Attached files

file filename
8-K/A - AMENDMENT NO. 1 TO 8-K - Measurement Specialties Incv385927_8ka.htm
EX-23.1 - EXHIBIT 23.1 - Measurement Specialties Incv385927_ex23-1.htm
EX-99.1 - EXHIBIT 99.1 - Measurement Specialties Incv385927_ex99-1.htm

 

Exhibit 99.2

 

UNAUDITED PRO-FORMA

CONDENSED COMBINED FINANCIAL STATEMENTS

(In thousands)

 

As previously reported in the Current Report on Form 8-K filed by Measurement Specialties, Inc. (the “Company” or “MEAS”), on June 2, 2014 MEAS pursuant to a stock purchase agreement completed the acquisition of the capital stock of Wema System AS (“Wema”) for approximately $114,000. A copy of the stock purchase agreement was filed as an exhibit to the original Form 8-K. This Form 8-K/A amends the original Form 8-K to provide financial statements and pro forma financial statements required by Item 9.01 of Form 8-K. The following unaudited pro forma Condensed Combined Financial Statements are based on the historical financial statements of the Company and Wema and present the Company’s pro forma financial position and results of operations resulting from the Company’s acquisition of Wema (the “Acquisition”) and the related financing and other transactions related to such Acquisition (collectively, the “Transactions”).

 

The accompanying pro forma Condensed Combined Financial Statements reflect adjustments to the Company’s historical financial data to give effect to the Transactions as if they had occurred on March 31, 2014 for the pro forma Condensed Combined Balance Sheet and as if they had occurred on April 1, 2013 for the pro forma Condensed Combined Statements of Operations. The historical consolidated financial information of Wema has been presented under generally accepted accounting principles in Norway (“Norwegian GAAP”), and has been adjusted in the unaudited pro forma Condensed Consolidated Financial Statements to present the results under generally accepted accounting principles in the United States (“U.S. GAAP”).

 

As described in the accompanying notes, the unaudited pro forma condensed Combined Financial Statements have been prepared using the acquisition method of accounting and the regulations of the Securities and Exchange Commission. The historical financial statements have been adjusted in the unaudited pro forma Condensed Combined Financial Statements to give effect to pro forma events that are (i) directly attributable to the Transactions; (ii) factually supportable; and (iii) with respect to the unaudited pro forma Condensed Combined Statements of Operations, expected to have a continuing impact on the Company’s combined results. Additionally, certain pro forma adjustments have been made to the historical consolidated financial information of Wema in order to (i) convert them to U.S. GAAP; (ii) conform their accounting policies to those applied by the Company; and (iii) present them in U.S. dollars.

 

As a result, under the acquisition method of accounting, the excess of the total estimated acquisition consideration, calculated as described in Notes to these unaudited pro forma Condensed Combined Financial Statements, over the preliminarily estimated fair values assigned to the net tangible and intangible assets acquired and liabilities assumed was recorded as goodwill. Since these unaudited pro forma condensed Combined Financial Statements have been prepared based on preliminary estimates of acquisition consideration and fair values attributable to the Acquisition, the actual amounts recorded for the Acquisition will likely differ from the information presented and any differences may be material. The estimation and allocation of acquisition consideration is subject to change pending further review of the fair value of the assets acquired and liabilities assumed. A final determination of fair values will be based on the actual net tangible and intangible assets and liabilities of Wema once the final valuation is completed.

 

 
 

 

MEASUREMENT SPECIALTIES INC. AND SUBSIDIARIES

Pro Forma Condensed Combined Statement of Operations (Unaudited)

(In thousands)

 

   MEAS                     
   Year ended           U.S GAAP and       MEAS 
   March 31,   Wema Systems AS   Pro Forma       Pro Forma 
   2014   Year ended December 31, 2013   Adjustments       Combined 
   (USD)   (NOK)   (USD)   (USD)   Notes   (USD) 
Net sales  $412,665    588,471   $100,107   $-    -   $512,772 
Cost of goods sold   240,739    424,014    72,131    -    -    312,870 
Gross profit   171,926    164,457    27,976    -    -    199,902 
Selling, general and administrative expenses   121,894    145,077    24,680    11,133    3a, 3b    157,707 
Operating income   50,032    19,380    3,296    (11,133)        42,195 
Interest expense, net   3,213    19,538    3,324    (1,749)   3c   4,788 
Foreign currency exchange loss   1,137    19,052    3,241    -    -    4,378 
Equity income in unconsolidated joint venture   (676)   -    -    -    -    (676)
Acquisition earn-out adjustment   (1,161)   -    -    -    -    (1,161)
Other income   (510)   -    -    -    -    (510)
Income (loss) before income taxes   48,029    (19,210)   (3,269)   (9,384)   -    35,376 
Income taxe expense (benefit)   10,274    (2,024)   (344)   (2,534)   3d   7,396 
Net income (loss)  $37,755    (17,186)  $(2,925)  $(6,850)   -   $27,980 
                               
