LAMAR ADVERTISING CO
8-K/A, 1999-06-08
ADVERTISING AGENCIES
Previous: INTERPOOL INC, 4, 1999-06-08
Next: ALEXION PHARMACEUTICALS INC, 8-K, 1999-06-08



<PAGE>   1
                       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 (Date of earliest event reported):
                                 OCTOBER 1, 1998



                            LAMAR ADVERTISING COMPANY
             (Exact name of registrant as specified in its charter)



          DELAWARE                       0-20833                 72-1205791
(State or other jurisdiction        (Commission File            (IRS Employer
     of incorporation)                   Number)             Identification No.)



             5551 CORPORATE BOULEVARD, BATON ROUGE, LOUISIANA 70808
              (Address of principal executive offices and zip code)


                                 (225) 926-1000
              (Registrant's telephone number, including area code)


<PAGE>   2



ITEM 5. OTHER EVENTS.

         On October 1, 1998, Lamar Advertising Company (the "Company") acquired
all of the outstanding capital stock of Outdoor Communications, Inc. ("OCI"),
for a purchase price of approximately $385 million, consisting of approximately
$235 million of cash, the assumption of approximately $105 million of debt and
the issuance of approximately $45 million of notes to former OCI shareholders.
The completion of this acquisition was reported on a Form 8-K filed on October
15, 1998.

         In order to update the financial statements filed on a Form 8-K/A on
October 19, 1998, the Company is filing this report to provide updated
historical financial statements and related notes for OCI as well as to include
updated pro forma financial information of the Company giving effect to the
acquisition.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL STATEMENTS AND EXHIBITS.

           (a)    Financial Statements.

                  Unaudited condensed consolidated balance sheets of OCI as of
                  September 30, 1998 and June 30, 1998 and unaudited condensed
                  consolidated statements of operations and cash flows for the
                  three-month periods ended September 30, 1998 and 1997, are
                  filed herewith as Exhibit 99.1.

           (b)    Pro Forma Financial Statements.

                  Unaudited pro forma condensed consolidated balance sheet as of
                  September 30, 1998, and unaudited pro forma condensed
                  consolidated statements of loss of the Company giving effect
                  to the OCI acquisition for the year ended December 31, 1998,
                  and the nine months ended September 30, 1998, are filed
                  herewith as Exhibit 99.2.

           (c)    Exhibits.

                  99.1     Unaudited condensed consolidated balance sheets of
                           OCI as of September 30, 1998 and June 30, 1998 and
                           unaudited condensed consolidated statements of
                           operations, and cash flow for the three-month periods
                           ended September 30, 1998 and 1997. Filed herewith.

                  99.2     Unaudited pro forma condensed consolidated balance
                           sheet as of September 30, 1998 and statements of
                           loss of the Company giving effect to the OCI
                           acquisition for the year ended December 31, 1998 and
                           the nine months ended September 30, 1998. Filed
                           herewith.


                                       -2-

<PAGE>   3



                                   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 hereunto duly authorized.

Date:  June 8, 1999               LAMAR ADVERTISING COMPANY


                                  By: /s/ KEITH A. ISTRE
                                      ------------------------------------------
                                      Keith A. Istre
                                      Treasurer and Chief Financial Officer



                                       -3-

<PAGE>   4



                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
EXHIBIT
   NO.            DESCRIPTION
- -------           -----------
<S>               <C>
99.1              Unaudited condensed consolidated balance sheets of OCI as of
                  September 30, 1998 and June 30, 1998, and unaudited condensed
                  consolidated statement of operations, and cash flow for the
                  three-month periods ended September 30, 1998 and 1997. Filed
                  herewith.

