Attached files

file filename
8-K/A - FORM 8-K/A - General Finance CORPd713159d8ka.htm
EX-99.1 - EX-99.1 - General Finance CORPd713159dex991.htm

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

The following Unaudited Pro Forma Condensed Combined Balance Sheet as of December 31, 2013 and the Unaudited Pro Forma Condensed Combined Statements of Operations for the six months ended December 31, 2013 and the year ended June 30, 2013, giving effect to the business combination and certain other transactions and are based upon:

(a) the audited combined balance sheets of Lone Star Tank Rental LP and KHM Rentals, LLC (collectively “Lone Star”) as of December 31, 2013 and 2012, and the related combined statements of operations for the years then ended, included in this Form 8-K/A;

(b) our audited consolidated statements of operations for the year ended June 30, 2013, included in our Annual Report on Form 10-K for the year ended June 30, 2013; and

(c) our unaudited condensed consolidated balance sheet as of December 31, 2013, and the related condensed consolidated statements of operations for the six months then ended, included in our Quarterly Report on Form 10-Q for the quarter ended December 31, 2013.

The Unaudited Pro Forma Condensed Combined Statements of Operations gives effect to the business combination as if it had occurred on the first day of each period and the Unaudited Pro Forma Condensed Combined Balance Sheet gives effect to the business combination as if it had occurred on the date of such balance sheet. The unaudited statements of operations of Lone Star for the year ended June 30, 2013 (“FY 2013”) were derived by combining the unaudited results for the six-month period from July 1, 2012 to December 31, 2012 with the unaudited results for the six-month period from January 1, 2013 to June 30, 2013, and the unaudited statements of operations of Lone Star for the six months ended December 31, 2013 (“FY 2014”) were derived by subtracting the unaudited results for the six-month period from January 1, 2013 to June 30, 2013 from the audited results for the year ended December 31, 2013 (Lone Star’s fiscal year end is December 31).

The Unaudited Pro Forma Condensed Combined Financial Statements do not purport to represent what our actual consolidated results of operations or the consolidated financial position would have been had the business combination with Lone Star occurred on the respective dates assumed, nor are they necessarily indicative of our future consolidated operating results or of our future consolidated financial position. In addition, they do not consider any potential impacts of current market conditions on revenues, any staff or related expense increases or efficiencies or asset dispositions.

The Unaudited Pro Forma Condensed Combined Financial Statements should be read in conjunction with our audited consolidated financial statements and the accompanying notes, our unaudited condensed consolidated financial statements and the accompanying notes and Lone Star’s audited combined financial statements and accompanying notes.

We will account for the business combination as a purchase of Lone Star in accordance with generally accepted accounting principles in the United States. Accordingly, the estimated aggregate fair value of the consideration paid by us will be allocated to Lone Star’s assets based on their estimated fair values as of the completion of the business combination. The difference between the estimated fair value of Lone Star’s identifiable tangible and intangible assets and liabilities and the estimated aggregate fair value of the consideration paid will be recorded as goodwill. The results of operations of Lone Star will be included in our consolidated results of operations only for periods subsequent to the effective date of the business combination.

Purchase Accounting Adjustments

Purchase accounting adjustments include adjustments necessary to allocate the estimated aggregate fair value of the purchase consideration paid to the identifiable tangible and intangible assets acquired and liabilities assumed of Lone Star based on their estimated fair values. A description of each of these purchase accounting adjustments follows:

Fair Value Adjustments: The pro forma financial statements reflect the purchase price allocation based on a preliminary assessment of the estimated fair values and lives assigned to the identifiable tangible and intangible assets acquired and liabilities assumed. Estimated fair values in the pro forma financial statements were determined based upon preliminary discussions with independent valuation consultants and upon available information and assumptions that we believe are reasonable. After the closing of the business combination, we will complete the evaluation of the fair values of assets and liabilities with the assistance of the independent valuation consultants. Estimated fair value adjustments reflected in the pro forma financial statements may be subject to significant revisions and adjustments pending finalization of those valuation studies.