Net income per common share                              
Net income - Basic  $2.39                       $1.81 
Net income - Diluted  $2.26                       $1.72 
                               
Weighted average shares outstanding - Basic   15,795                        15,795 
Weighted average shares outstanding - Diluted   16,685                        16,685 

 

The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Financial Statements.

 

 
 

 

MEASUREMENT SPECIALTIES INC. AND SUBSIDIARIES

Pro Forma Condensed Combined Balance Sheet (Unaudited)

(In thousands)

 

   MEAS       U.S GAAP and       MEAS 
   March 31,   Wema Systems AS   Pro Forma       Pro Forma 
   2014   December 31, 2013   Adjustments       Combined 
   (USD)   (NOK)   (USD)   (USD)   Notes   (USD) 
                         
ASSETS                              
                               
Current assets:                              
Cash and cash equivalents  $49,964    8,238   $1,346   $(19,584)   3c, 3f   $31,726 
Accounts receivable, trade, net of allowance for doubtful accounts of $827 and $1,040, respectively   65,451    132,222    21,601    -    -    87,052 
Inventories, net   68,280    199,449    32,584    -    -    100,864 
Deferred income taxes, net   1,719    -    -    4,762    3e   6,481 
Prepaid expenses and other current assets   6,097    -    -    -    -    6,097 
Other receivables   1,407    13,203    2,157    584    3f   4,148 
Current portion of promissory note receivable   33    -    -    -    -    33 
Total current assets   192,951    353,112    57,688    (14,238)   -    236,401 
                               
Property, plant and equipment, net   77,253    28,022    4,578    -    -    81,831 
Goodwill   179,816    -    -    38,407    4    218,223 
Intangible assets, net   74,900    56,434    9,220    39,564    3a, 4    123,684 
Deferred income taxes, net   3,940    7,986    1,305    (1,305)   3e   3,940 
Investment in unconsolidated joint venture   2,520    -    -    -    -    2,520 
Promissory note receivable   712    -    -    -    -    712 
Other assets   9,568    5,548    906    -    -    10,474 
Total Assets  $541,660    451,102   $73,697   $62,428    -   $677,785 

 

The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Financial Statements.

 

 
 

 

MEASUREMENT SPECIALTIES INC. AND SUBSIDIARIES

Pro Forma Condensed Combined Balance Sheet (Unaudited)

(In thousands, except share data)

 

   MEAS       U.S GAAP and       MEAS 
   March 31,   Wema Systems AS   Pro Forma       Pro Forma 
   2014   December 31, 2013   Adjustments       Combined 
   (USD)   (NOK)   (USD)   (USD)   Notes   (USD) 
                         
LIABILITIES, MINORITY INTEREST  AND  SHAREHOLDERS'  EQUITY                              
                               
Current liabilities:                              
Current portion of long-term debt  $138    61,175   $9,994   $(9,994)   3c  $138 
Current portion of capital lease obligations   239    -    -    -    -    239 
Accounts payable   32,967    155,603    25,421    -    -    58,388 
Accrued expenses   6,337    -    -    -    -    6,337 
Accrued compensation   17,251    -    -    -    -    17,251 
Income taxes payable   703    -    -    -    -    703 
Deferred income taxes, net   152    -    -    -    -    152 
Restructuring liabilities   84    -    -    -    -    84 
Other current liabilities   3,481    47,205    7,713    -    -    11,194 
Total current liabilities   61,352    263,983    43,128    (9,994)        94,486 
                               
Revolver   105,000    74,549    12,179    77,821    1, 3c    195,000 
Long-term debt, net of current portion   20,000    90,734    14,823    (14,823)   3c   20,000 
Capital lease obligations, net of current portion   275    -    -    -    -    275 
Deferred income taxes, net   13,025    -    -    12,991    4    26,016 
Other liabilities   5,462    -    -    -    -    5,462 
Total liabilities   205,114    429,266    70,130    65,995    -    341,239 
                               
Shareholders' equity:                              
Serial preferred stock; 221,756 shares authorized; none outstanding   -    2,350    384    (384)   4    - 
Common stock, no par; 20,000,000 shares authorized; 15,934,051 issued and outstanding   -    -    -    -    -    - 
Additional paid-in capital   118,960    22,935    3,746    (3,746)   4    118,960 
Retained earnings   200,961    (3,449)   (563)   563    4    200,961 
Accumulated other comprehensive income (loss)   16,625    -    -    -    -    16,625 
Total shareholders' equity   336,546    21,836    3,567    (3,567)   -    336,546 
Total liabilities and shareholders' equity  $541,660   $451,102   $73,697   $62,428    -   $677,785 

 

The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Financial Statements.

