Attached files

file filename
8-K/A - 8-K/A - BADGER METER INCd332676d8ka.htm
EX-23.1 - CONSENT OF CLIFTONLARSONALLEN LLP - BADGER METER INCd332676dex231.htm
EX-99.1 - THE CONSOLIDATED FINANCIAL STATEMENTS (AUDITED) OF RACINE FEDERATED - BADGER METER INCd332676dex991.htm

Exhibit (99.2)

UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL INFORMATION

On January 31, 2012, Badger Meter, Inc. (the ‘Company”) completed the acquisition of Racine Federated, Inc. (“Racine Federated”) in accordance with the terms of the Acquisition Agreement for an aggregate amount of $57.4 million, subject to certain adjustments (the “transaction consideration”) that include consideration for certain of Racine Federated’s shareholders agreeing to certain restrictive covenants, including non-competition, non-solicitation and confidentiality covenants. The transaction consideration is subject to post-closing adjustments based on a determination of closing net working capital and closing indebtedness. In accordance with the Acquisition Agreement, $5.5 million of the transaction consideration has been held back by the Company to support the post-closing working capital and indebtedness adjustments, and to support the indemnification obligations of Racine Federated’s shareholders. The purchase price was funded through available cash resources and borrowing facilities.

Racine Federated manufactures and markets flow meters for the water industry, as well as various industrial metering and specialty products. These products complement and expand the Company’s existing lines of water application and industrial flow products for the global flow measurement business.

The Unaudited Pro Forma Combined Condensed Statement of Operations combine the historical financial information of the Company and Racine Federated for the year ended December 31, 2011 to illustrate the estimated effect of the acquisition as if it had occurred as of the beginning of the period presented. The Unaudited Pro Forma Combined Condensed Balance Sheet as of December 31, 2011 combines the historical financial information of the Company and Racine Federated to illustrate the estimated effect of the acquisition on the Company’s balance sheet as if the acquisition had occurred on December 31, 2011.

The historical financial information has been adjusted to give effect to pro forma matters that are (1) directly attributable to the acquisition, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the operating results of the combined company. The Unaudited Pro Forma Combined Condensed Financial Information should be read in conjunction with the accompanying notes to the Unaudited Pro Forma Combined Condensed Financial Information, the audited historical financial statements of the Company as of and for the year ended December 31, 2011 included in its Annual Report on Form 10-K, as well as the audited historical consolidated financial statements of Racine Federated as of and for the year ended December 31, 2011 included as an exhibit to this Current Report on Form 8-K/A.

The Unaudited Pro Forma Combined Condensed Financial Information has been prepared using the acquisition method of accounting under U.S. generally accepted accounting principles. The Unaudited Pro Forma Combined Condensed Financial Information will differ from the final acquisition accounting for a number of reasons, including the fact that the Company’s estimates of fair value are preliminary and subject to change when the formal valuation and other studies are finalized. The adjustments that may occur to the preliminary estimates could have a material impact on the accompanying Unaudited Pro Forma Combined Condensed Financial Information.

The Unaudited Pro Forma Combined Condensed Financial Information is presented for information purposes only. It has been prepared in accordance with the regulations of the Securities and Exchange Commission and is not necessarily indicative of what the Company’s financial position or results of operations actually would have been had it completed the acquisition at the dates indicated, nor does it purport to project the future financial position or operating results of the combined company.


BADGER METER, INC.

Unaudited Pro Forma Combined Condensed Balance Sheet

As of December 31, 2011

 

(Dollars in thousands)

   Badger
Meter, Inc.
    Racine
Federated
    Pro Forma
Adjustments
(Note 1 & 2)
    Pro Forma
Combined
 

Assets

        

Current assets:

        

Cash and cash equivalents

   $ 4,975      $ 10,674      $ (9,146   $ 6,503   

Receivables

     41,168        5,071        —          46,239   

Inventories

     49,436        7,551        192        57,179   

Prepaid expenses and other current assets

     2,266        207        —          2,473   

Deferred income taxes

     3,350        519        189        4,058   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     101,195        24,022        (8,765     116,452   

Net property, plant and equipment

     66,102        2,592        2,008        70,702   

Intangible assets, at cost less accumulated amortization

     33,680        252        29,748        63,680   

Other assets

     6,259        —          —          6,259   

Deferred income taxes

     2,309        —          —          2,309   

Goodwill

     9,365        214        24,008        33,587   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 218,910      $ 27,080      $ 46,999      $ 292,989   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and shareholders’ equity

        

Current liabilities:

        

Short-term debt

   $ 1,790      $ —        $ 51,791      $ 53,581   

Payables

     11,365        3,148        5,609        20,122   

Accrued compensation and employee benefits

     6,734        3,109        (2,500     7,343   

Warranty and after-sale costs

     1,593        —          —          1,593   

Income and other taxes

     931        28        —          959   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     22,413        6,285        54,900        83,598   

Other long-term liabilities

     1,078        453        —          1,531   

Deferred income taxes

     —          50        12,391        12,441   

Accrued non-pension postretirement benefits

     6,103        —          —          6,103   

Other accrued employee benefits

     10,035        —          —          10,035   

Commitments and contingencies

        

Shareholders’ equity:

        

Common Stock, $1 par; authorized 40,000,000 shares; issued 21,292,030 shares in 2011

     21,292        —          —          21,292   

Capital in excess of par value

     39,445        683        (683     39,445   

Reinvested earnings

     166,271        19,932        (19,932     166,271   

Accumulated other comprehensive loss

     (14,566     (323     323        (14,566

Less: Employee benefit stock

     (1,485     —          —          (1,485

Treasury stock, at cost; 6,169,329 shares in 2011

     (31,676     —          —          (31,676
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     179,281        20,292        (20,292     179,281   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 218,910      $ 27,080      $ 46,999      $ 292,989   
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes.

