INSILCO CORP/DE/
424B3, 1999-10-05
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: SKYMALL INC, 8-K, 1999-10-05
Next: D E FREY GROUP INC, S-1, 1999-10-05



<PAGE>   1
PROSPECTUS SUPPLEMENT                       Filed Pursuant to Rule 424(b)(3) of
                                            the Rules and Regulations Under the
(To Prospectus dated April 7, 1999          Securities Act of 1933
and to the Prospectus Supplements
dated July 2, 1999, August 11, 1999,
and September 3, 1999)                      Registration Statement No. 333-71947


                               INSILCO CORPORATION

                    12% SERIES B SUBORDINATED NOTES DUE 2007
                         SENIOR SUBORDINATED GUARANTEES


                        ---------------------------------


RECENT DEVELOPMENTS
- -------------------

         Attached hereto and incorporated by reference herein is the Amended
Form 8-K of Insilco Corporation, dated July 20, 1999, filed with the Securities
and Exchange Commission on October 4, 1999.

                        ---------------------------------


         This Prospectus Supplement, together with the Prospectus, is to be used
by Donaldson, Lufkin & Jenrette Securities Corporation ("DLJSC") in connection
with offers and sale of the above-referenced securities in market-making
transactions at negotiated prices related to prevailing market prices at the
time of the sale. DLJSC may act as principal or agent in such transactions.


October 5, 1999


<PAGE>   2
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                   FORM 8-K/A



                                 CURRENT REPORT
                       PURSUANT TO SECTION 13 or 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934



                          DATE OF REPORT: JULY 20, 1999



                               INSILCO CORPORATION
             (Exact Name of Registrant as specified in its charter)




         Delaware                       0-22098               06-0635844
         --------                       -------               ----------
(State or other jurisdiction of   (Commission File No.)  (IRS Employer
incorporation or organization)                           Identification Number)



                              425 Metro Place North
                                   Fifth Floor
                               Dublin, Ohio 43017
                                 (614) 792-0468

               (Address, including zip code, and telephone number
                       including area code of Registrant's
                          principal executive offices)

<PAGE>   3
           The undersigned registrant hereby amends Item 7 of its Current Report
           on Form 8-K filed with the Commission on July 20, 1999 as follows:

ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS.

     (a)   Financial Statements of Business Acquired
           -----------------------------------------

           Immediately following the signature page of this Form 8-K/A are the
           audited Balance Sheet of Thermal Transfer Products, Ltd. for the
           period ended June 30, 1999, and the related audited Statement of
           Operations and Cash Flows for the nine months ended June 30, 1999.

     (b)   Pro Forma Financial Information
           -------------------------------

           Immediately following the Thermal Transfer Products, LTD., Financial
           Statements of this Form 8-K/A are the unaudited Pro Forma Balance
           Sheet at June 30, 1999, and the unaudited Statement of Operations for
           the twelve month period ended December 31, 1998 and the six month
           period ended June 30, 1999.

     (c)   Exhibits.

           Exhibit No.                        Description

              23 (a)                      Consent of KPMG LLP.

                                        2
<PAGE>   4

                                   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.


                                              INSILCO CORPORATION
                                         -----------------------------------
                                         Registrant



Date: October 4, 1999               By:     /s/   Michael R. Elia
                                         -----------------------------------
                                         Michael R. Elia
                                         Vice President and Chief Financial
                                         Officer


                                       3

<PAGE>   5
                                  EXHIBIT INDEX


     Exhibit No.            Description

       23 (a)           Consent of KPMG LLP.


                                        4
<PAGE>   6
                         THERMAL TRANSFER PRODUCTS, LTD.

                              Financial Statements

                                  June 30, 1999

                   (With Independent Auditors' Report Thereon)




<PAGE>   7
                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Thermal Transfer Products, Ltd.:


We have audited the accompanying balance sheet of Thermal Transfer Products,
Ltd. ("the Company") as of June 30, 1999 and the related statements of income,
stockholders' equity and cash flows for the nine months then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Thermal Transfer Products, Ltd.
as of June 30, 1999, and the results of its operations and its cash flows for
the nine months then ended in conformity with generally accepted accounting
principles.

