Attached files
file | filename |
---|---|
EX-99.3 - EXHIBIT 99.3 - TWIN DISC INC | ex_123055.htm |
EX-99.1 - EXHIBIT 99.1 - TWIN DISC INC | ex_123050.htm |
EX-23.1 - EXHIBIT 23.1 - TWIN DISC INC | ex_123049.htm |
8-K/A - FORM 8-K/A - TWIN DISC INC | twin20180829_8ka.htm |
Exhibit 99.2
VETH PROPULSION HOLDING B.V. AND SUBSIDIARIES |
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
(In thousand euros) |
June 30, |
December 31, |
|||||||
2018 |
2017 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
€ | 925 | € | 308 | ||||
Accounts receivable, net |
10,278 | 8,357 | ||||||
Inventories |
19,623 | 16,476 | ||||||
Total current assets |
30,826 | 25,141 | ||||||
Property, plant and equipment, net |
1,316 | 1,215 | ||||||
Other assets |
221 | 863 | ||||||
Total assets |
€ | 32,363 | € | 27,219 | ||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable and customer deposits |
€ | 16,562 | € | 13,228 | ||||
Accrued liabilities |
737 | 675 | ||||||
Total current liabilities |
17,299 | 13,903 | ||||||
Business equity |
15,064 | 13,316 | ||||||
Total liabilities and equity |
€ | 32,363 | € | 27,219 |
See accompanying notes to unaudited condensed consolidated financial information. |
VETH PROPULSION HOLDING B.V. AND SUBSIDIARIES |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
(In thousand euros) |
|
For the six months ended |
||||||||
June 30, |
June 30, |
|||||||
2018 |
2017 |
|||||||
Net sales |
€ | 22,710 | € | 18,123 | ||||
Cost of goods sold |
16,307 | 13,049 | ||||||
Gross profit |
6,403 | 5,074 | ||||||
as a % of net sales |
28.2 | % | 28.0 | % | ||||
Marketing, engineering and administrative expenses |
4,569 | 3,929 | ||||||
Income from operations |
1,834 | 1,145 | ||||||
as a % of net sales |
8.1 | % | 6.3 | % | ||||
Other income (expense): |
(2 | ) | 22 | |||||
Income before income taxes |
1,832 | 1,167 | ||||||
Income tax expense |
351 | 231 | ||||||
effective income tax rate |
19.2 | % | 19.8 | % | ||||
Net income |
€ | 1,481 | € | 936 |
See accompanying notes to unaudited condensed consolidated financial information. |
VETH PROPULSION HOLDING B.V. AND SUBSIDIARIES |
||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||
(In thousand euros) |
For the six months ended |
||||||||
June 30, |
June 30, |
|||||||
2018 |
2017 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
€ | 1,481 | € | 936 | ||||
Adjustments to reconcile net income to net cash provided (used) by operating activities: |
||||||||
Depreciation |
165 | 237 | ||||||
Changes in operating assets and liabilities |
||||||||
Trade accounts receivable |
(1,921 | ) | (1,849 | ) | ||||
Inventories |
(3,146 | ) | (1,808 | ) | ||||
Other assets |
642 | (66 | ) | |||||
Accounts payable |
3,334 | 672 | ||||||
Accrued liabilities |
62 | (145 | ) | |||||
Net cash provided (used) by operating activities |
617 | (2,023 | ) | |||||
Cash flows from investing activities: |
||||||||
Capital expenditures, net |
(266 | ) | (113 | ) | ||||
Net cash used by investing activities |
(266 | ) | (113 | ) | ||||
Cash flows from financing activities: |
||||||||
Long term debt borrowings |
- | 97 | ||||||
Net transfers from previous parent |
266 | 2,185 | ||||||
Net cash provided by financing activities |
266 | 2,282 | ||||||
Net change in cash |
€ | 617 | € | 146 | ||||
Cash, beginning of year |
308 | 581 | ||||||
Cash, end of year |
€ | 925 | € | 727 |
See accompanying note to the unaudited condensed consolidated financial information.
