Attached files
file | filename |
---|---|
8-K/A - FORM 8-K/A - ADVANCED ENERGY INDUSTRIES INC | d74196e8vkza.htm |
EX-99.2 - EX-99.2 - ADVANCED ENERGY INDUSTRIES INC | d74196exv99w2.htm |
EX-23.1 - EX-23.1 - ADVANCED ENERGY INDUSTRIES INC | d74196exv23w1.htm |
EX-99.1 - EX-99.1 - ADVANCED ENERGY INDUSTRIES INC | d74196exv99w1.htm |
Exhibit 99.3
ADVANCED ENERGY INDUSTRIES, INC. AND PV POWERED, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On May 3, 2010 (the Merger Date or Acquisition Date), Advanced Energy Industries, Inc.
(Advanced Energy or the Company) acquired PV Powered, Inc. (PV Powered), a privately-held Oregon corporation
and a leading solar inverter company based in Bend, Oregon, pursuant to an Agreement and Plan of
Merger dated March 24, 2010 between Advanced Energy, PV Powered and Neptune Acquisition Sub, Inc.
(Acquisition Sub), an Oregon corporation and wholly-owned subsidiary of Advanced Energy, and
Amendment No. 1 to Agreement and Plan of Merger dated April 21, 2010 (together with the Agreement
and Plan of Merger, the Merger Agreement). Pursuant to the Merger Agreement, Acquisition Sub
merged with and into PV Powered, with PV Powered being the surviving corporation and a wholly-owned
subsidiary of Advanced Energy (the Merger or Acquisition).
The acquisition of PV Powered enables Advanced Energy to offer the inverter market a more complete
suite of products in all power ranges and increases the number of solar array opportunities for
which the Companys products can be considered for purchase.
Advanced
Energy acquired all of the outstanding PV Powered common stock for total consideration with a fair value of approximately $89.6 million on the Acquisition Date
consisting of approximately $36.0 million of cash, Advanced Energy common stock with a market value
of approximately $14.7 million, and contingent consideration with an estimated fair value of
approximately $38.9 million as of the Acquisition Date.
The unaudited pro forma condensed combined balance sheet assumes that the Merger took place on
March 31, 2010 and combines Advanced Energys unaudited condensed consolidated balance sheet with
PV Powereds unaudited balance sheet as of March 31, 2010.
The unaudited pro forma condensed combined statement of operations for the three months ended March
31, 2010 assumes that the Merger took place on January 1, 2010, the first day of Advanced Energys
fiscal year 2010. As such, Advanced Energys unaudited condensed consolidated statement of
operations for the three months ended March 31, 2010 has been combined with PV Powereds unaudited
statement of operations for the three months ended March 31, 2010.
The unaudited pro forma condensed combined statement of operations for the fiscal year ended
December 31, 2009 assumes that the Merger took place on January 1, 2009, the first day of Advanced
Energys fiscal year 2009. As such, Advanced Energys audited consolidated statement of operations
for the year ended December 31, 2009 has been combined with PV Powereds audited statement of
operations for the year ended December 31, 2009.
The historical consolidated financial information of Advanced Energy and PV Powered have been
adjusted in the unaudited pro forma condensed combined financial statements to give effect to pro
forma
1
events that are (1) directly attributable to the Merger, (2) factually supportable, and (3) with
respect to the statement of operations, expected to have a continuing impact on the combined
results.
The unaudited pro forma condensed combined financial information should be read in conjunction with
the accompanying notes thereto. In addition, the unaudited pro forma condensed combined financial
information was based on and should be read in conjunction with the:
| Separate historical unaudited financial statements of Advanced Energy as of and for the three months ended March 31, 2010 and the related notes included in Advanced Energys Quarterly Report on Form 10-Q for the three months ended March 31, 2010 filed with the Securities and Exchange Commission (SEC) on May 6, 2010; and | ||
| Separate historical audited financial statements of Advanced Energy as of and for the year ended December 31, 2009 and the related notes included in Advanced Energys Annual Report on Form 10-K for the year ended December 31, 2009 filed with the SEC on February 26, 2010; and | ||
| Separate historical audited financial statements and related notes of PV Powered as of and for the year ended December 31, 2009 included as Exhibit 99.1 to this Current Report on Form 8-K; and | ||
| Separate historical unaudited financial statements and related notes of PV Powered as of and for the three months ended March 31, 2010 included as Exhibit 99.2 to this Current Report on Form 8-K. |
The unaudited pro forma condensed combined financial information has been presented for
informational purposes only and is not necessarily indicative of what the combined Companys
financial position or results of operations actually would have been had the Merger been completed
as of the dates indicated. In addition, the unaudited pro forma condensed combined financial
information does not purport to project the future financial position or operating results of the
combined Company. There were no material transactions between Advanced Energy and PV Powered during
the periods presented in the unaudited pro forma condensed combined financial statements that
needed to be eliminated.