KPMG LLP
September 3, 1999
<PAGE>   8
<TABLE>
                         THERMAL TRANSFER PRODUCTS, LTD.

                                  Balance Sheet

                                  June 30, 1999
<CAPTION>

                              ASSETS                                       1999
                                                                        -----------
<S>                                                                     <C>
Current assets:
   Cash and cash equivalents, including
     cash equivalents of $2,740,398                                     $ 3,639,335
   Trade receivables, less allowance for
     doubtful accounts and other reserves of $110,324                     3,476,397
   Inventories                                                            4,741,726
   Income tax receivable                                                    473,953
   Deferred income taxes                                                    350,637
   Prepaid expenses                                                          22,297
                                                                        -----------

            Total current assets                                         12,704,345
                                                                        -----------

Property, plant and equipment:
   Land                                                                     264,088
   Buildings                                                              4,499,858
   Machinery and equipment                                                4,499,670
   Office equipment                                                         376,394
   Furniture and fixtures                                                   233,068
   Autos                                                                    100,101
                                                                        -----------

                                                                          9,973,179

   Less accumulated depreciation                                          4,560,180
                                                                        -----------

            Net property, plant and equipment                             5,412,999
                                                                        -----------

                                                                        $18,117,344
                                                                        ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                     $ 1,167,680
   Accrued expenses                                                         949,874
                                                                        -----------

            Total current liabilities                                     2,117,554

Deferred income taxes                                                       363,220
                                                                        -----------

            Total liabilities                                             2,480,774
                                                                        -----------

Stockholders' equity:
   Common stock, no par value; 48,000 shares authorized
     (8,000 voting and 40,000 non-voting);
     29,662 shares issued and outstanding
     (3,217 voting and 26,445 non-voting)                                    27,541
   Retained earnings                                                     15,609,029
                                                                        -----------

            Total stockholders' equity                                   15,636,570

Contingencies
                                                                        -----------

                                                                        $18,117,344
                                                                        ===========
</TABLE>

See accompanying notes to financial statements.

<PAGE>   9
<TABLE>
                         THERMAL TRANSFER PRODUCTS, LTD.

                               Statement of Income

                     For the nine months ended June 30, 1999
<CAPTION>

                                                                         1999
                                                                     -----------
<S>                                                                  <C>
Sales                                                                $18,818,789
Cost of sales                                                         15,468,928
Depreciation                                                             507,068
Selling, general and administrative expenses                           2,073,122
                                                                     -----------

            Operating income                                             769,671
                                                                     -----------

Other income:
   Interest income                                                        90,647
   Other, net                                                              6,408
                                                                     -----------

            Total other income                                            97,055
                                                                     -----------

            Income before income taxes                                   866,726

Income taxes                                                             416,721
                                                                     -----------

            Net income                                               $   450,005
                                                                     ===========
</TABLE>

See accompanying notes to financial statements.

<PAGE>   10

<TABLE>
                         THERMAL TRANSFER PRODUCTS, LTD.

                        Statement of Stockholders' Equity

                         Nine months ended June 30, 1999
<CAPTION>

                                                                       TOTAL
                                COMMON    TREASURY      RETAINED    STOCKHOLDERS'
                                STOCK      STOCK        EARNINGS       EQUITY
                               --------   --------     ----------   ------------
<S>                            <C>          <C>        <C>            <C>
Balances at October 1, 1998    $ 41,130     (8,239)    15,212,416     15,245,307

Dividends paid                     --         --          (53,392)       (53,392)

Treasury stock purchased           --       (5,350)          --           (5,350)

Retirement of treasury stock    (13,589)    13,589           --             --

Net income                         --         --          450,005        450,005
                               --------    -------    -----------    -----------

Balances at June 30, 1999      $ 27,541       --       15,609,029     15,636,570
                               ========    =======    ===========    ===========
</TABLE>

See accompanying notes to financial statements.