 

2


BADGER METER, INC.

Unaudited Pro Forma Combined Condensed Statement of Operations

For the Fiscal Year Ended December 31, 2011

 

(In thousands except per share amounts)

   Badger
Meter, Inc.
     Racine
Federated
     Pro Forma
Adjustments
(Note 3)
    Pro Forma
Combined
 

Net sales

   $ 262,915       $ 42,647       $ —        $ 305,562   

Cost of sales

     173,095         20,764         —          193,859   
  

 

 

    

 

 

    

 

 

   

 

 

 

Gross margin

     89,820         21,883         —          111,703   

Selling, engineering and administration

     62,286         17,253         828        80,367   
  

 

 

    

 

 

    

 

 

   

 

 

 

Operating earnings

     27,534         4,630         (828     31,336   

Interest expense (income), net

     185         234         777        1,196   
  

 

 

    

 

 

    

 

 

   

 

 

 

Earnings before income taxes

     27,349         4,396         (1,605     30,140   

Provision for income taxes

     8,188         1,018         (617     8,589   
  

 

 

    

 

 

    

 

 

   

 

 

 

Net earnings

   $ 19,161       $ 3,378       $ (988   $ 21,551   
  

 

 

    

 

 

    

 

 

   

 

 

 

Earnings per share:

          

Basic

   $ 1.28            $ 1.44   
  

 

 

         

 

 

 

Diluted

   $ 1.27            $ 1.43   
  

 

 

         

 

 

 

Shares used in computation of earnings per share:

          

Basic

     14,971              14,800   

Impact of dilutive securities

     78              148   
  

 

 

         

 

 

 

Diluted

     15,049              14,948   
  

 

 

         

 

 

 

See accompanying notes.

 

3


Note 1 Preliminary Purchase Consideration Allocation

The preliminary total consideration for the acquisition was as follows:

 

(In thousands)

   January 31, 2012  

Cash consideration

   $ 57,400   

Working capital purchase adjustments

     614   
  

 

 

 

Total assets acquired

   $ 58,014   
  

 

 

 

The final purchase consideration amount is pending, based on the final agreement of the adjustment to the cash consideration related to the level of net working capital transferred at closing. The preliminary allocation of the purchase consideration to the assets acquired and liabilities assumed is based on the estimated fair values at the date of acquisition. The fair values of the assets and liabilities included in the table below are preliminary and subject to change as we are currently in the process of obtaining third-party valuations.

The excess of the purchase consideration over the net tangible and identifiable intangible assets is reflected as goodwill. The amount allocated to intangible assets and goodwill for tax purposes is expected to be tax deductible as a result of the election under Section 338(h)(10) of the Internal Revenue Code.

The following table summarizes the preliminary estimates of fair value of the assets acquired and the liabilities assumed as of the acquisition date:

 

(In thousands)

   January 31, 2011  

Assets Acquired:

  

Cash

   $ 1,529   

Accounts receivable

     5,202   

Inventories

     7,602   

Prepaid expenses and other current assets

     172   

Current deferred income taxes

     492   

Property, plant and equipment

     4,600   

Intangible assets

     30,000   

Goodwill

     25,045   
  

 

 

 

Total assets acquired

   $ 74,642   
  

 

 

 

Liabilities Assumed:

  

Accounts payable

   $ 3,155   

Employee compensation and benefits

     569   

Income taxes

     30   

Deferred income taxes

     12,423   

Other long-term liabilities

     451   
  

 

 

 

Total liabilities assumed

   $ 16,628   
  

 

 

 

The determination of fair value for acquired intangible assets is currently underway and includes intangible assets consisting of technology, customer relationships, trademarks and backlog. Of the $55.0 million of intangible assets and goodwill, $30.0 million has been preliminarily assigned to intangible assets which are being amortized over an average weighted life of fifteen years. The determination of the useful life was based upon historical experience, economic factors, and future cash flows of the assets acquired.

Inventories reflect adjustments of $0.2 million to establish the estimated fair market value. Property plant and equipment reflects an adjustment of $2.0 million to establish the estimated fair market value. These adjustments have been reflected on the December 31, 2011 pro forma balance sheet.

For purposes of these Unaudited Pro Forma Combined Condensed Financial Statements, a blended statutory rate of 38.4% has been used. This rate is an estimate and does not take into account any possible future tax planning or events that may occur for the combined company. An estimated deferred tax asset of $0.2 million and an estimated deferred tax liability of $12.4 million related to the tax effect on differences in timing of deductibility was recognized.

 

4


Note 2 Adjustments to the Unaudited Pro Forma Combined Condensed Balance Sheet

Fair value adjustments were made to certain intangible assets, property, plant and equipment, and inventories. In January 2012, in preparing for their cash-free debt-free acquisition by the Company, Racine Federated paid certain liabilities and paid a dividend that reduced cash accordingly. Adjustments in the pro forma presentation reflect the cash-free debt-free transaction. Inventories have been adjusted to their estimated fair market value and will be charged to cost of sales over a period of three months. Amortizable intangible assets are being amortized over 15 years while property, plant and equipment are being depreciated over the estimated useful lives of the respective assets using the straight-line method for financial reporting. Deferred tax balances have been adjusted to reflect the tax impact of adjustments made to underlying carrying values.

Note 3 Adjustments to the Unaudited Pro Forma Combined Condensed Statement of Operations

Acquisition expenses of $1.1 million were excluded in the combined condensed statement of operations as of December 31,2011. It is expected that acquisition costs after that date will not be significant. The pro forma amounts include additional amortization of intangible assets, depreciation of assets at fair value, interest expense on increased debt levels and the related tax effects of these adjustments.

 

5