The unaudited pro forma condensed combined financial information has been prepared using the
acquisition method of accounting under standards established by generally accepted accounting
principles in the U.S. (GAAP), which requires, among other things, the assets acquired and
liabilities assumed to be recognized at their fair values at the Acquisition Date. The Companys
judgments used to determine the estimated fair value assigned to each class of assets acquired and
liabilities assumed, as well as asset lives, can materially impact the Companys results of
operations. The finalization of the Companys acquisition accounting assessment will result in
changes in the valuation of assets and liabilities acquired which could be material. The Company
will finalize the purchase price allocation as soon as practicable within the measurement period,
but in no event later than one year following the Acquisition Date. The purchase price allocation
for PV Powered is preliminary in all respects. Adjustments are possible pertaining to the
following, among other items:
2
| Inventories pending finalization of valuation efforts for acquired inventories. | ||
| Property, plant, and equipment completion of physical observations of property, plant and equipment and valuation efforts to determine their fair value. | ||
| Intangible assets pending finalization of valuation efforts for acquired intangible assets. | ||
| Goodwill pending finalization of the purchase price allocation including valuation efforts for the contingent consideration liability and deferred taxes. | ||
| Contingent consideration liability pending the outcome of PV Powereds fiscal 2010 financial results and the related cash earn-out payment by Advanced Energy in early 2011. | ||
| Income tax contingencies, product liability and other reserves completion of the assessment of these matters. | ||
| Other income tax assets and liabilities. |
The unaudited pro forma combined financial information does not reflect any cost savings, operating
synergies or revenue enhancements that the combined Company may achieve as a result of the
Acquisition or the costs necessary to achieve these cost savings, operating synergies and potential
revenue enhancements or the costs to combine the operations of Advanced Energy and PV Powered.
3
ADVANCED ENERGY INDUSTRIES, INC. AND PV POWERED, INC.
Condensed Combined Balance Sheet (Unaudited)
As of March 31, 2010
(In thousands)
Condensed Combined Balance Sheet (Unaudited)
As of March 31, 2010
(In thousands)
Advanced | PV | Pro Forma | Pro Forma | |||||||||||||||||
Energy | Powered | Adjustments | Combined | |||||||||||||||||
ASSETS |
||||||||||||||||||||
CURRENT ASSETS: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 114,643 | $ | 699 | $ | (36,701 | ) | a | $ | 78,641 | ||||||||||
Marketable securities |
48,804 | 0 | 0 | 48,804 | ||||||||||||||||
Accounts receivable, net |
61,901 | 5,311 | 0 | 67,212 | ||||||||||||||||
Inventories, net |
47,715 | 7,712 | 207 | b | 55,634 | |||||||||||||||
Deferred income tax assets |
9,998 | 0 | 0 | 9,998 | ||||||||||||||||
Income taxes receivable |
2,125 | 0 | 0 | 2,125 | ||||||||||||||||
Other current assets |
6,687 | 1,722 | (1,387 | ) | d | 7,022 | ||||||||||||||
Total current assets |
291,873 | 15,444 | (37,881 | ) | 269,436 | |||||||||||||||
PROPERTY AND EQUIPMENT, net |
29,577 | 3,736 | 0 | 33,313 | ||||||||||||||||
OTHER ASSETS: |
||||||||||||||||||||
Deposits and other |
9,272 | 67 | 0 | 9,339 | ||||||||||||||||
Other intangible assets, net |