<PAGE>   11

<TABLE>
                         THERMAL TRANSFER PRODUCTS, LTD.

                             Statement of Cash Flows

                         Nine months ended June 30, 1999
<CAPTION>

                                                            1999
                                                        -----------

<S>                                                     <C>
Cash flows from operating activities:
   Net income                                           $   450,005
   Adjustments to reconcile net income to net cash
      provided by operating activities:
        Depreciation                                        507,068
        Deferred income taxes                               192,869
        Changes in assets and liabilities:
          Trade receivables                                 464,982
          Inventories                                       263,277
          Income tax receivable                            (116,550)
          Prepaid expenses                                  (10,703)
          Accounts payable                                  (97,482)
          Accrued expenses                                   30,047
                                                        -----------

            Net cash provided by operating activities     1,683,513
                                                        -----------

Cash flows from investing activities:
   Expenditures on property, plant and equipment           (277,241)
                                                        -----------

Cash flows from financing activities:
   Dividends paid                                           (53,392)
   Purchase of treasury stock                                (5,350)
                                                        -----------

            Net cash used in financing activities           (58,742)
                                                        -----------

            Net increase in cash                          1,347,530

Cash and cash equivalents at beginning of year            2,291,805
                                                        -----------

Cash and cash equivalents at end of year                $ 3,639,335
                                                        ===========

Supplemental disclosure of cash flow information -
Income taxes paid                                       $   340,402
                                                        ===========
</TABLE>

See accompanying notes to financial statements.

<PAGE>   12
                         THERMAL TRANSFER PRODUCTS, LTD.

                          Notes to Financial Statements

                                  June 30, 1999


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        (a)   ORGANIZATION

              Thermal Transfer Products, Ltd. ("the Company") is a privately
              owned company established in 1969. The Company designs,
              manufactures and markets air and oil cooling products for various
              industrial customers as well as original equipment manufacturers.
              The Company operates in one business segment, thermal transfer
              products.

        (b)   CASH EQUIVALENTS

              Cash equivalents include time deposits and highly liquid
              investments with original maturities of three months or less.

        (c)   INVENTORIES

              Inventories are valued at lower of cost or market. Cost is
              determined on the first-in, first-out cost method.

        (d)   PROPERTY, PLANT AND EQUIPMENT

              Property, plant and equipment are stated at cost. Depreciation of
              plant and equipment is calculated on the straight-line method over
              the assets' estimated useful lives. The useful lives are as
              follows:

<TABLE>

<S>                                                               <C>
                         Buildings                                20 to 25 years
                         Machinery and equipment                    7 to 9 years
                         Office equipment                           3 to 5 years
                         Furniture and fixtures                          5 years
                         Autos                                           5 years
</TABLE>


        (e)   INCOME TAXES

              Income taxes are accounted for under the asset and liability
              method. Deferred tax assets and liabilities are determined based
              upon differences between the financial reporting and tax basis of
              assets and liabilities and are measured by applying enacted tax
              rates and laws to taxable years in which such differences are
              expected to reverse.

        (f)   ENVIRONMENTAL EXPENDITURES

              The Company accrues for environmental expenditures resulting from
              existing conditions that relate to past operations when the costs
              are probable and reasonably estimable.

                                       6

<PAGE>   13
                        THERMAL TRANSFER PRODUCTS, LTD.

                         Notes to Financial Statements

                                 June 30, 1999

        (g)   ESTIMATES

              In conformity with generally accepted accounting principles, the
              preparation of the financial statements requires management to
              make estimates and assumptions that affect the amounts reported in
              the financial statements and therefore actual results may
              ultimately differ from those estimates. Significant estimates made
              by management include the adequacy of accounts receivable and
              inventory valuation allowances, and the realizability of the
              deferred tax assets.