Transaction Costs: We estimate that we incurred approximately $750,000 of transaction and related costs, consisting primarily of financial advisory, legal and accounting fees and other incremental out-of-pocket charges related to the purchase of Lone Star. These estimates are preliminary and, therefore, are subject to change. Transaction costs were expensed as incurred and are accrued in the Unaudited Pro Forma Condensed Combined Balance Sheet, but were not included in the Unaudited Pro Forma Condensed Combined Statements of Operations.

Purchase Consideration Allocation: The purchase consideration consisted of (i) $75,000,000 in cash, (ii) 1,230,012 shares of our common stock (the number of shares was agreed to based on a value of $8.13 per share, which was the average of the closing market price during the 15-day trading period ending April 2, 2014), (iii) $5,000,000 payable over five years for a non-compete agreement, (iv) $5,000,000 payable over two years for a general indemnity holdback and (v) an estimated payable for working capital, as defined, in excess of $1,000,000. The non-compete and indemnity holdback notes are non-interest bearing and, therefore, were discounted using an estimated market interest rate of 10.5%. We funded the cash portion of the consideration using $50 million from availability under an amended and expanded senior secured revolving credit facility with a syndicate led by Wells Fargo, National Association (the “Wells Fargo Credit Facility”) and $25 million at the corporate level from a two-year secured term loan from Credit-Suisse AG.

The following table summarizes the estimated purchase consideration (in thousands):

 

Borrowings from Wells Fargo Credit Facility

   $ 50,000   

Borrowings from Credit-Suisse AG term loan

     25,000   

Issuance of non-compete note

     3,694   

Issuance of general indemnity note

     4,280   

Payable for excess working capital acquired

     3,631   

Value of our shares of common stock issued

     9,865 (1) 
  

 

 

 

Total purchase consideration

   $ 96,470  
  

 

 

 

 

(1) 1,230,012 of our shares of common stock at a per share price of $8.02, the closing price of our common stock at April 7, 2014, which was the closing date of the business combination.

The following table summarizes the pro forma net assets acquired and liabilities assumed in connection with the business combination and the preliminary allocation of the purchase consideration at December 31, 2013 (in thousands):

 

Trade and other receivables

   $ 14,553   

Property plant and equipment

     7,372  

Lease fleet

     39,256   

Customer base/relationships

     20,000   

Non-competition agreements

     5,000   

Trade names/trademarks

     1,500  

Goodwill

     18,711  

Trade payables and accrued liabilities (not including notes issued and borrowings on senior and other debt)

     (9,922
  

 

 

 

Total purchase consideration

   $ 96,470  
  

 

 

 

Income Taxes: Since prior to the effective date of the business combination federal income taxes otherwise payable flowed through to the former owners of Lone Star and we are buying the assets of the business versus purchasing stock ownership, no significant adjustment for deferred taxes is necessary. Normally, any such adjustment would be recorded as an offset to goodwill.

Reclassification: The historical financial statements of Lone Star reflect reclassifications of certain balances in order to conform to our financial statement presentation.


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

December 31, 2013

(In thousands)

 

     General Finance     Lone Star      Pro Forma
Adjustments
    Pro Forma
Combined
 

Assets

         

Cash and cash equivalents

   $ 2,445      $ 1,425       $ 75,000 (a)    $ 2,445   
          (1,425 )(b)   
          (75,000 )(e)   

Trade and other receivables, net

     32,168        14,553         —          46,721   

Inventories

     39,180        —           —          39,180   

Prepaid expenses and other

     5,869        281         (281 )(b)      5,869   

Property, plant and equipment, net

     21,008        8,213         (1,628 )(b)      28,380   
          787 (f)   

Lease fleet, net

     327,231        41,637         (2,381 )(f)      366,487   

Goodwill

     71,001        —           18,711 (f)      89,712   

Other intangible assets, net

     14,882        —           890 (a)      42,272   
          26,500 (f)   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total assets