VETH PROPULSION HOLDING B.V. AND SUBSIDIARIES |
UNAUDITED CONSOLIDATED STATEMENT OF BUSINESS EQUITY |
June 30, 2018 |
(In thousand euros) |
Balance as of December 31, 2017 |
€ | 13,316 | ||
Net income |
1,481 | |||
Net transfers from previous parent |
267 | |||
Balance as of June 30, 2018 |
€ | 15,064 |
See accompanying notes to the unaudited condensed consolidated financial information. |
VETH PROPULSION HOLDING, B.V. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
(AMOUNTS IN THOUSAND EUROS)
A. BACKGROUND AND BASIS OF PRESENTATION
On July 2, 2018, Twin Disc, Incorporated (“Twin Disc” or the “Company”) acquired all of the outstanding common stock of Veth Propulsion Holding B.V. and its wholly-owned subsidiaries, Exploitatiemaatschappij Veth B.V., Veth Diesel B.V., Veth Electra B.V., Veth Propulsion B.V. and Veth Thrusters B.V. (“Veth Subsidiaries”, and together with Veth Propulsion Holding B.V., “Veth Propulsion”).
Veth Propulsion Holding B.V. was incorporated on June 12, 2018 to facilitate its acquisition by Twin Disc NL Holding, B.V., a wholly-owned Twin Disc subsidiary. Prior to the creation of Veth Propulsion Holding B.V., the Veth Subsidiaries operated under a privately held Dutch parent company.
Veth Propulsion is a global manufacturer of highly-engineered auxiliary propulsions and propulsion machinery for maritime vessels, including rudder propellers, bow thrusters, and generator sets based in the Netherlands. It primarily sells direct to the shipbuilder through a direct sales force that focuses on custom solutions and applications. It is also engaged in engine service and repair, and is a global supplier of main and auxiliary marine propulsion products.
The accompanying consolidated financial statements pertain to the historical operations and financial condition of the Veth Subsidiaries prior to the Twin Disc acquisition and were prepared in accordance with U.S. GAAP and for the purpose of complying with financial information required by the U.S. SEC. All significant intercompany transactions have been eliminated. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such SEC rules and regulations. It is suggested that these financial information be read in conjunction with the audited consolidated financial informaion as of December 31, 2017 and notes thereto.
Because Veth Propulsion was not a legal entity prior to its incorporation on June 12, 2018, the business equity balances presented herein represent the net assets of the acquired business and are not historical balances of the stockholders’ equity of the Veth Subsidiaries under direct ownership by the previous parent company.
B. SIGNIFICANT ACCOUNTING POLICIES
Management Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods.
Foreign Currency Transactions
The functional currency of Veth Propulsion is the euro. Accordingly, the accompanying financial statements were prepared in euros. Gains and losses from foreign currency transactions are included in net income.
Cash
All highly liquid investments with original maturities of three months or less are considered to be cash equivalent.
Accounts Receivable
These represent trade accounts receivable and are stated net of an allowance for doubtful accounts. An allowance for doubtful accounts for certain customers where a risk of default has been specifically identified is recorded, as well as provisions determined on a general basis when it is believed that some default is probable and estimable.
Inventories
Inventories are valued at the lower of cost or net realizable value. Management specifically identifies obsolete products and analyzes historical usage, forecasted production based on future orders, demand forecasts, and economic trends, among others, when evaluating the adequacy of the reserve for excess and obsolete inventory.
Property, Plant and Equipment and Depreciation
Assets are stated at cost. Expenditures for maintenance, repairs and minor renewals are charged against earnings as incurred. Expenditures for major renewals and betterments are capitalized and depreciated. Depreciation is provided on the straight-line method over the estimated useful lives of the assets.