         (h)  IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE
              DISPOSED OF

              Long-lived assets and certain identifiable intangibles are
              reviewed for impairment whenever events or changes in
              circumstances indicate that the carrying amount of an asset may
              not be recoverable. Recoverability of assets to be held and used
              is measured by a comparison of the carrying amount of an asset to
              future net cash flows expected to be generated by the asset. If
              such assets are considered to be impaired, the impairment to be
              recognized is measured by the amount by which the carrying amount
              of the assets exceed the fair value of the assets. Assets to be
              disposed of are reported at the lower of the carrying amount or
              fair value less costs to sell.

(2)     INVENTORIES

        Inventories consisted of the following at June 30:

<TABLE>
<S>                                 <C>
        Raw materials               $2,092,300
        Work-in-process              2,017,566
        Finished goods                 631,860
                                    ----------

                                    $4,741,726
                                    ==========
</TABLE>


(3)     INCOME TAXES

Income tax expense consists of the following for the nine months ended June 30:

<TABLE>
<S>                                    <C>
          Current federal              $178,755
          Current state                  45,097
          Deferred federal              167,224
          Deferred state                 25,645
                                       --------

                                       $416,721
                                       ========
</TABLE>

                                       7

<PAGE>   14
                         THERMAL TRANSFER PRODUCTS, LTD.

                          Notes to Financial Statements

                                  June 30, 1999

        The difference between income tax expense computed by applying the
        statutory federal income tax rate of 34% and income tax expense in the
        financial statements is:

<TABLE>
<S>                                                                <C>
          Computed "expected" tax expense                          $294,687
          Acquisition legal fees not deductible for tax purposes     63,370
          State income taxes, net of federal income taxes            55,408
          Other                                                       3,256
                                                                   --------

                                                                   $416,721
                                                                   ========
</TABLE>


        The tax effects of temporary differences that give rise to significant
        portions of the deferred tax assets and deferred tax liabilities at June
        30, 1999 are presented below:

<TABLE>
<S>                                                                    <C>
          Deferred tax assets:
             Accrued expenses for financial reporting purposes         $ 226,387
             Inventories, principally due to additional costs
                    inventoried for tax purposes                          89,731
             Trade receivables, principally due to the allowance for
                    doubtful accounts                                     43,262
                                                                       ---------

                   Total gross deferred tax assets                       359,380

          Deferred tax liabilities:
             Property, plant and equipment, primarily due to
                    differences in depreciation                         (363,220)
             Other                                                        (8,743)
                                                                       ---------

                   Net deferred tax liability                          $ (12,583)
                                                                       =========
</TABLE>

        The Company believes the existing net deductible temporary differences
        will reverse during periods in which the Company generates net taxable
        earnings, or in periods in which a carryback is available. The Company
        has considered the above factors in concluding that it is more likely
        than not that the Company will realize the benefits of existing deferred
        tax assets. There can be no assurance, however, that the Company will
        generate any specific level of continuing earnings.

                                       8

<PAGE>   15
                        THERMAL TRANSFER PRODUCTS, LTD.

                         Notes to Financial Statements

                                 June 30, 1999

(4)     ACCRUED EXPENSES

Accrued expenses consist of the following at June 30:

<TABLE>
<S>                                                                     <C>
          Payroll                                                       $283,240
          Vacation                                                       172,646
          Environmental                                                  162,000
          Sick pay                                                       137,166
          Other                                                          194,822
                                                                        --------

                                                                        $949,874
                                                                        ========
</TABLE>

(5)     CONTINGENCIES

        The Company has voluntarily taken action, pursuant to federal and state
        environmental laws and regulations, to correct the effects on the
        environment of prior releases of chemical substances at the Racine,
        Wisconsin facility. At June 30, 1999, the Company accrued $162,000 for
        certain environmental investigation and potential remediation activities
        which in management's opinion was appropriate based on existing facts
        and circumstances. Under adverse changes in circumstances, the potential
        liability may exceed the amount accrued, however, management does not
        anticipate such changes would have a material adverse effect on the
        Company's financial position or results of operations.

