Attached files
file | filename |
---|---|
EXCEL - IDEA: XBRL DOCUMENT - Pernix Group, Inc. | Financial_Report.xls |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
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 16, 2012
PERNIX GROUP, INC.
(Exact Name of Registrant as Specified in Charter)
Delaware | 333-92445 | 36-4025775 | ||
(State or Other Jurisdiction | (Commission File Number) | (I.R.S. Employer |
151 E. 22nd Street | ||
Lombard, Il. | 60148 | |
(Address of Principal Executive Offices) | (Zip Code) |
(630) 620-4787
(Registrants telephone number, including area code)
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
oWritten communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
oSoliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
oPre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
oPre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.01Completion of Acquisition or Disposition of Assets.
On October 12, 2012, Pernix Group, Inc. sold its 100% equity interest in Telesource CNMI, Inc. (TCNMI) to Marianas Energy Technology, Inc. (the Buyer) for $1,000 in cash plus Buyer assumption of all third party liabilities. The sale price is consistent with the range of the fair market value of the equity interest as determined by an independent third party valuation firm. The cash proceeds were received on October 12, 2012.
For reporting purposes, the results of operations of TCNMI will be included as income from discontinued operations in the Companys third quarter 2012 results.
Pro forma financial information with respect to the sale is provided in Item 9.01 of this Current Report on Form 8-K.
Item 9.01. Financial Statements and Exhibits.
(b) Pro Forma Financial Information.
PERNIX GROUP, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION
The following unaudited consolidated pro forma financial information of Pernix Group, Inc. and its consolidated subsidiaries (Pernix or the Company) is based upon the historical statements of operations, as adjusted to reflect the disposition of its interest in TCNMI. The historical statements of operations presented in the pro forma financial information are for the six months ended June 30, 2012 as presented in the Form 10-Q filed on August 14, 2012, and for the year ended December 31, 2011 as presented in the Form 10-K filed on March 30, 2012. The 2011 historical financial statements as presented in the Form 10-K did not yet reflect the pro forma impact of the March 2012 disposition of TransRadio Sendersysteme Berlin, A.G., (TransRadio), therefore, the 2011 pro forma financial information included in this filing includes a column to reclassify the losses from operations of TransRadio to Loss from discontinued operations. The historical balance sheet presented in the pro forma financial information is as of June 30, 2012 as was presented in the Form 10-Q filed on August 14, 2012.
The following unaudited consolidated pro forma financial information of Pernix should be read in conjunction with the related notes and with the historical consolidated financial statements of Pernix and the related notes included in previous filings with the Securities and Exchange Commission. The unaudited pro forma consolidated balance sheet reflects the disposition of TCNMI as if it occurred on June 30, 2012 while the unaudited pro forma statements of consolidated income give effect to the disposition as if it occurred on January 1, 2011. The pro forma adjustments, described in the related notes, are based on the best available information and certain assumptions that Pernix management believes are reasonable.
The unaudited consolidated pro forma financial information is presented for illustrative purposes only and does not purport to be indicative of the operating results or financial position that would have occurred if the transaction described above had occurred as presented in such statements. In addition, future results may vary significantly from the results reflected in such statements. For example, this financial information does not reflect any potential earnings or other impacts from the use of the proceeds from the disposition or cost reductions of previously allocated corporate costs and potential subsequent restructuring charges.