5,793 | 524 | 50,462 | e | 56,779 | |||||||||||||||
Goodwill |
0 | 0 | 47,920 | f | 47,920 | |||||||||||||||
Deferred income tax assets |
16,639 | 0 | 2,746 | c | 19,385 | |||||||||||||||
Total assets |
$ | 353,154 | $ | 19,771 | $ | 63,247 | $ | 436,172 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
CURRENT LIABILITIES: |
||||||||||||||||||||
Accounts payable |
$ | 28,432 | $ | 4,772 | $ | | $ | 33,204 | ||||||||||||
Contingent consideration PV Powered acquisition |
0 | 0 | 38,968 | a | 38,968 | |||||||||||||||
Accrued payroll and employee benefits |
7,582 | 601 | 0 | 8,183 | ||||||||||||||||
Accrued warranty expense, current portion |
8,038 | 1,096 | 0 | 9,134 | ||||||||||||||||
Other accrued expenses |
4,143 | 1,936 | (1,176 | ) | g | 4,903 | ||||||||||||||
Customer deposits and deferred revenue |
2,702 | 0 | 0 | 2,702 | ||||||||||||||||
Short-term debt |
0 | 13,828 | (13,828 | ) | g | (0 | ) | |||||||||||||
Total current liabilities |
50,897 | 22,233 | 23,964 | 97,094 | ||||||||||||||||
LONG-TERM LIABILITIES |
||||||||||||||||||||
Deferred income tax liabilities |
17,382 | 0 | 18,604 | h | 35,986 | |||||||||||||||
Other long-term liabilities |
1,304 | 3,468 | (815 | ) | g | 3,957 | ||||||||||||||
Long-term debt and derivative liabilities |
0 | 8,594 | (8,594 | ) | g,i | 0 | ||||||||||||||
Total liabilities |
69,583 | 34,295 | 33,159 | 137,037 | ||||||||||||||||
Total stockholders equity |
283,571 | (14,524 | ) | 30,088 | j | 299,135 | ||||||||||||||
Total liabilities and stockholders equity |
$ | 353,154 | $ | 19,771 | $ | 63,247 | $ | 436,172 | ||||||||||||
The
accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Financial Statements.
4
ADVANCED ENERGY INDUSTRIES, INC. AND PV POWERED, INC.
Pro Forma Condensed Combined Statement of Operations (Unaudited)
Three Months Ended March 31, 2010
(In thousands, except per share amounts)
Pro Forma Condensed Combined Statement of Operations (Unaudited)
Three Months Ended March 31, 2010
(In thousands, except per share amounts)
Advanced | Pro Forma | Pro Forma | ||||||||||||||||||
Energy | PV Powered | Adjustments | Combined | |||||||||||||||||
SALES |
$ | 81,552 | $ | 9,411 | $ | | $ | 90,963 | ||||||||||||
COST OF SALES |
48,444 | 7,205 | 502 | k | 56,151 | |||||||||||||||
GROSS PROFIT |
33,108 | 2,206 | (502 | ) | 34,812 | |||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||
Research and development |
11,590 | 940 | | 12,530 | ||||||||||||||||
Selling, general and administrative |
13,283 | 1,616 | | 14,899 | ||||||||||||||||
Amortization of intangible assets |
122 | 23 | 781 | l | 926 | |||||||||||||||
Total operating expenses |
24,995 | 2,579 | 781 | 28,355 | ||||||||||||||||
INCOME (LOSS) FROM OPERATIONS |
8,113 | (373 | ) | (1,283 | ) | 6,457 | ||||||||||||||
OTHER INCOME, NET |
386 | (692 | ) | 974 | m | 668 | ||||||||||||||
Income (loss) before income taxes |
8,499 | (1,065 | ) | (309 | ) | 7,125 | ||||||||||||||
PROVISION (BENEFIT) FOR INCOME TAXES |
2,282 | 2 | (111 | ) | n | 2,173 | ||||||||||||||
NET INCOME (LOSS) |
$ | 6,217 | $ | (1,067 | ) | $ | (198 | ) | $ | 4,952 | ||||||||||
BASIC EARNINGS PER SHARE |
$ | 0.15 | $ | 0.11 | ||||||||||||||||
DILUTED EARNINGS PER SHARE |
$ | 0.15 | $ | 0.11 | ||||||||||||||||
BASIC WEIGHTED-AVERAGE COMMON
SHARES OUTSTANDING |
42,074 | 998 | o | 43,072 | ||||||||||||||||
DILUTED WEIGHTED-AVERAGE COMMON
SHARES OUTSTANDING |
42,680 | 998 | o | 43,678 |
The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined
Financial Statements.
5
ADVANCED ENERGY INDUSTRIES, INC. AND PV POWERED, INC.