        The Company is also implicated in various claims and legal actions
        arising in the ordinary course of business. In the opinion of
        management, the ultimate disposition of the matters will not have a
        material adverse effect on the Company's financial position or results
        of operations.

(6)     SUBSEQUENT EVENT

         On July 20, 1999, all of the common stock of the Company was acquired
         by Insilco Corporation.

                                       9
<PAGE>   16
Insilco Corporation and Subsidiaries

Unaudited Pro Forma Consolidated Financial Data

On July 20, 1999, Insilco Holding Co. ("the Company") through its wholly owned
subsidiary Insilco Corporation ("Insilco"), executed a definitive merger
agreement with Racine, Wisconsin-based Thermal Transfer Products, Ltd. whereby
Thermal Transfer Acquisition Corporation, a newly created wholly owned
subsidiary of Insilco Corporation, was merged with Thermal Transfer Products.
The surviving entity, Thermal Transfer Products Ltd, is a wholly owned
subsidiary of Insilco Corporation and is a leading manufacturer of industrial
oil coolers and other heat exchanger products. The gross purchase price paid by
Insilco Holding Company was $26.5 million. The purchase price net of cash
acquired and including estimated costs incurred directly related to the
transaction was $23.1 million and has been preliminarily allocated to working
capital, and property, plant and equipment resulting in an excess purchase price
over net identifiable assets of $8.0 million. The funding for the merger came
from Insilco Corporation's credit facilities.


Since the acquisition, management has taken several steps to automate and
integrate the operations of Thermal Transfer Products into Insilco's Thermal
Components Group. These steps have eliminated approximately 9 hourly clerical
positions and are expected to save approximately $0.2 million annually. The
Company also expects to be able to provide insurance coverage under its existing
insurance policies at a cost that is approximately $0.4 million less than
Thermal Transfer Product's historical costs. These items are not included in the
Company's pro forma adjustments.

The following Unaudited Pro Forma Condensed Consolidated Balance Sheet presents
the pro forma financial position of the Insilco Holding Co. as if the
acquisition of Thermal Transfer Products had occurred on June 30, 1999. The
following Unaudited Pro Forma Condensed Statements of Operations for the fiscal
year ended December 31, 1998 and the six months ended June 30, 1999 present the
results of operations of Insilco Holding Co. as if the acquisition had occurred
at the beginning of these periods. These statements have been prepared by
Insilco Holding Co. management and are not necessarily indicative of Insilco
Holding Co.'s financial position or results of operations had the acquisition
actually occurred on the assumed date, nor are they necessarily indicative of
Insilco Holding Co.'s financial position or results of operations for any future
period. In the opinion of management, all necessary adjustments have been made
to fairly present this pro forma information.

The allocation of the aggregate purchase price for the acquisition, together
with the liabilities assumed pursuant thereto, to the net assets acquired has
been based on management's preliminary estimates, based on a preliminary
appraisal of the fair value of such assets and liabilities. Adjustments to the
asset values and liabilities in the final allocation may differ from these
estimates, which could impact future earnings. Management believes that such
adjustments will not have a material impact on the pro forma financial
statements.

Forward-looking statements in this report, including without limitation,
statements relating to the Company's plans, strategies, objectives,
expectations, intentions and adequacy of resources, are made

                                       1
<PAGE>   17
pursuant to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995. Investors are cautioned that such forward-looking statements
involve risks and uncertainties including without limitation the following: (i)
the Company's plans, strategies, objectives, expectations and intentions are
subject to change at any time at the discretion of the Company; (ii) the
Company's plans and results of operations will be affected by the Company's
ability to integrate the acquisition; (iii) other risks and uncertainties
indicated from time to time in the Company's filings with the Securities and
Exchange Commission.