PERNIX GROUP, INC. AND SUBSIDIARIES
Unaudited Pro Forma Consolidated Balance Sheet as of June 30, 2012
| Pernix Consolidated Historical |
| Pro Forma Adjustments TCNMI Disposition |
| Pernix Pro Forma Consolidated | ||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 8,765,139 | $ | (42,927) | (a) | $ | 8,723,212 | ||
- | 1,000 | (b) | |||||||
Accounts receivable less allowance for doubtful accounts of zero at June 30, 2012 | 17,446,664 | (413,223) | (a) | 17,033,441 | |||||
Other receivables | 271,096 | (27,171) | (a) | 293,925 | |||||
50,000 | (a) | ||||||||
Inventories | 1,449,700 | - | 1,449,700 | ||||||
Deferred tax asset | 1,588,953 | (474,606) | (d) | 1,114,347 | |||||
Prepaid expenses and other current assets | 394,697 | (8,059) | (a) | 386,638 | |||||
Total current assets | 29,916,249 | (914,986) | 29,001,263 | ||||||
Plant, and equipment, net of accumulated depreciation of $806,849 | |||||||||
at June 30, 2012 | 408,567 | (8,482) | (a) | 400,085 | |||||
Deferred tax asset, (net of valuation allowance of $22,103,132 | |||||||||
at June 30, 2012) | 3,729,878 | - | (c) | 3,729,878 | |||||
Other assets | 47,533 | (9,487) | (a) | 38,046 | |||||
Total assets | $ | 34,102,227 | $ | (932,955) | $ | 33,169,272 | |||
Liabilities and Stockholders Equity | |||||||||
Current liabilities: | |||||||||
Accounts payable | 4,979,538 | (439,157) | (a) | 4,540,381 | |||||
Accounts payable related party | 35,088 | - | 35,088 | ||||||
Accounts Payable - Others | 31,701 | 33,883 | (a) | 65,584 | |||||
Accrued expenses | 10,575,840 | (1,202,241) | (a) | 9,373,599 | |||||
Interest payable related party | 452,412 | - | 452,412 | ||||||
Short term debt | 17,292 | - | 17,292 | ||||||
Short term debt - related party | 1,000,000 | - | 1,000,000 | ||||||
Billings in excess of costs and estimated earnings | 6,064,490 | - | 6,064,490 | ||||||
Dividends payable | 103,109 | - | 103,109 | ||||||
Total current liabilities | 23,259,470 | (1,607,515) | 21,651,955 | ||||||
Long term debt | 30,471 | - | 30,471 | ||||||
Long term debt - related party | 1,274,301 | - | 1,274,301 | ||||||
Total liabilities | 24,564,242 | (1,607,515) | 22,956,727 | ||||||
Equity: | |||||||||
Pernix Group, Inc. and Subsidiaries Stockholders equity | |||||||||
Convertible senior preferred stock, $0.01 par value. Authorized 50 million shares | |||||||||
$170,000 involuntary liquidation preference, 170,000 shares issued and | |||||||||
outstanding at June 30, 2012 | 1,700 | - | 1,700 | ||||||
Common stock, $0.01 par value. Authorized 200,000,000 shares, 9,403,697 issued | - | ||||||||
at June 30, 2012 | 94,037 | - | 94,037 | ||||||
Additional paid-in capital | 76,844,750 | - | 76,844,750 | ||||||
Accumulated deficit | (69,840,310) | 674,560 | (d) | (69,165,750) | |||||
Accumulated comprehensive (loss) | (231,562) | - | (231,562) | ||||||
Total Pernix Group, Inc. and Subsidiaries Stockholders equity | 6,868,615 | 674,560 | 7,543,175 | ||||||
Noncontrolling interest | 2,669,370 | - | 2,669,370 | ||||||
Total equity | 9,537,985 | 674,560 | 10,212,545 | ||||||
Total liabilities and Stockholders equity | $ | 34,102,227 | $ | (932,955) | $ | 33,169,272 | |||
See accompanying notes to the unaudited pro forma consolidated financial statements.