   $ 513,784      $ 66,109       $ 41,173      $ 621,066   
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities

         

Trade payables and accrued liabilities

   $ 35,340      $ 9,922       $ 750 (d)    $ 49,643   
          3,631 (e)   

Income taxes payable

     239        —           —          239   

Unearned revenue and advance payments

     12,352        —           —          12,352   

Senior and other debt

     198,903        21,241         75,890 (a)      282,767   
          (21,241 )(b)   
          7,974 (e)   

Deferred tax liabilities

     32,016        —           —          32,016   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities

     278,850        31,163         67,004        377,017   
  

 

 

   

 

 

    

 

 

   

 

 

 

Equity

         

Cumulative preferred stock

     40,100        —           —          40,100   

Common stock and additional paid-in capital

     119,170        —           9,865 (e)      129,035   

Accumulated other comprehensive loss

     (2,248     —           —          (2,248

Accumulated deficit

     (15,479     —           (750 )(d)      (16,229

Lone Star equity

     —          34,946         17,907 (b)      —     
          (52,853 )(c)   
  

 

 

   

 

 

    

 

 

   

 

 

 
     141,543        34,946         (25,831     150,658   

Equity of noncontrolling interests

     93,391        —           —          93,391   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total equity

     234,934        34,946         (25,831     244,049   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities and equity

   $ 513,784      $ 66,109       $ 41,173      $ 621,066   
  

 

 

   

 

 

    

 

 

   

 

 

 

See notes to unaudited pro forma condensed combined financial statements


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

Six Months Ended December 31, 2013

(in thousands, except share and per share data)

 

     General Finance     Lone Star     Pro Forma
Adjustments
    Pro Forma
Combined
 

Revenues

   $ 131,375      $ 26,177      $ —        $ 157,552   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost and expenses

        

Cost of sales (exclusive of items shown separately below)

     50,965        —          —          50,965   

Direct costs of leasing operations

     24,044        10,834        150 (e)      35,028   

Selling and general expenses

     28,196        3,434        —          31,630   

Depreciation and amortization

     11,262        3,456        1,929 (b)      15,411   
         (1,236 )(c)   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     16,908        8,453        (843     24,518   

Interest income

     23        —          —          23   

Interest expense

     (4,726     (58     (2,300 )(a)      (7,295
         (211 )(d)   

Other, net

     (549     (276     —          (825
  

 

 

   

 

 

   

 

 

   

 

 

 
     (5,252     (334     (2,511     (8,097
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     11,656        8,119        (3,354     16,421   

Provision for income taxes

     4,872        —          2,760 (f)      6,230   
         (1,402 )(g)   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     6,784        8,119        (4,712     10,191   

Preferred stock dividends

     (1,675     —          —          (1,675

Noncontrolling interests

     (3,084     —          —          (3,084
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 2,025      $ 8,119      $ (4,712   $ 5,432   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

        

Basic

   $ 0.08          $ 0.21   

Diluted

     0.08            0.21   
  

 

 

       

 

 

 

Weighted-average shares outstanding

        

Basic

     24,334,977            25,564,989 (h) 

Diluted

     24,979,854            26,209,866 (h) 
  

 

 

       

 

 

 

See notes to unaudited pro forma condensed combined financial statements


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

Year Ended June 30, 2013

(in thousands, except share and per share data)

 

     General Finance     Lone Star     Pro Forma
Adjustments
    Pro Forma
Combined
 

Revenues

   $ 245,543      $ 34,037      $ —        $ 279,580   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost and expenses

        

Cost of sales (exclusive of items shown separately below)

     93,068        —          —          93,068   

Direct costs of leasing operations

     46,755        12,602        300 (e)      59,657   

Selling and general expenses

     54,418        4,120        —          58,538   

Depreciation and amortization

     21,811        3,123        3,857 (b)      27,455   
         (1,336 )(c)   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     29,491        14,192        (2,821     40,862   