Fair Value of Financial Instruments
The carrying amount reported in the consolidated balance sheet for cash, accounts receivable, notes receivable (included in other assets) and accounts payable approximate fair value primarily because of the short-term maturity of these financial instruments. If measured at fair value, cash would be classified as Level 1 and all other items listed above would be classified as Level 2 in the fair value hierarchy.
Revenue Recognition
Revenue is recognized when all of the following criteria are met: persuasive evidence of an arrangement exists; delivery has occurred and ownership has transferred to the customer; the price to the customer is fixed or determinable; and collectibility is reasonably assured. Revenue is recognized at the time product is delivered to the customer, net of discounts and indirect taxes such as the VAT. Management has performed an assessment of the impact of ASC 606, Revenue from Contracts with Customers on its financial reporting. It does not anticipate that there will be a significant impact to its financial statements. It plans to adopt the new guidance in July 2018, the first period it is required to be in compliance.
Leases
Management has performed an assessment of the impact of the new leasing guidance under ASU 2016-02 on its financial reporting. It plans to adopt the new guidance in July 2018, and anticipates recording a right of use asset and corresponding liability in the approximate amount of €8,000 – €10,000.
Subsequent Event
Veth Propulsion’s policy is to evaluate subsequent events through the date the financial statements are available to be issued. Accordingly, management has evaluated subsequent events through August 29, 2018. These financial statements include relevant disclosures relating to the acquisition of Veth Propulsion by Twin Disc on July 2, 2018.
C. INVENTORIES
The major classes of inventories were as follows:
June 30, |
December 31, |
|||||||
2018 |
2017 |
|||||||
Raw materials |
€ | 12,238 | € | 12,190 | ||||
Work in progress projects |
9,121 | 5,979 | ||||||
Reserve for obsolete and slow-moving inventories |
(1,736 | ) | (1,693 | ) | ||||
€ | 19,623 | € | 16,476 |
Work in progress projects pertain to custom designed projects commissioned by third party customers. They are carried at the accumulated actual costs, including raw materials, labor, and outsourced services, incurred to date. If accumulated costs exceed the revenue expected to be collected, an allowance for losses is accrued.
Veth Propulsion’s policy is to collect customer deposits upon acceptance of custom projects. These deposits are included in accounts payable and customer deposits in the accompanying balance sheet.
D. PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment were as follows:
June 30, |
December 31, |
|||||||
2018 |
2017 |
|||||||
Machinery and equipment |
€ | 2,093 | € | 2,030 | ||||
Vehicles |
1,135 | 1,092 | ||||||
Computer equipment, furniture and fixtures |
965 | 891 | ||||||
Other |
307 | 302 | ||||||
Total |
€ | 4,500 | € | 4,315 | ||||
Accumulated depreciation |
(3,184 | ) | (3,100 | ) | ||||
€ | 1,316 | € | 1,215 |
Depreciation expense for the six months ended June 30, 2018 and 2017 were €165 and €237, respectively. These amounts are included in marketing, engineering and administrative expenses.
E. OTHER ASSETS
This pertains to interest-bearing notes receivable from certain customers, some of which are covered by guarantees from a bank, with maturities ranging from 1 to 4 years, and interest rates ranging from 2% - 3.5%.
F. WARRANTY
Veth Propulsion products generally carry a one-year warranty against defective materials and/or workmanship. The warranty reserve is established based on management’s best estimate of the amounts necessary to settle future and existing claims on products sold as of the balance sheet date. When evaluating the adequacy of the reserve for warranty costs, management takes into consideration the term of the warranty coverage, historical claim rates and costs of repair, knowledge of the type and volume of new products and economic trends.