3
PERNIX GROUP, INC. AND SUBSIDIARIES
Unaudited Pro Forma Consolidated Statement of Operations for the Six Months Ending June 30, 2012
Pernix Consolidated Historical Pro Forma Adjustments TCNMI Disposition (e) Pernix Pro Forma Consolidated
Revenues: Construction revenues $ 58,247,272 $ - $ 58,247,272 Service fees power generation plant 3,077,683 809,350 2,268,333 Gross revenues 61,324,955 809,350 60,515,605 Costs and expenses: Construction costs 54,000,353 - 54,000,353 Operation and maintenance costs - power generation plant 2,110,984 562,570 1,548,414 Cost of revenues 56,111,337 562,570 55,548,767 Gross profit 5,213,618 246,780 4,966,838 Operating expenses: Salaries and employee benefits 1,587,312 38,254 1,549,058 Building rental and occupancy expense 35,632 2,951 32,681 Occupancy - related party 52,445 - 52,445 General and administrative 1,729,387 530,467 1,198,920 Total operating expenses 3,404,776 571,672 2,833,104 Operating income (loss) 1,808,842 (324,892) 2,133,734 Other income (expense): Interest (expense)/income, net (11,756) 6,874 (18,630) Interest (expense) - related party (89,293) - (89,293) Foreign currency exchange (loss) (18,403) - (18,403) Other income / (loss), net 763,857 2,175 761,682 Total other income (expense) 644,405 9,049 635,356 Consolidated income / (loss) before income taxes 2,453,247 (315,843) 2,769,090 Income tax benefit / (expense) (1,160,540) (1,395,808) 235,268 Consolidated income (loss) from continuing operations 1,292,707 (1,711,651) 3,004,358 Gain (loss) from discontinued operations: (Loss) from discontinued operations on the sales of TransRadio (1,117,525) - (1,117,525) Consolidated net income (loss) 175,182 (1,711,651) 1,886,833 Less: Net income/(loss) attributable to noncontrolling interest 1,860,180 - 1,860,180 Consolidated net income/(loss) attributable to the stockholders of Pernix Group, Inc. and Subsidiaries (1,684,998) (1,711,651) 26,653 Less: Preferred stock dividends 45,583 - 45,583 Consolidated net income/(loss) attributable to the common stockholders of Pernix Group Inc., and subsidiaries $ (1,730,581) $ (1,711,651) $ (18,930) EPS attributable to the stockholders of Pernix Group, Inc. and Subsidiaries: Basic net income / (loss) per share from continuing operations $ (0.07) $ (0.18) $ 0.12 Diluted net income / (loss) per share from continuing operations $ (0.07) $ (0.18) $ 0.12 Basic net income / (loss) per share from discontinued operations $ (0.12) N/A $ (0.12) Weighted average shares outstanding - basic 9,403,697 9,403,697 9,403,697 Weighted average shares outstanding - diluted 9,403,697 9,403,697 9,566,210
See accompanying notes to the unaudited pro forma consolidated financial statements.
4
PERNIX GROUP, INC. AND SUBSIDIARIES
Unaudited Pro Forma Consolidated Statement of Operations for Year End December 31, 2011
Pernix Pro Forma Consolidated Historical Pro Forma Adjustments TCNMI Disposition (e) Pro Forma Reclass of TransRadio Disposition (f) Pernix Pro Forma Consolidated
Revenues: Construction revenues $ 51,841,103 $ - $ - $ 51,841,103 Transmitter design and installation 10,207,047 10,207,047 - Service fees power generation plant 7,791,874 1,604,252 - 6,187,622 Service fees related party 826 - - 826 Gross revenues 69,840,850 1,604,252 10,207,047 58,029,551 Costs and expenses: Construction costs 47,982,824 - - 47,982,824 Transmitter design and installation cost 7,373,347 - 7,373,347 - Operation and maintenance costs - power generation plant 5,018,011 1,155,797 - 3,862,214 Cost of revenues 60,374,182 1,155,797 7,373,347 51,845,038 Gross profit 9,466,668 448,455 2,833,700 6,184,513 Operating expenses: Salaries and employee benefits 7,265,885 75,940 4,775,245 2,414,700 Building rental and occupancy expense 682,342 5,846 596,582 79,914 Occupancy - related party 103,724 99,982 - 3,742 Impairment of long-lived assets 1,698,899 - 1,698,899 - General and administrative 2,645,507 - (55,373) 2,700,880 Total operating expenses 12,396,357 181,768.00 7,015,353 5,199,236 Operating income (loss) (2,929,689) 266,687.00 (4,181,653) 985,277 Other income (expense): Interest (expense)/income, net (172,823) 5,314 (172,965) (5,172) Interest (expense) - related party (133,319) - (16,910) (116,409) Foreign