99.2              Unaudited pro forma condensed consolidated balance sheet as of
                  September 30, 1998 and statements of loss of the Company giving
                  effect to the OCI acquisition for the year ended December 31,
                  1998 and the nine months ended September 30, 1998. Filed herewith.
</TABLE>




<PAGE>   1


                                                                    EXHIBIT 99.1



                          OUTDOOR COMMUNICATIONS, INC.
                                AND SUBSIDIARIES
             Unaudited Condensed Consolidated Financial Statements
                               September 30, 1998




<PAGE>   2



                          OUTDOOR COMMUNICATIONS, INC.
                                AND SUBSIDIARIES
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                            September 30,    June 30,
                                                                1998           1998
                                                                ----           ----
<S>                                                           <C>            <C>
ASSETS
Cash and cash equivalents                                     $     512      $   1,542

Trade receivables, net                                            7,083          6,660
Prepaid expenses                                                  2,028          2,094
Other current assets                                                872            849
                                                              ---------      ---------
     Total current assets                                        10,495         11,145
                                                              ---------      ---------

Property, plant and equipment                                    90,337         87,363
     Less accumulated depreciation
       and amortization                                         (27,405)       (25,616)
                                                              ---------      ---------
     Net property, plant and equipment                           62,932         61,747
                                                              ---------      ---------

Intangible assets                                                85,837         86,800
Other assets                                                        302            529
                                                              ---------      ---------
     Total assets                                               159,566        160,221
                                                              ---------      ---------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Trade accounts payable                                         559          1,121
     Accrued expenses                                             3,161          5,868
     Deferred income                                                358            318
                                                              ---------      ---------
       Total current liabilities                                  4,078          7,307

Long-term debt                                                  147,000        143,100
Preferred interests of a subsidiary                               5,484          5,484
Deferred tax liability                                            2,029          1,606
                                                              ---------      ---------
       Total liabilities                                        158,591        157,497
                                                              ---------      ---------
</TABLE>



                                                                     (continued)


                                       -2-

<PAGE>   3



                          OUTDOOR COMMUNICATIONS, INC.
                                AND SUBSIDIARIES
           UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS, CONTINUED
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                         September 30,       June 30,
                                                             1998              1998
                                                             ----              ----
<S>                                                      <C>                <C>
Stockholders' Equity:

Series A preferred stock, $.01 par value authorized
     300,000 shares; 186,220.93 shares issued and
     outstanding at September 30, 1998, and June
     30, 1998 (Aggregate liquidation preference of
     $20,019) Undesignated preferred stock $.01 par
     value.  Authorized 4,700,000 shares; none issued
     and outstanding                                        $       2      $       2

Class A common stock, $.01 par value, authorized 10,000
     shares; issued and outstanding 8,417.72 shares                --             --

Class B common stock, $.01 par value, authorized 10,000
     shares; issued and outstanding 3,689.28 shares                --             --

Additional paid-in capital                                     22,624         22,624

Accumulated deficit                                           (21,651)       (19,902)
                                                            ---------      ---------

     Stockholders' equity                                         975          2,724
                                                            ---------      ---------

Total liabilities and
     stockholders' equity                                   $ 159,566      $ 160,221
                                                            =========      =========
</TABLE>


                                       -3-

<PAGE>   4



                          OUTDOOR COMMUNICATIONS, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)


<TABLE>
<CAPTION>
                                            Three Months Ended
                                                September 30,
                                              1998          1997
                                              ----          ----
<S>                                         <C>           <C>
Net revenues                                $ 15,649      $ 13,472
                                            --------      --------

Operating expenses:
       Direct advertising
         expenses                              5,246         4,349
       Selling, general and
         administrative expenses               4,837         3,600
       Depreciation and
         amortization                          3,748         3,182
                                            --------      --------
                                              13,831        11,131
                                            --------      --------

       Operating income                        1,818         2,341
                                            --------      --------

Non-operating (income) expense:
       Interest expense                        3,419         3,051
       Other expenses (income)                  (257)          145
                                            --------      --------
                                               3,162         3,196
                                            --------      --------

       Loss before income taxes               (1,344)         (855)
       Income tax expense                        405         1,193
                                            --------      --------

  Net loss before extraordinary item          (1,749)        2,048

  Extraordinary loss from early
  extinguishment of debt, net of income
  tax benefit of 1,711                           --         (2,676)
                                            --------      --------