Pro Forma Condensed Combined Statement of Operations (Unaudited)
Year Ended December 31, 2009
(In thousands, except per share amounts)
Pro Forma Condensed Combined Statement of Operations (Unaudited)
Year Ended December 31, 2009
(In thousands, except per share amounts)
Advanced | Pro Forma | Pro Forma | ||||||||||||||||||
Energy | PV Powered | Adjustments | Combined | |||||||||||||||||
SALES |
$ | 186,395 | $ | 21,454 | $ | | $ | 207,849 | ||||||||||||
COST OF SALES |
132,028 | 18,629 | 900 | k | 151,557 | |||||||||||||||
GROSS PROFIT |
54,367 | 2,825 | (900 | ) | 56,292 | |||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||
Research and development |
43,262 | 3,486 | | 46,748 | ||||||||||||||||
Selling, general and administrative |
41,484 | 5,023 | | 46,507 | ||||||||||||||||
Impairment of goodwill |
63,260 | | | 63,260 | ||||||||||||||||
Amortization of intangible assets |
613 | 82 | 3,268 | l | 3,963 | |||||||||||||||
Restructuring charges |
4,376 | | | 4,376 | ||||||||||||||||
Total operating expenses |
152,995 | 8,591 | 3,268 | 164,854 | ||||||||||||||||
INCOME (LOSS) FROM OPERATIONS |
(98,628 | ) | (5,766 | ) | (4,168 | ) | (108,562 | ) | ||||||||||||
OTHER INCOME (EXPENSE), NET |
1,910 | (6,448 | ) | 8,450 | m | 3,912 | ||||||||||||||
Income (loss) before income taxes |
(96,718 | ) | (12,214 | ) | 4,282 | (104,650 | ) | |||||||||||||
PROVISION FOR INCOME TAXES |
5,987 | 16 | 1,542 | n | 7,545 | |||||||||||||||
NET INCOME (LOSS) |
$ | (102,705 | ) | $ | (12,230 | ) | $ | 2,740 | $ | (112,195 | ) | |||||||||
BASIC (LOSS) PER SHARE |
$ | (2.45 | ) | $ | (2.61 | ) | ||||||||||||||
DILUTED (LOSS) PER SHARE |
$ | (2.45 | ) | $ | (2.61 | ) | ||||||||||||||
BASIC WEIGHTED-AVERAGE COMMON
SHARES OUTSTANDING |
41,966 | 998 | o | 42,964 | ||||||||||||||||
DILUTED WEIGHTED-AVERAGE COMMON
SHARES OUTSTANDING |
41,966 | 998 | o | 42,964 | ||||||||||||||||
The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined
Financial Statements.
6
ADVANCED ENERGY INDUSTRIES, INC. AND PV POWERED, INC.
Notes to Pro Forma Condensed Combined Financial Statements (Unaudited)
Notes to Pro Forma Condensed Combined Financial Statements (Unaudited)
NOTE 1. DESCRIPTION OF TRANSACTION
On May 3, 2010 (the Merger Date or Acquisition Date), Advanced Energy Industries, Inc.
(Advanced Energy or the Company) acquired PV Powered, Inc. (PV Powered), a privately-held
Oregon corporation and a leading solar inverter company based in Bend, Oregon, pursuant to an
Agreement and Plan of Merger dated March 24, 2010 between Advanced Energy, PV Powered and Neptune
Acquisition Sub, Inc. (Acquisition Sub), an Oregon corporation and wholly-owned subsidiary of
Advanced Energy, and Amendment No. 1 to Agreement and Plan of Merger dated April 21, 2010 (together
with the Agreement and Plan of Merger, the Merger Agreement). Pursuant to the Merger Agreement,
Acquisition Sub merged with and into PV Powered, with PV Powered being the surviving corporation
and a wholly-owned subsidiary of Advanced Energy (the Merger or Acquisition).
The acquisition of PV Powered enables Advanced Energy to offer the inverter market a more complete
suite of products in all power ranges and increases the number of solar array opportunities for
which the Companys products can be considered for purchase.
Advanced
Energy acquired all of the outstanding PV Powered common stock for
total consideration with a fair value of approximately $89.6 million on the Acquisition Date
consisting of approximately $36.0 million of cash, Advanced Energy common stock with a market value
of approximately $14.7 million and contingent consideration with an estimated fair value of
approximately $38.9 million as of the Acquisition Date.