Interest income

     58        —          —          58   

Interest expense

     (10,969     (85     (5,154 )(a)      (16,628
         (420 )(d)   

Other, net

     1,028        155        —          1,183   
  

 

 

   

 

 

   

 

 

   

 

 

 
     (9,883     70        (5,574     (15,387
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     19,608        14,262        (8,395     25,475   
     8,195          4,849 (f)      9,535   

Provision for income taxes

       —          (3,509 )(g)   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     11,413        14,262        (9,735     15,940   

Preferred stock dividends

     (153     —          —          (153

Noncontrolling interests

     (7,715     —          —          (7,715
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 3,545      $ 14,262      $ (9,735   $ 8,072   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

        

Basic

   $ 0.16          $ 0.35   

Diluted

     0.16            0.34   
  

 

 

       

 

 

 

Weighted-average shares outstanding

        

Basic

     22,160,101            23,390,113 (h) 

Diluted

     22,633,702            23,863,714 (h) 
  

 

 

       

 

 

 

See notes to unaudited pro forma condensed combined financial statements


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(In thousands, except share and per share data)

Adjustments included in the column under the heading “Pro Forma Adjustments” are the following:

Pro Forma Condensed Combined Balance Sheet

(a) To record the proceeds received from borrowings on the Wells Fargo Credit Facility and Credit-Suisse term loan, including estimated deferred financing costs of $120 and $770, respectively;

(b) To eliminate cash, prepaid expenses and the carrying value of real estate not acquired and senior and other debt not assumed from Lone Star;

(c) To eliminate the adjusted Lone Star equity;

(d) To record estimated transaction costs incurred;

(e) To record payment of purchase consideration consisting of cash, estimated fair value of non-compete and general indemnity holdback notes, estimated payable for excess working capital acquired and the issuance of our common stock; and

(f) To record the allocation of the estimated aggregate fair value of the purchase consideration paid to Lone Star for estimated fair value of its identifiable tangible and intangible assets acquired and liabilities assumed (not including the borrowings on senior and other debt in (a) and the notes issued in (e)) based on preliminary discussions with independent valuation consultants and upon available information and assumptions that we believe are reasonable.

Pro Forma Condensed Combined Statements of Operations

(a) To adjust interest expense from the beginning of the period for borrowings on the Wells Fargo Credit Facility (using an effective interest rate of 3.8% and 4.8% in FY 2014 and FY 2013, respectively) and the Credit-Suisse term loan (using an estimated interest rate of 7.84% for the periods presented) and to record accretion of interest on the non-compete and general indemnity holdback notes based on an effective interest method;

(b) To reflect the amortization from the beginning of the period of identifiable intangible assets acquired (customer base/relationships over 84 months and non-competition agreements over 60 months; trade names/trademarks are estimated to have an indefinite life and, therefore, are not being amortized);

(c) To adjust depreciation from the beginning of the period for the estimated allocated fair value adjustment of fixed assets acquired;

(d) To reflect the amortization from the beginning of the period of the deferred financing costs incurred (over 41 months for the Wells Fargo Credit Facility and 24 months for the Credit-Suisse term loan);

(e) To record rental expense of $25 per month for the Lone Star facilities to be leased;

(f) To provide for federal income taxes at Lone Star at the federal statutory rate of 34%;

(g) To adjust the provision for income taxes based on (a) to (e) above at our estimated effective rate of 41.8%; and

(h) Weighted average shares outstanding are comprised of the following:

 

     For the six months ended
December 31, 2013
     For the year ended
June 30, 2013
 
     Basic      Diluted      Basic      Diluted  

Weighted average shares outstanding

     24,334,977        24,334,977        22,160,101        22,160,101  

Assumed exercise of warrants and stock options

     —           644,877        —           473,601  

Common stock issued in connection with the business combination

     1,230,012        1,230,012         1,230,012        1,230,012   
  

 

 

    

 

 

    

 

 

    

 

 

 
     25,564,989         26,209,866         23,390,113         23,863,714