  Net loss                                  $ (1,749)     $ (4,724)
                                            ========      ========
</TABLE>


                                       -4-

<PAGE>   5



                          OUTDOOR COMMUNICATIONS, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                   Three Months Ended  Three Months Ended
                                                   September 30, 1998  September 30, 1997
                                                   ------------------  ------------------
<S>                                                <C>                 <C>
NET CASH PROVIDED BY (USED IN)
  OPERATING ACTIVITIES                                 $  (1,942)          $   2,687


CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures                                      (2,988)             (2,796)
Other                                                         --                  28
                                                       ---------           ---------
   Net cash used in investing activities                  (2,988)             (2,768)


CASH FLOWS FROM FINANCING ACTIVITIES:
Debt issuance costs                                           --              (5,336)
Principal payments on long-term debt                          --            (115,650)
Proceeds from issuance of long-term debt                   3,900              16,650
Proceeds from note offering                                   --             105,000
                                                       ---------           ---------
   Net cash provided by financing activities               3,900                 664

Net increase (decrease) in cash and cash
   equivalents                                            (1,030)                583

Cash and cash equivalents at beginning
   of period                                               1,542               1,713
                                                       ---------           ---------

Cash and cash equivalents at end of
   period                                                    512               2,296
                                                       =========           =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

Cash paid for interest                                 $   6,051           $   2,570
                                                       =========           =========

Cash paid for state and
   federal income taxes                                $      11           $     187
                                                       =========           =========

SUPPLEMENTAL NON-CASH FINANCING ACTIVITIES:

Preferred stock issued in exchange for
   subordinated debt including accrued
   interest of $1,332                                  $      --           $  18,622
                                                       =========           =========
Preferred interests issued in exchange
   for subordinated debt including accrued
   interest of $348                                    $      --           $   5,484
                                                       =========           =========
</TABLE>


                                       -5-

<PAGE>   6


                          OUTDOOR COMMUNICATIONS, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)


Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of
Outdoor Communications, Inc. (the Company) have been prepared in conformity with
generally accepted accounting principles and with the instructions for Form 10-Q
and Rule 10-01 of Regulation S-X as they apply to interim financial information.
Accordingly, they do not include all of the information and footnotes required
by generally accepted accounting principles for complete financial statements.
All significant intercompany transactions have been eliminated in consolidation.
The consolidated financial statements should be read in conjunction with the
consolidated financial statements and notes thereto included in the Company's
Annual Report on Form 10-K for the fiscal year ended June 30, 1998. The Company
is a holding company with no assets or operations other than its investment in
its subsidiaries.

In the opinion of management, all adjustments (consisting of normal recurring
adjustments) considered necessary for a fair presentation of financial position
and results of operations have been included. The operating results for interim
periods are not necessarily indicative of the results to be expected for the
full fiscal year.

Earnings Per Share

An earnings per share calculation has not been presented because the Company is
closely held by a private investor group and, accordingly, earnings per share is
not required or meaningful.

Subsequent Events

On August 10, 1998, the Company entered into a Stock Purchase Agreement,
pursuant to which Lamar Advertising Company will acquire 100% of the Company's
outstanding stock for $385 million which includes the assumption of debt. The
acquisition was consummated on October 1, 1998.


                                       -6-




<PAGE>   1
                                                                    EXHIBIT 99.2



                            LAMAR ADVERTISING COMPANY
         UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS




     The following sets forth unaudited pro forma condensed consolidated
financial information for the Company. The unaudited pro forma condensed
consolidated statements of loss for the year ended December 31, 1998 and for the
nine month period ended September 30, 1998 give effect to the acquisition of
Outdoor Communications, Inc. as if the transaction had occurred on January 1,
1998.

     For purposes of the pro forma financial information (i) the statement of
operations of the Company for its fiscal year ended December 31, 1998 has been
combined with the statement of loss of Outdoor Communications, Inc. for the nine
months ended September 30, 1998, ( the acquisition was consummated on October 1,
1998) (ii) the statement of operations of the Company for the nine month period
ended September 30, 1998 has been combined with the statement of loss of Outdoor
Communications Inc. for the same period and (iii) the balance sheet of the
Company as of September 30, 1998 has been combined with the balance sheet of
Outdoor Communications Inc. as of September 30, 1998.