Shareholders of PV Powered received approximately $36.7 million of cash less certain closing date
indebtedness plus approximately 0.86 shares of Advanced Energy common stock for each 100 shares of
PV Powered common stock, options and warrants outstanding as of the Acquisition Date. The
approximately 1.0 million shares of Advanced Energy common stock issued had a fair market value of
$14.7 million, or $14.72 per share, based on the closing price of Advanced Energys common stock on
April 30, 2010, the last trading day prior to the Acquisition Date. Fractional shares generated by
the conversion were settled for cash. Additional cash consideration in an amount of up to $40.0
million is payable to the shareholders of PV Powered if certain financial targets are met during
the year ended December 31, 2010. The fair value of the $40.0 million contingent consideration
arrangement was estimated to be $39.0 million as of the Acquisition Date based on a projected cash
payout of $39.4 million in January 2011.
NOTE 2. BASIS OF PRESENTATION
The Acquisition is accounted for under the acquisition method of accounting. The Company is
accounting for the transaction by using Advanced Energy historical information and accounting
policies and adding the assets and liabilities of PV Powered as of the Acquisition Date at their
respective fair values. Under the acquisition method, the total purchase price (consideration
transferred) as described in Note 3, Consideration Transferred, was measured as of the Acquisition
Date using the market price of Advanced
7
Energys common stock at that time. The assets and liabilities of PV Powered have been measured at fair value based on various assumptions that the
Companys management believes are reasonable utilizing information as of the Acquisition Date.
The process for measuring the fair values of identifiable intangible assets and certain tangible
assets requires the use of significant assumptions, including future cash flows and appropriate
discount rates. The excess of the purchase price (consideration transferred) over the amount of
identifiable assets and liabilities of PV Powered as of the Acquisition Date was allocated to
goodwill.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a
liability in an orderly transaction between market participants at the measurement date (an exit
price). Market participants are buyers and sellers in the principal (most advantageous) market for
the asset or liability. Additionally, fair value measurements for an asset assume the highest and
best use of that asset by market participants.
NOTE 3. CONSIDERATION TRANSFERED
The components of the fair value of the total consideration transferred for the PV Powered
Acquisition on the Acquisition Date is as follows (in thousands):
Cash paid to
owners |
$ | 36,701 | ||
Cash acquired |
(724 | ) | ||
Common stock
issued 997,966 shares |
14,690 | |||
Present value of contingent consideration liability |
38,967 | |||
Total fair value of consideration transferred |
$ | 89,634 | ||
Estimated direct transaction costs |
$ | 482 | ||
Estimated equity issuance costs |
$ | 25 |
8
NOTE 4. ASSETS ACQUIRED AND LIABILITIES ASSUMED
Under the acquisition method of accounting, the total purchase price is allocated to assets
acquired and liabilities assumed based on the estimated fair value of PV Powereds tangible and
intangible assets and liabilities as of May 3, 2010, the Acquisition Date. The excess of the
purchase price over the net tangible and intangible assets is recorded as goodwill. Advanced Energy
has made a preliminary allocation of the estimated purchase price based on the unaudited historical
balance sheet of PV Powered as of May 3, 2010, and using estimates as described in the introduction
to these unaudited pro forma condensed combined financial statements as follows (in thousands):
Accounts receivable, net |
$ | 4,653 | ||
Inventories, net |
8,363 | |||
Other current assets |
277 | |||
Deferred tax assets |
2,746 | |||
Property and equipment |
4,065 | |||
Deposits and other noncurrent assets |
67 | |||
Accounts payable |
(5,356 | ) | ||
Accrued liabilities |
(2,744 | ) | ||
Deferred tax liabilities |
(18,604 | ) | ||
Other long-term liabilities |
(2,739 | ) | ||
(9,272 | ) | |||
Amortizable intangible assets: |
||||
Trademarks |
5,277 | |||
Technology |
27,887 | |||
In process research and development |
15,112 | |||
Customer relationships |
2,017 | |||
Backlog |
693 | |||
Total amortizable intangible assets: |
50,986 | |||
Total identifiable net assets |
41,714 | |||
Goodwill |
47,920 | |||
Total fair value of consideration transferred |
$ | 89,634 | ||
Advanced Energy has evaluated and continues to evaluate pre-acquisition contingencies related
to PV Powered that may exist as of the Acquisition Date. If these pre-acquisition contingencies
become probable in nature and estimable during the remainder of the purchase price allocation
period, amounts will be recorded to Acquisition Date liabilities and goodwill for such matters. If
these pre-acquisition contingencies become probable in nature and estimable after the end of the
purchase price allocation period, amounts will be recorded for such matters in Advanced Energys
results of operations.