 

 
 

 

MEASUREMENT SPECIALTIES INC. AND SUBSIDIARIES

Notes to Pro Forma Condensed Combined Balance Sheet (Unaudited)

(In thousands)

 

1.Description of Transaction: Measurement Specialties, Inc. (the “Company” or “MEAS”), on June 2, 2014, MEAS pursuant to a stock purchase agreement completed the acquisition of the capital stock of Wema System AS (“Wema”), a company based in Norway and a leader in the design and manufacture of urea quality sensors, for approximately $114,000 or 679,000 Norwegian krone (“NOK”) in cash paid from a combination of available cash on hand and borrowings under the Company’s Senior Secured Credit Facility.

 

2.Basis of Presentation: The MEAS March 31, 2014 column represents the audited consolidated statements of operations and audited consolidated balance sheets of MEAS for the fiscal year ended March 31, 2014 contained in the Company’s Annual Report filed on Form 10-K filed with the United States Securities and Exchange Commission on June 3, 2014. The December 31, 2013 Wema Systems AS columns represent the consolidated statement of operations and balance sheet of Wema for the year ended and as of December 31, 2013 in accordance with Norwegian GAAP expressed in NOK and translated into U.S. dollars using the average exchange rate for the twelve months ended December 31, 2013 for translating the statement of operations and the exchange rate at December 31, 2013 for translating the balance sheet using the following exchange rates:

 

      USD/NOK 
December 31, 2013  Period End Rate   6.1211 
January 1, 2013 to December 31, 2013  Average Rate   5.8784 

 

The unaudited pro-forma Condensed Combined Financial Statement information is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have been achieved had the acquisition been completed as of April 1, 2013, or of the results of operations that may be attained by MEAS in the future.

 

3.U.S GAAP and Pro Forma Adjustments: The consolidated financial statements of Wema have been prepared in accordance with Norwegian GAAP, which differs in certain respects from U.S. GAAP. The unaudited U.S GAAP and pro forma adjustments relate to a number of adjustments to give effect to pro forma events that are (i) directly attributable to the Transactions; (ii) factually supportable; and (iii) with respect to the unaudited pro forma Condensed Combined Statements of Operations, expected to have a continuing impact on the Company’s combined results. Certain not recurring in nature costs, such as transaction-related professional fees or possible restructuring costs, are not reflected in pro forma financial statements. Additionally, certain pro forma adjustments have been made to the historical consolidated financial information of Wema in order to (i) convert them to U.S. GAAP; (ii) conform their accounting policies to those applied by the Company; and (iii) present them in U.S. dollars. The unaudited pro forma financial information is not intended to reflect the financial position and results which would have actually resulted had the Wema acquisition been effected on the dates indicated.

 

 
 

 

a)Intangible assets and related amortization: Pro forma adjustments for amortization expense include adjustments to record amortization expense related to the newly acquired intangible assets. As part of preliminary acquisition accounting, annual amortization expense associated with the newly intangible assets subject to amortization, such as proprietary technology and customer relationships, is estimated to be $8,197. These assets are amortized straight-line over a useful lives ranging from 1 to 15.5 years. The reversal of amortization costs previously recorded by Wema, which includes the amortization of research and development costs previously capitalized, totaled $615. The following summarizes the pro forma adjustments related to intangible assets:

 

Newly acquired intangibles  $48,784 
Historical Wema intangibles   (9,220)
Pro forma adjustment  $39,564 

 

The following summarizes adjustments to selling, general and administrative expenses for amortization expense and research and development costs (see note b below):

 

Amortization of newly acquired intangibles  $8,179 
Historical Wema amortization expense   (615)
Expense research & development costs   3,569 
Total pro forma adjustments  $11,133 

 

Refer to Note 4 below for further details concerning preliminary acquisition accounting.

 

b)Research and development costs: Under Norwegian GAAP, research and development costs are capitalized as an intangible asset and amortized over their expected useful life provided that a future economic benefit associated with development of the intangible asset can be identified. Under U.S. GAAP, research and developments costs are expensed as incurred. As a result, capitalized research and development costs included in intangible assets have been derecognized in pro forma balance sheet as of December 31, 2013 and a pro forma adjustment has been included to reflect expenses of $3,569 for research and development costs incurred during the historical Wema period in accordance with U.S. GAAP.