currency exchange (loss) (50,742) - - (50,742) Other income / (loss), net 106,965 8,140 (55,648) 154,473 Total other income (expense) (249,919) 13,454 (245,523) (17,850) Consolidated income / (loss) before income taxes (3,179,608) 280,141 (4,427,176) 967,427 Income tax benefit / (expense) 5,787,400 1,395,808 425,335 3,966,257 Consolidated income (loss) from continuing operations 2,607,792 1,675,949 (4,001,841) 4,933,684 Gain (loss) from discontinued operations: Reclassification of TransRadio loss to loss on Discontinued Operations - - 3,688,929 (3,688,929) Consolidated net income (loss) 2,607,792 1,675,949 (312,912) 1,244,755 Less: Net income/(loss) attributable to noncontrolling interest 658,317 - (384,163) 1,042,480 Consolidated net income/(loss) attributable to the stockholders of Pernix Group, Inc. and Subsidiaries 1,949,475 1,675,949 71,251 202,275 Less: Preferred stock dividends 126,497 - 71,251 55,246 Consolidated net income/(loss) attributable to the common stockholders of Pernix Group Inc., and subsidiaries $ 1,822,978 $ 1,675,949 $ - $ 147,029 EPS attributable to the stockholders of Pernix Group, Inc. and Subsidiaries: Basic net income / (loss) per share from continuing operations $ 0.19 $ 0.18 $ (0.39) $ 0.41 Diluted net income / (loss) per share from continuing operations $ 0.21 $ 0.18 $ (0.39) $ 0.41 Basic net income / (loss) per share from discontinued operations $ 0.00 N/A N/A $ (0.39) Weighted average shares outstanding - basic 9,403,697 9,403,697 9,403,697 9,403,697 Weighted average shares outstanding - diluted 9,429,647 9,429,647 9,403,697 9,429,647
See accompanying notes to the unaudited pro forma consolidated financial statements.
5
PERNIX GROUP, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION
(a) To reflect the removal or adjustment of TCNMI balance sheet accounts as set forth in the October 12, 2012 Securities Purchase Agreement.
(b) To reflect cash Pernix Group, Inc. received for the sale of its interest in TCNMI.
(c) As disclosed in the Pernix Group, Inc. Form 10-Q filed on August 14, 2012, TCNMI had deferred tax assets related to historical net operating losses of $15.2 million that were fully offset by a valuation allowance. Subsequent to the sale of TCNMI, these net operating loss deferred tax assets do not remain with the Company. However, the Company realized a tax loss for U.S. income tax purposes on the sale of TCNMI of $51.8 million, thereby generating new tax assets in the amount of $21.5 million, consisting of $3.8 million of state deferred tax assets and $17.7 million of federal deferred tax assets all of which are fully reserved for by a valuation allowance as of the sale date as the Companys assessment at this time does not suggest that it is more likely than not that these assets will be realized.
(d) To reflect estimated $0.7 million gain, net of tax expense of $0.4 million, related to the sale of TCNMI.
(e) To reflect the removal of the operating results of TCNMI as if the transaction occurred on January 1, 2011.
(f) In early 2012, the Company sold its interest in TransRadio SenderSysteme Berlin A.G. (TransRadio) as disclosed in the form 8-K filed on April 20, 2012. The purpose of these adjustments is to reclassify the TransRadio loss to Loss from Discontinued Operations for the year ended December 31, 2011.
Unaudited Pro forma financial statements are presented above.
(d) Exhibits
Exhibit Number Description (101.INS)*** XBRL Instance Document (101.SCH)*** XBRL Taxonomy Extension Schema Document (101.CAL)*** XBRL Taxonomy Extension Calculation Linkbase Document (101.LAB)*** XBRL Taxonomy Extension Label Linkbase Document (101.PRE)*** XBRL Taxonomy Extension Presentation Linkbase Document (101.DEF)*** XBRL Taxonomy Extension Definition Linkbase Document
6
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.
PERNIX GROUP, INC. | ||
By: | /s/ Nidal Zayed | |
Nidal Zayed | ||
President and Chief Executive Officer | ||
By: | /s/ Gregg D. Pollack | |
Gregg D. Pollack | ||
V.P. Administration and Chief Financial Officer | ||
|
|
|
By: | /s/ Carol J. Groeber | |
Carol J. Groeber | ||
Corporate Controller & Principal Accounting Officer | ||
Dated: October 16, 2012 |