9
NOTE 5. ADJUSTMENTS TO UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET:
Item (a): Reflects adjustments to cash, contingent consideration liability and stockholders
equity (see Item (j) below) for Acquisition Date consideration transferred as follows (in
thousands):
Cash
consideration paid, net |
$ | (36,701 | ) | |
Present value of contingent consideration liability |
$ | (38,967 | ) | |
Fair value of Advanced Energy common shares issued |
$ | (14,690 | ) | |
Estimated direct transaction costs |
$ | 482 | ||
Estimated equity issuance costs |
$ | 25 |
Item (b): Adjustment to inventory to reflect the fair value of acquired inventory as of the
Acquisition Date. Advanced Energys cost of sales will reflect the increased valuation of PV
Powereds inventory as the acquired inventory is sold, which will occur within the first four
months after the Acquisition. The increase in inventory is as follows (in thousands):
Historical | ||||||||||||
Value as of | Preliminary | |||||||||||
March 31, | Estimated Fair | Increase in | ||||||||||
2010 | Value | Inventory | ||||||||||
Inventories, net |
$ | 7,712 | $ | 7,919 | $ | 207 |
Item (c): Adjustment to deferred tax assets to reduce valuation allowances for net operating
losses acquired expected to be realized by the Company:
Deferred tax assets |
$ | 2,746 |
Item (d): Eliminate PV Powereds unamortized debt issuance costs included in other current assets
as there were no future economic benefits associated with these assets as of the Acquisition Date
(in thousands):
Eliminate unamortized debt issuance costs |
$ | (1,387 | ) |
10
Item (e): As of the Acquisition Date, identifiable intangible assets were measured at fair
value determined primarily using the income approach, which required a forecast of all the
expected future cash flows, either through the use of the relief-from-royalty method or the
multi-period excess earnings method. The pro forma adjustments to intangible assets have the impact
of recording the fair value of intangible assets at the Acquisition Date and eliminating the PV
Powered historical carrying value of intangible assets as follows (in thousands):
Fair Value | Elimination | Adjustment | ||||||||||
To record the fair value of the following
identifiable intangible assets acquired: |
||||||||||||
Trademarks |
$ | 5,277 | $ | | $ | 5,277 | ||||||
Technology |
27,887 | (524 | ) | 27,363 | ||||||||
In process research and development |
15,112 | | 15,112 | |||||||||
Customer relationships |
2,017 | | 2,017 | |||||||||
Backlog |
693 | | 693 | |||||||||
$ | 50,986 | $ | (524 | ) | $ | 50,462 | ||||||
The amortization methods and estimated useful lives of identifiable intangible assets are set
forth in the table below. Backlog amortization expense is included in cost of sales (see Item (k)
below). All other amortization expense is included in amortization of intangible assets (see Item
(l) below).
Amortization Method | Useful Life | |||
Trademarks
|
Accelerated | 10 years | ||
Technology
|
Accelerated | 7 years | ||
In process research and development
|
Accelerated | 8 years | ||
Customer relationships
|
Accelerated | 10 years | ||
Backlog
|
Straight-line | 6 months |
Item (f): Goodwill is calculated as the difference between the Acquisition Date fair value of the
consideration transferred and the values assigned to the identifiable assets acquired and
liabilities assumed. Goodwill is not amortized but rather is subject to impairment testing, on at
least an annual basis. Advanced Energy has made a preliminary allocation of the estimated purchase
price using various estimates (in thousands):
Goodwill |
$ | 47,920 |
The goodwill resulting from the Acquisition will not be tax deductible.
11
Item (g): Reflects adjustments to eliminate PV Powereds accrued interest payable included in other
accrued liabilities, short-term debt, accrued interest payable included in other long-term
liabilities, and long-term debt resulting from cash consideration transferred by Advanced Energy
and used by PV Powered to repay certain interest-bearing debt outstanding as of the Acquisition
Date (in thousands):
Repayment of other accrued liabilities |
$ | (1,176 | ) | |
Repayment of short-term debt |
(13,828 | ) | ||
Repayment of other long-term liabilities |
(815 | ) | ||
Repayment of long-term debt |
(3,209 | ) | ||
$ | (19,028 | ) | ||
Item (h): Record increases in deferred income tax liabilities for capitalized intangible
assets resulting from the acquisition.
