act, the Company's management is hereby identifying important factors
that could cause actual results to differ materially from management's
expectations including, without limitation, the following: the loss of chain
customer business, the ability to obtain required levels of product for all
geographic markets; the acquisition or disposition of additional entities; the
ability of the Company to integrate the financial records and related
information of acquired companies; the ability of the Company to obtain
additional financing; the timing of the implementation of operating synergies;
further changes in the industry, including margin recovery results; and other
risks described from time to time in the Company's Securities and Exchange
Commission filings. The Company undertakes no obligation to publicly release any
revisions to these forward looking statements for events occurring after the
date hereof or reflect any other unanticipated events.
Remainder of Page Intentionally Left Blank.
18
<PAGE> 21
PART II. OTHER INFORMATION AND SIGNATURES
--------------------------------
ITEM 1. LEGAL PROCEEDINGS
-----------------
Except as set forth below, there have been no material developments in
legal proceedings involving either the Company or its subsidiaries since the
filing of the Company's Form 10-Q for the Quarter Ended January 03, 1998: None
ITEM 2. CHANGE IN SECURITIES: None
---------------------
ITEM 3. DEFAULT UPON SENIOR SECURITIES: None
-------------------------------
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS: None
----------------------------------------------------
ITEM 5. OTHER INFORMATION
-----------------
The Company delayed filing its Form 10-KSB for the fiscal year ended
September 27, 1997 and its Form 10-Q for the quarter ended January 03, 1998
until completion of its certified financial statements.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K:
---------------------------------
(a) None
(b) Change in filing status. Effective October 2, 1997, UNIMAG began
filing as an SB filer. The first such filing was the Company's Form 10-QSB for
the first quarter of fiscal 1995. The Company's SB filing terminated with the
filing of Form 10-KSB for September 27, 1997. The regular filing status resumed
with Form 10-Q for the quarter ended January 03, 1998.
ITEM 7. SIGNATURES
----------
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
UNITED MAGAZINE COMPANY
Registrant
/s/ Ronald E. Scherer
-------------------------------------
Ronald E. Scherer
President and Chief Executive Officer
/s/ John B. Calfee, Jr.
-------------------------------------
John B. Calfee, Jr.
Chief Financial Officer
19
<TABLE> <S> <C>
<ARTICLE> 5
<CIK> 0000020469
<NAME> UNITED MAGAZINE COMPANY
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> OCT-03-1998
<PERIOD-START> JAN-04-1998
<PERIOD-END> APR-04-1998
<EXCHANGE-RATE> 1
<CASH> 3,968
<SECURITIES> 0
<RECEIVABLES> 54,173
<ALLOWANCES> 4,500
<INVENTORY> 35,022
<CURRENT-ASSETS> 92,173
<PP&E> 15,835
<DEPRECIATION> 4,835
<TOTAL-ASSETS> 275,659
<CURRENT-LIABILITIES> 131,239
<BONDS> 97,909
0
0
<COMMON> 0
<OTHER-SE> 37,392
<TOTAL-LIABILITY-AND-EQUITY> 275,659
<SALES> 76,711
<TOTAL-REVENUES> 76,711
<CGS> 61,881
<TOTAL-COSTS> 20,146
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 1,813
<INCOME-PRETAX> 1,404
<INCOME-TAX> 0
<INCOME-CONTINUING> 1,404
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,404
<EPS-BASIC> .20
<EPS-DILUTED> .20
</TABLE>