     The unaudited pro forma condensed consolidated financial statements give
effect to the acquisition under the purchase method of accounting. The pro forma
adjustments are described in the accompanying notes and are based on preliminary
estimates and certain assumptions that management of the Company believes
reasonable under the circumstances.

     The unaudited pro forma condensed consolidated financial statements have
been prepared by the Company's management. The unaudited pro forma data are not
designed to represent and do not represent what the Company's results of
operations or financial position would have been had the aforementioned
acquisition been completed on or as of the dates assumed, and are not intended
to project the Company's results of operations for any future period or as of
any future date. The unaudited pro forma condensed consolidated financial
statements should be read in conjunction with the audited and unaudited
consolidated financial statements and notes of the Company and Outdoor
Communications, Inc. included elsewhere or incorporated herein by reference.


<PAGE>   2



                            LAMAR ADVERTISING COMPANY
          UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF LOSS
                          YEAR ENDED DECEMBER 31, 1998
                  (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                       PRO FORMA
                                                                                     ACQUISITION       COMBINED
                                                       LAMAR             OCI         ADJUSTMENTS      AS ADJUSTED
                                                   -----------      -----------      -----------      -----------
<S>                                                <C>              <C>              <C>              <C>
Revenues, net                                      $   288,588           44,166                0          332,754
                                                   -----------      -----------      -----------      -----------
                                                       288,588           44,166                0          332,754
                                                   -----------      -----------      -----------      -----------

Direct advertising expenses                             92,849           15,932                0          108,781
General and administrative expenses                     60,935           12,387           (3,660)(2)       69,662
Depreciation and Amortization                           88,572           10,607           13,626 (3)      112,805
                                                   -----------      -----------      -----------      -----------
                                                       242,356           38,926            9,966          291,248
                                                   -----------      -----------      -----------      -----------
Operating income                                        46,232            5,240           (9,966)          41,506
                                                   -----------      -----------      -----------      -----------
Other expense (income):
Interest income                                           (762)               0                0             (762)
Interest expense                                        60,008           10,590            9,983 (1)       80,581
Loss (gain) on disposition of assets                    (1,152)             423                0             (729)
Other expenses                                             219               95                0              314
                                                   -----------      -----------      -----------      -----------
                                                        58,313           11,108            9,983           79,404
                                                   -----------      -----------      -----------      -----------

Loss before income taxes                               (12,081)          (5,868)         (19,949)         (37,898)

Income tax expense (benefit)                              (191)          (2,207)          (3,970)(4)       (6,368)
                                                   -----------      -----------      -----------      -----------
Net loss                                               (11,890)          (3,661)         (15,979)         (31,530)
                                                                    ===========      ===========
Preferred stock dividends                                  365                                                365
                                                   -----------                                        -----------
Net loss applicable to common stock                $   (12,255)                                           (31,895)
                                                   ===========                                        ===========

Net loss per common share                               ($0.24)                                            ($0.62)
                                                   ===========                                        ===========

Weighted average number of shares outstanding       51,361,522                                         51,361,522
                                                   ===========                                        ===========
</TABLE>


<PAGE>   3

                            LAMAR ADVERTISING COMPANY
          UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF LOSS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                  (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                                                                       PRO FORMA
                                                                                     ACQUISITION       COMBINED
                                                      LAMAR             OCI          ADJUSTMENTS      AS ADJUSTED
                                                   -----------      -----------      -----------      -----------
<S>                                                <C>              <C>              <C>              <C>
Revenues, net                                      $   201,600           44,166                0          245,766
                                                                                                                0
                                                   -----------      -----------      -----------      -----------
                                                       201,600           44,166                0          245,766
                                                   -----------      -----------      -----------      -----------