Warranty account movements are as follows:
June 30 |
||||||||
2018 |
2017 |
|||||||
Accrued warranty, beginning of the period |
€ | 428 | € | 417 | ||||
Provisions during the year |
218 | 119 | ||||||
Claims |
(167 | ) | (153 | ) | ||||
Accrued warranty, end of the period |
€ | 479 | € | 383 |
G. PENSION AND BENEFIT PLANS
Multi-employer plan
Veth Propulsion employees in the Netherlands (approximately 150), participate in a multi-employer union plan, “Pensioenfonds Metaal & Techniek”, (“PMT”) determined in accordance with the collective bargaining agreements effective for the industry in which Veth Propulsion operates. This collective bargaining agreement expires on May 31, 2019 subject to modifications and automatic renewal provisions. This multi-employer union plan covers approximately 33,500 employers and approximately 378,000 contributing members. Veth Propulsion’s contribution to the multi-employer union plan is less than 5% of the total contribution to the plan as per the annual report for the year ended December 31, 2017. The plan monitors its risks on a global basis, not by company or employee, and is subject to regulation by Dutch governmental authorities. By law (the Dutch Pension Act), a multi-employer union plan must be monitored against specific criteria, including the coverage ratio of the plan assets to its obligations. This coverage ratio must exceed 104.3% for the total plan. Every company participating in a Dutch multi-employer union plan contributes a premium calculated as a percentage of its total pensionable salaries, with each company subject to the same percentage contribution rate. The premium can fluctuate yearly based on the coverage ratio of the multi-employer union plan. The pension rights of each employee are based upon the employee’s average salary during employment.
The coverage ratio of the multi-employer union plan increased to 101.8% as of June 30, 2018 (compared to 101.4% as of June 30, 2017). Because of the low coverage ratio PMT prepared and executed a “Recovery Plan” which was approved by De Nederlandsche Bank, the Dutch central bank, which is the supervisor of all pension companies in the Netherlands. The pension premium percentage is 22.6% in 2018 (23.0% in 2017). The coverage ratio is calculated by dividing the plan assets by the total sum of pension liabilities and is based on actual market interest.
Veth Propulsion accounts for the multi-employer plan as if it were a defined contribution plan. As the manager of the plan, PMT stated that its internal administrative systems do not enable PMT to provide its members with the required company-specific information in order to account for the plan as a defined benefit plan. Veth Propulsion’s net periodic pension cost for the multi-employer plan for any period is equal to the required contribution for that period. The amount contributed during the first six months of 2018 and 2017 were €784 and €711, respectively.
A contingent liability may arise from, for example, possible actuarial losses relating to other participating companies because each company that participates in a multi-employer plan shares in the actuarial risks of other participating companies or any responsibility under the terms of a plan to finance any shortfall in the plan if other companies cease to participate. If Veth Propulsion chooses to stop participating in the multi-employer plan, it may be required to pay a withdrawal liability.
Jubilee fund
Veth Propulsion maintains a jubilee fund, which is a fund established to pay benefits when employees reach applicable jubilee or service milestones. The fund is determined based on a probability of qualified employees reaching anniversary milestones. The fund balances as of June 30, 2018 and December 31, 2017 were €258 and €246, respectively.
H. LINES OF CREDIT
The Veth Subsidiaries, as part of a group of companies under its predecessor Dutch parent, have unused credit facilities, including letters of credit guarantees to its suppliers, of approximately €1,667 at June 30, 2018, at interest rates determined by the three-month Euribor rate plus 130 basis points. These facilities expired at the date of the acquisition.
I. LEASE COMMITMENTS
Veth leased its office and warehouse space from an affiliate related through prior ownership. On July 1, 2018, as part of the acquisition by Twin Disc, it entered into a new lease agreement, covering the same premises and with the same party for a period of 15 years. Under this agreement, the initial annual lease payment is for €1 million, and subsequently adjusted annually for potential increases based on the published consumer price index. Excluding the impact of this potential inflation-indexed rent increase, Veth Propulsion’s lease commitments are as follows:
2018 |
||||
2018 |
€ | 500 | ||
2019 |
1,000 | |||
2020 |
1,000 | |||
2021 |
1,000 | |||
2022 |
1,000 | |||
Thereafter |
10,500 | |||
Total |
€ | 15,000 |
8