                                       2
<PAGE>   18
<TABLE>
                                         INSILCO CORPORATION AND SUBSIDIARIES

                               Unaudited Pro Forma Condensed Consolidated Balance Sheet
                                                  As of June 30, 1999
                                                    (In thousands)
<CAPTION>
                                                                                 Thermal          Pro
                                                                                 Transfer        Forma
                                                                  Historical   Products, LTD.  Adjustments  Pro Forma
                                                                  ----------   --------------  -----------  ---------
<S>                                                               <C>          <C>             <C>          <C>
Assets
Current assets
     Cash and cash equivalents                                     $ 10,164         3,639         --          13,803
     Trade receivables, net                                          93,018         3,476         --          96,494
     Other receivables                                                6,219           474         --           6,693
     Inventories                                                     65,452         4,742          114 a)     70,308
     Prepaid expenses and other                                      10,687           373         --          11,060
                                                                   --------        ------      -------      --------
        Total current assets                                        185,540        12,704          114       198,358

Property, plant and equipment                                       123,671         5,413        3,216 b)    132,300
Other assets                                                         45,550          --          7,969 c)     53,519
                                                                   --------        ------      -------      --------
        Total assets                                               $354,761        18,117       11,299       384,177
                                                                   ========        ======      =======      ========

Liabilities and Stockholders' Equity (Deficit)
Current liabilities
     Current portion of long-term debt                             $  1,264          --           --           1,264
     Accounts payable                                                37,344         1,168         --          38,512
     Customer deposits                                               16,190          --           --          16,190
     Accrued expenses and other                                      55,552           950          435 d)     56,937
                                                                   --------        ------      -------      --------
        Total current liabilities                                   110,350         2,118          435       112,903

Long-term debt                                                      334,701          --         26,500 e)    361,201
Intercompany Payable Affiliate                                        2,964          --           --           2,964
Other long-term obligations                                          46,047           363         --          46,410
                                                                   --------        ------      -------      --------
        Total liabilities                                           494,062         2,481       26,935       523,478
Stockholders' equity (deficit)                                     (139,301)       15,636      (15,636) f)  (139,301)
                                                                   --------        ------      -------      --------
        Total liabilities and stockholders' equity (deficit)       $354,761        18,117       11,299       384,177
                                                                   ========        ======      =======      ========
</TABLE>

a)      To reflect the step-up of inventory to market value.

b)      To reflect the step-up in property, plant & equipment to fair value
         based on appraised values.

c)      To reflect the excess of acquisition cost over the estimated fair value
         of the net assets acquired (goodwill).

d)      To reflect the accrual of costs related to the acquisition.

e)      To reflect borrowings from Insilco's credit facility to finance the
         acquisition.

f)      To reflect the write off of equity accounts of the acquired company.

                                       3
<PAGE>   19
<TABLE>
                                INSILCO CORPORATION AND SUBSIDIARIES

                     Unaudited Pro Forma Condensed Consolidated Income Statement
                                For the Year Ended December 31, 1998
                                           (In thousands)
<CAPTION>
                                                           Thermal           Pro
                                                           Transfer         Forma
                                           Historical    Products, LTD.   Adjustments     Pro Forma
                                           ----------    --------------   -----------     ---------
<S>                                        <C>           <C>              <C>             <C>
Net sales                                   $535,629        27,792               --        563,421

Cost of goods sold                           383,269        22,916              114 a)     406,299
Depreciation and amortization                 20,159           710              857 b)      21,726
Selling, general and administrative           94,030         2,989             (475)c)      96,544
Merger fees                                   20,890            --               --         20,890
                                            --------        ------           ------        -------

        Operating income                      17,281         1,177             (496)        17,962

Interest (expense)income, net                (28,219)           89           (1,989)d)     (30,119)
Other income, net                              5,877            18             --            5,895
                                            --------        ------           ------        -------

        Income (loss) from continuing
        operations before income
        taxes                                 (5,061)        1,284           (2,485)        (6,262)

Income tax (expense)benefit                      868          (514)             895 e)       1,249
                                            --------        ------           ------        -------

        Net income (loss)                   $ (4,193)          770           (1,590)        (5,013)
                                            ========        ======           ======        =======
</TABLE>

a)       To reflect the write-off of the market value step-up in inventory.