Deferred tax liabilities |
$ | (18,604 | ) |
Item (i): Eliminate PV Powereds warrant derivative liabilities as of the Acquisition Date. These
liabilities were satisfied as a result of Advanced Energys acquisition of all outstanding PV
Powered warrants to purchase PV Powered common stock (in thousands):
Satisfaction of derivative warrant liabilities |
$ | (5,385 | ) |
Item (j): Eliminate PV Powereds historical stockholders deficit, net loss April 1, 2010 to
May 3, 2010, and record the fair value of Advanced Energys common stock issued (in thousands):
Eliminate PV Powereds stockholders deficit |
$ | 14,524 | ||
Eliminate PV Powereds net loss April 1, 2010 to May 3, 2010 |
874 | |||
Record fair value of Advanced Energy common stock issued |
14,690 | |||
$ | 30,088 | |||
12
NOTE 6. ADJUSTMENTS TO UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS:
Item (k): Record additional cost of sales as a result of amortizing the fair value of
order backlog intangible asset (see Item (e) above) acquired as of the Acquisition Date. Also, to
record additional cost of sales as a result of amortizing the increase in carrying values of
in-process and finished goods inventories as of the Acquisition Date (see also Item (b) above).
Cost of sales adjustment (in thousands):
Three Months | Year Ended | |||||||
Ended March 31, | December 31, | |||||||
2010 | 2009 | |||||||
To adjust cost of sales for: |
||||||||
Amortization of backlog |
$ | 346 | $ | 693 | ||||
Inventory step-up amortization |
156 | 207 | ||||||
$ | 502 | $ | 900 | |||||
Item (l): Record additional amortization of intangible assets as a result of adjusting
identifiable intangible assets to fair value as of the Acquisition Date (see Item (e) above) and
eliminating PV Powereds historical amortization of intangible assets during the three and twelve
month periods, respectively (in thousands).
Three Months | Year Ended | |||||||
Ended March 31, | December 31, | |||||||
2010 | 2009 | |||||||
New intangible asset amortization |
$ | 804 | $ | 3,350 | ||||
Eliminate historical intangible asset amortization |
(23 | ) | (82 | ) | ||||
$ | 781 | $ | 3,268 | |||||
Amortization expense associated with the acquired intangible assets is expected to be as
follows for the years ended December 31 (in thousands):
Future amortization expense: |
||||
2010 |
$ | 4,043 | ||
2011 |
4,451 | |||
2012 |
6,791 | |||
2013 |
8,385 | |||
2014 |
8,814 | |||
Thereafter |
18,502 | |||
$ | 50,986 | |||
13
Item (m): Eliminate PV Powereds historical interest expense during the three and twelve month
periods, respectively, and to eliminate PV Powereds historical loss on warrant derivative
liabilities during the three and twelve month periods, respectively (in thousands):
Three Months | Year Ended | |||||||
Ended March 31, | December 31, | |||||||
2010 | 2009 | |||||||
To adjust other income, net for: |
||||||||
Historical interest expense |
$ | 974 | $ | 3,933 | ||||
Historical loss on warrant derivative liabilities |
| 4,517 | ||||||
$ | 974 | $ | 8,450 | |||||
Item (n): Record the pro forma tax effect for the three and twelve month periods,
respectively, on the adjustments to pro-forma earnings before income taxes based on an estimated
prospective statutory rate of 36% (in thousands):
Three Months | Year Ended | |||||||
Ended March 31, | December 31, | |||||||
2010 | 2009 | |||||||
To adjust provision for income taxes for: |
||||||||
Pro-forma adjustments |
$ | (309 | ) | $ | 4,282 | |||
Tax rate |
36 | % | 36 | % | ||||
$ | (111 | ) | $ | 1,542 | ||||
Item (o): Record the issuance of Advanced Energy common stock and the related effect on
weighted average shares outstanding (in thousands):
Three Months | Year Ended | |||||||
Ended March 31, | December 31, | |||||||
2010 | 2009 | |||||||
Increase in basic weighted-average common
shares outstanding |
998 | 998 | ||||||
Increase in diluted weighted-average common
shares outstanding |
998 | 998 |
14