Direct advertising expenses                             64,696           15,932                0           80,628
General and administrative expenses                     43,178           12,387           (3,660)(2)       51,905
Depreciation and Amortization                           57,053           10,607           13,626 (3)       81,286
                                                   -----------      -----------      -----------      -----------
                                                       164,927           38,926            9,966          213,819
                                                   -----------      -----------      -----------      -----------
Operating income                                        36,673            5,240           (9,966)          31,947
                                                   -----------      -----------      -----------      -----------
Other expense (income):
Interest income                                           (359)               0                0             (359)
Interest expense                                        39,357           10,590            9,983(1)        59,930
Loss on disposition of assets                              619              423                0            1,042
Other expenses                                             272               95                0              367
                                                   -----------      -----------      -----------      -----------
                                                        39,889           11,108            9,983           60,980
                                                   -----------      -----------      -----------      -----------

Loss before income taxes                                (3,216)          (5,868)         (19,949)         (29,033)

Income tax expense (benefit)                               816           (2,207)          (3,970)(4)       (5,361)
                                                   -----------      -----------      -----------      -----------
Net Loss                                                (4,032)          (3,661)         (15,979)         (23,672)
                                                                    ===========      ===========
Preferred stock dividends                                  365                                                365
                                                   -----------                                        -----------
Net loss applicable to common stock                $    (4,397)                                           (24,037)
                                                   ===========                                        ===========

Net loss per common share                               ($0.09)                                            ($0.48)
                                                   ===========                                        ===========

Weighted average number of shares outstanding       50,076,742                                         50,076,742
                                                   ===========                                        ===========
</TABLE>


<PAGE>   4

                            LAMAR ADVERTISING COMPANY
            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                               SEPTEMBER 30, 1998
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                 PROFORMA        PRO FORMA
                                                     LAMAR          OCI         ADJUSTMENTS      COMBINED
                                                  ----------     ----------    -----------      ----------
<S>                                               <C>            <C>           <C>              <C>
Cash                                                   6,224            512         (1,089) (5)      5,647
Net receivables                                       34,281          7,083            149  (6)     41,513
Other current assets                                  13,034          2,900           (668) (7)     15,266
                                                  ----------     ----------     ----------      ----------
  Total current assets                                53,539         10,495         (1,608)         62,426
                                                  ----------     ----------     ----------      ----------



Property, plant and equipment, net                   401,218         62,932         34,126  (8)    498,276
                                                  ----------     ----------     ----------      ----------



Intangibles                                          392,691         85,837        218,354  (9)    696,882
Other assets                                          19,090            302            (11)(10)     19,381
                                                  ----------     ----------     ----------      ----------
   Total assets                                      866,538        159,566        250,861       1,276,965
                                                  ==========     ==========     ==========      ==========





Current maturities of long-term debt                   3,950              0         45,045 (11)      48,995
Other current liabilities                             33,438          4,078          4,989 (12)      42,505
                                                  ----------     ----------      ----------      ----------
                                                      37,388          4,078          50,034          91,500
                                                  ----------     ----------      ----------      ----------

Long-term debt                                       562,343        147,000        193,000 (13)    902,343
Deferred income - Long term                            1,012              0              0           1,012
Preferred interest in subsidiary                           0          5,484         (5,484)(14)          0
Other liabilities                                      2,959                                         2,959
Deferred tax liability                                10,713          2,029         14,286 (15)     27,028
                                                  ----------     ----------      ----------      ----------
   Total Liabilities                                 614,415        158,591        251,836       1,024,842
                                                  ----------     ----------      ----------      ----------


Stockholders' equity                                 252,123            975           (975)(16)    252,123
                                                  ----------     ----------      ----------      ----------
   Total liabilities and stockholders' equity        866,538        159,566        250,861       1,276,965
                                                  ==========     ==========      ==========      ==========
</TABLE>


<PAGE>   5

For purposes of determining the pro forma effect of the Outdoor Communications,
Inc. acquisition on the Company's Condensed Consolidated Statements of
Operations for the year ended December 31, 1998 and the unaudited Condensed
Consolidated Statements of Operations for the nine months' ended September 30,
1998, the following adjustments have been made:




<TABLE>
      <S>                                                                                      <C>
      (1)   To eliminate historical interest expense in OCI's financial
            statements and record interest expense related to the debt acquired
            in the acquisition:

            Historical interest expense                                                           (10,590)
            Interest expense on debt acquired                                                      20,573
                                                                                                ---------
                                                                                                    9,983
                                                                                                =========

      (2)   To eliminate expenses in OCI's historical income statement related
            to corporate offices not retained and record the actual expenses
            that would have been incurred had the transaction taken place at the
            beginning of the period:

            Historical corporate expenses                                                          (3,760)
            Actual additional corporate expenses                                                      100
                                                                                                ---------
                                                                                                   (3,660)
                                                                                                =========


      (3)   To record incremental amortization and depreciation due to the
            application of purchase accounting. Depreciation and amortization
            are calculated using accelerated and straight line methods over the
            estimated useful lives of the assets.                                                  13,626
                                                                                                =========


      (4) To record the tax effect on pro forma statements
            for the acquisition                                                                    (3,970)
                                                                                                =========
</TABLE>


<PAGE>   6


For purposes of determining the pro forma effect of the Outdoor Communications,
Inc. acquisition on the Company's Unaudited Condensed Consolidated Balance Sheet
as of September 30, 1998, the following adjustments have been made:


<TABLE>
<CAPTION>
                                                                                                           Pro Forma
                                                                                                          Adjustments
                                                                                                          -----------
       <S>                                                                                                <C>
       (5) Cash:

            To record cash used to finance the acquisition                                                    (1,089)
                                                                                                           =========

       (6)  Net receivables

            To reclassify balance sheet items in order to conform
            to the Company's presentation.                                                                       149
                                                                                                           =========

       (7)  Other current assets

            To reclassify balance sheet items in order to conform
            to the Company's presentation.                                                                      (591)

            To eliminate historical assets not acquired in the
            transaction.                                                                                         (77)
                                                                                                           ---------
                                                                                                                (668)
                                                                                                           =========

       (8) Property, Plant and Equipment, net:

            To record the increase in property, plant and equipment
            from the allocation of the purchase price for the OCI acquisition                                 33,684

            To reclassify balance sheet items in order to conform
            to the Company's presentation.                                                                       442
                                                                                                           ---------
                                                                                                              34,126
                                                                                                           =========

       (9) Intangibles:

            To record the increase in intangibles resulting from the
            allocation of the purchase price of the OCI acquisition                                          218,354
                                                                                                           =========

      (10)  Other Assets:

            To reclassify balance sheet items in order to conform
            to the Company's presentation.                                                                       (11)
                                                                                                           =========
</TABLE>


<PAGE>   7


<TABLE>
      <S>                                                                                                <C>
      (11) Current maturities of long-term debt:

            To record the increase in short-term debt related to the
            financing of the OCI acquisition                                                                  45,045
                                                                                                           =========

      (12) Other current liabilities:

            To reclassify balance sheet items in order to conform
            to the Company's presentation.                                                                       (11)

            To record the  increase in accrued expenses related
            to the OCI acquisition.                                                                            5,000
                                                                                                           ---------
                                                                                                               4,989
                                                                                                           =========

      (13) Long-term debt:

            To record the net increase in debt related to financing the OCI
            acquisition and the elimination of debt not assumed in the
            acquisition.

            Borrowings under the Credit Facility                                                             235,000
            Debt not assumed in the acquisition                                                              (42,000)
                                                                                                           ---------
                                                                                                             193,000
                                                                                                           =========
      (14)  Preferred interest in subsidiary

            To eliminate OCI's historical accounts not acquired
            as a result of the acquisition                                                                    (5,484)
                                                                                                           =========

      (15)  Deferred Tax Liability:

            To record the increase in  the deferred tax liability
            created as a result of the application of purchase
            accounting.                                                                                       14,286
                                                                                                           =========

      (16)  Stockholders' Equity

            To eliminate OCI's historical stockholders' equity
            as a result of the acquisition                                                                      (975)
                                                                                                           =========
</TABLE>



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