b)       To reflect the increase in depreciation and amortization due to 1) the
         amortization of goodwill on a straight-line basis over 20 years, and 2)
         additional straight-line depreciation relating to the step-up of
         property, plant and equipment, which is being depreciated over periods
         of 3 to 25 years.

c)       To reflect the elimination of the net excess cost of the former owners
         salaries ($681,000) less the salaries of management replacements
         ($206,000).

d)       To reflect the increase in interest expense resulting from the
         borrowings under Insilco's credit facility to finance the acquisition.
         Interest is calculated based on the new debt of $26.5 million less
         cash acquired of $3.9 million using an assumed interest rate of 8.8
         percent. A change of 1/8 percent in the interest rate would result in a
         change in interest expense and net income of $28,250 and $23,448 before
         and after taxes, respectively.

e)       To reflect the tax effect of the pro forma adjustments at a statutory
         rate, 34 percent for federal and 2 percent for state.

                                       4
<PAGE>   20
<TABLE>
                                INSILCO CORPORATION AND SUBSIDIARIES

                     Unaudited Pro Forma Condensed Consolidated Income Statement
                            For the Six Month Period Ended June 30, 1999
                                           (In thousands)
<CAPTION>

                                                           Thermal            Pro
                                                           Transfer          Forma
                                          Historical    Products, LTD.    Adjustments     Pro Forma
                                          ----------    --------------    -----------     ---------
<S>                                       <C>           <C>               <C>             <C>
Net sales                                   $305,336         12,477            --           317,813

Cost of goods sold                           219,922         10,271             114 a)      230,307
Depreciation and amortization                 11,785            356             429 b)       12,570
Selling, general and administrative           54,459          1,382            (420)c)       55,421
Restructuring Charge                           5,515                                          5,515
                                            --------         ------          ------         -------

        Operating income                      13,655            468            (123)         14,000

Interest (expense)income, net                (18,084)            61            (994)d)      (19,017)
Other income, net                              2,201              4            --             2,205
                                            --------         ------          ------         -------

        Income (loss) from continuing
        operations before income
        taxes                                 (2,228)           533          (1,117)         (2,812)

Income tax (expense)benefit                      (19)          (256)            402 e)          127
                                            --------         ------          ------         -------

        Net income (loss)                   $ (2,247)           277            (715)         (2,685)
                                            ========         ======          ======         =======
</TABLE>

a)       To reflect additional write-off relating to the step-up in inventory to
         market value.

b)       To reflect the increase in depreciation and amortization due to 1) the
         amortization of goodwill on a straight-line basis over 20 years, and 2)
         additional straight-line depreciation relating to the step-up of
         property, plant and equipment, which is being depreciated over periods
         of 3 to 25 years.

c)       To reflect the elimination of the net excess cost of the former owners
         salaries ($340,500) less the salaries of management replacements
         ($103,000) and to reflect the elimination of professional fees
         ($182,000) relating to the sale transaction.

d)       To reflect the increase in interest expense resulting from the
         borrowings under Insilco's credit facility to finance the acquisition.
         Interest is calculated based on the new debt of $26.5 million less the
         cash acquired of $3.9 million using an assumed interest rate of 8.8
         percent. A change of 1/8 percent in the interest rate would result in a
         change in interest expense and net income of $28,250 and $23,448 before
         and after taxes, respectively.

e)       To reflect the tax effect of the pro forma adjustments at a statutory
         rate, 34 percent for federal and 2 percent for state.

                                        5
<PAGE>   21
Exhibit 23(a)


               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




The Board of Directors
Insilco Corporation:

We consent to incorporation by reference in the registration statements (No.'s
33-80971 and 333-38617) on Form S-8 of Insilco Corporation of our report dated
September 3, 1999, relating to the balance sheet of Thermal Transfer Products,
Ltd. as of June 30, 1999, and the related statements of income, stockholders'
equity and cash flows for the nine months ended June 30, 1999, which report
appears in the October 4, 1999, Form 8-K of Insilco Corporation.

KPMG LLP

Columbus, Ohio
October 4, 1999


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