 

c)Debt and interest expense: Pro forma adjustments for debt include the funding of the acquisition of Wema which was comprised of approximately $90,000 in borrowings and $19,000 in cash, as well as the elimination of Wema’s pre-acquisition long-term debt of $24,817, which was not assumed by MEAS as part of the acquisition. The following summarizes the pro forma adjustments related to the Revolver long-term debt:

 

Borrowings to fund acquisition  $90,000 
Elimination of Wema Revolver debt   (12,179)
Total pro forma adjustments  $77,821 

 

The following summarizes the pro forma adjustments related to interest expense:

 

Adjustments to interest expense include $1,575 based on the borrowings to fund the acquisition and using Company’s current and historical estimated borrowing cost of 1.75%, and the reversal of Wema’s interest expense of $3,324, since no debt was assumed in the transaction.

 

 
 

 

Wema historical interest expense  $(3,324)
Interest expense for acquisition-related debt   1,575 
Total pro forma adjustments  $(1,749)

 

d)Income Taxes: Pro forma adjustments for income taxes are calculated as follows:

 

Total pro forma adjustments before income taxes  $(9,384)
Income tax rate   27%
Income tax benefit pro forma adjustment  $(2,534)

 

In order to calculate the income tax impact for the various adjustments, the Norwegian statutory tax rate of 27% is utilized.

 

e)Deferred tax asset: The pro forma adjustments related to deferred tax assets include the reclassification of deferred tax assets between current and non-current and the recording of deferred income tax assets related to net operating losses. The deferred tax asset is under Norwegian GAAP presented as a non-current asset. The deferred tax asset under U.S. GAAP would be split between a current and a non-current asset depending upon the nature of the temporary differences. 

 

f)Reclassifications: Certain balances were reclassified from the financial statements of Wema so their presentation would be consistent with MEAS.

 

4.Purchase Price: The preliminary allocation of the estimated purchase price based on the unaudited historical balance sheet of Wema as of May 30, 2014 and using estimates described herein is as follows:

 

Assets:     
Cash  $3,665 
Accounts receivable   26,748 
Inventory   26,801 
Prepaid and other   4,389 
Property and equipment   4,323 
Acquired intangible assets   48,784 
Goodwill   39,969 
    154,679 
      
Liabilities:     
Accounts payable   (21,456)
Accrued expenses and other liabilities   (10,860)
Income tax payable   (175)
Capital Lease   (86)
DTL   (8,229)
    (40,806)
      
Purchase Price  $113,873 

 

 
 

 

Goodwill presented in the pro forma financial statements does not agree to the above preliminary allocation because, among other reasons, the above preliminary allocation is based on the opening balance sheet at May 30, 2014 and the pro forma amounts are based on balance sheet at December 31, 2013, in addition to the impact of different foreign exchange rates on those respective dates. MEAS has evaluated and continues to evaluate pre-acquisition contingencies related to Wema 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 MEAS’s results of operations.

 

The acquisition of Wema is accounted for under the acquisition method of accounting and are based on preliminary purchase price allocations. The assets and liabilities of Wema have been measured at fair value based on preliminary assumptions that the Company’s management believe are reasonable utilizing information as of the acquisition date. Differences between the preliminary and final purchase price allocations could have a significant impact on the accompanying unaudited pro-forma information. 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. Acquisition accounting also includes establishing deferred tax liabilities for certain intangible assets which have been calculated using the Norwegian statutory tax rate of 27%. Deferred taxes are based on preliminary acquisition accounting and subject to final acquisition accounting and other related income tax provision calculations. Additionally, acquisition accounting includes the elimination of historical equity related accounts for Wema. The excess of the purchase price (consideration transferred) over the fair value of identifiable assets acquired and liabilities assumed of Wema 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.

 

As of the acquisition date, identifiable intangible assets and related deferred tax liability are as follows:

 

Amortizable Intangible Assets from Acquisitions:  May 30, 2014 
Customer Relationships  $31,380 
Tradenames   980 
Backlogs   4,320 
Proprietary Technology   12,104 
Total Acquired Intangible Assets   48,784 
Less:  Previously recorded intangible assets   (9,220)
Net pro forma adjustment for intangible assets  $39,564 
      
Total Acquired Intangible Assets   48,784 
Norwegian Statutory Tax Rate   27%
Deferred Tax Liability for Intangible Assets  $12,991