Attached files

file filename
8-K/A - 8-K/A - NORDSON CORPd246250d8ka.htm
EX-23.1 - EX-23.1 - NORDSON CORPd246250dex231.htm
EX-99.1 - EX-99.1 - NORDSON CORPd246250dex991.htm
EX-99.3 - EX-99.3 - NORDSON CORPd246250dex993.htm
Table of Contents

Exhibit 99.2

VP ACQUISITIONS HOLDINGS, INC.

UNAUDITED FINANCIAL STATEMENTS

June 30, 2011 and 2010


Table of Contents

TABLE OF CONTENTS

 

Balance Sheets

     1   

Statements of Operations and Changes in Shareholders’ Equity

     2   

Statements of Cash Flows

     3   

Notes to Financial Statements

     4   


Table of Contents

VP ACQUISITION HOLDINGS, INC.

BALANCE SHEETS

 

    

June 30

2011

    December 31
2010
 

Current Assets

    

Cash

   $ 1,875,419      $ 3,880,175   

Account Receivables

     2,657,059        2,168,300   

Inventories

     2,525,464        2,345,342   

Prepaid Expenses

     216,080        314,609   
  

 

 

   

 

 

 

Total Current Assets

     7,274,022        8,708,426   

Property and Equipment, Net of Depreciation

     5,446,324        5,618,239   

Deferred Tax Asset

     1,397,675        1,333,675   

Intangible Assets

     25,013,032        27,566,690   

Goodwill

     25,793,248        25,793,248   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 64,924,302      $ 69,020,278   
  

 

 

   

 

 

 

Current Liabilities

    

Account Payable

   $ 271,162      $ 377,167   

Accrued Payroll

     590,114        1,262,651   

Other Accrued Liabilities

     1,175,804        394,844   

Long Term Debt, Current Portion

     119,000        119,000   
  

 

 

   

 

 

 

Total Current Liabilities

     2,156,080        2,153,662   

Long Term Debt, Net of Current Portion

     24,335,280        29,935,014   
  

 

 

   

 

 

 

TOTAL LIABILITIES

     26,491,360        32,088,676   
  

 

 

   

 

 

 

Shareholders Equity

    

Common Stock, par value $.001 per share, authorized 1,000,000 shares, issued 36,040

     45,050,000        45,050,000   

Additional Paid In Capital

     250,000        250,000   

Additional Paid In Capital — Stock Option Plan

     994,144        909,012   

(Accumulated deficit)

     (7,861,202     (9,277,410
  

 

 

   

 

 

 

TOTAL SHAREHOLDER EQUITY

     38,432,942        36,931,602   
  

 

 

   

 

 

 

TOTAL LIABILITIES and SHAREHOLDER EQUITY

   $ 64,924,302      $ 69,020,278   
  

 

 

   

 

 

 

See accompanying notes to financial statements

 

1


Table of Contents

VP ACQUISITION HOLDINGS, INC.

STATEMENTS OF OPERATIONS AND CHANGES IN SHAREHOLDERS’ EQUITY

For the six months ended June 30, 2011 and June 30, 2010

 

     June 30
2011
     June 30
2010
 

Sales

   $ 13,753,978       $ 13,425,101   

Cost of Goods Sold

     3,488,713         3,294,902   
  

 

 

    

 

 

 

Gross Profit

     10,265,265         10,130,199   

General and Administration

     3,574,940         3,484,812   

Amortization of Intangible Assets

     2,697,348         2,743,628   
  

 

 

    

 

 

 

Income from Operations

     3,992,977         3,901,759   

Interest Expense

     1,694,400         1,781,860   
  

 

 

    

 

 

 

Income Before Taxes

     2,298,577         2,119,899   

Income Tax Expense

     882,369         466,379   
  

 

 

    

 

 

 

Net Income

     1,416,208         1,653,520   
  

 

 

    

 

 

 

Shareholders’ Equity at Beginning of the Year

     36,931,602         39,659,890   

Compensation Cost — Stock Option Plan

     85,132         85,132   
  

 

 

    

 

 

 

Shareholders’ Equity at end of period

   $ 38,432,942       $ 41,398,542   
  

 

 

    

 

 

 

See accompanying notes to financial statements

 

2


Table of Contents

VP ACQUISITION HOLDINGS, INC.

STATEMENTS OF CASH FLOWS

For the six months ended June 30, 2011 and June 30, 2010

 

     June 30
2011
    June 30
2010
 

Cash Flows from Operating Activities:

    

Net Income

   $ 1,416,208      $ 1,653,520   
  

 

 

   

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and Amortization

     3,396,941        3,413,950   

Compensation Costs — stock option plan

     85,132        85,132   

Provision for deferred income tax expense

     (64,000     —     

Changes in operating Assets and Liabilities

    

Account Receivables

     (488,759     (445,100

Inventories

     (180,121     (53,156

Prepaid Expenses

     98,529        (142,866

Account Payables

     (106,005     (188,552

Accrued Payroll

     (692,572     269,515   

Other Accrued Liabilities

     800,995        552,860   

Accrual of payment in kind interest

     261,093        254,279   
  

 

 

   

 

 

 

Total Adjustments

     3,111,233        3,746,062   

Net Cash provided by operating activities

     4,527,441        5,399,582   

Cash flows from investing activities

    

Payment for the purchased of property

     (540,793     (265,016

Payments for the purchase of intangibles and inventory

     (143,690     (433,161

Proceeds from the sale of property

     13,114        9,807   
  

 

 

   

 

 

 

Net cash (used) by investing activities

     (671,369     (688,370
  

 

 

   

 

 

 

Cash flows from financing activities

    

Principal payments on long-term debt

     (5,860,828     (1,633,024
  

 

 

   

 

 

 

Net cash (used) by financing activities

     (5,860,828     (1,633,024
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     (2,004,756     3,078,188   

Cash and cash equivalents at beginning of year

     3,880,175        2,370,703   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 1,875,419      $ 5,448,891   
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

    

Cash paid for interest — primarily to related parties

   $ 1,448,771      $ 1,527,568   
  

 

 

   

 

 

 

Cash paid for income taxes

   $ 89,000      $ 15,000   
  

 

 

   

 

 

 

See accompanying notes to the financial statements

 

3


Table of Contents

VP ACQUISITION HOLDINGS, INC.

NOTES TO FINANCIAL STATEMENTS

 

NOTE 1 – COMPANY OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Company Operations

VP Acquisition Holdings, Inc. is a Delaware Corporation formed in 2005 to acquire 100% of the outstanding stock of Value Plastics, Inc.; the acquisition was completed effective October 14, 2005. VP Acquisition Holdings, Inc. (the Company) designs, manufactures, and sells a variety of plastic connectors for low-pressure fluid management applications. These products are purchased by a broad spectrum of customers, most notably, the pneumatic control, laboratory instrumentation and medical device industries. The Company’s products are sold throughout the world. The Company does business as Value Plastics, Inc.

Use of 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 at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

For financial reporting purposes, the Company considers all investments with maturities of three months or less to be cash and cash equivalents.

Accounts Receivable

Unpaid amounts from customers are reported as accounts receivable. The Company evaluates an allowance for doubtful accounts based upon factors relating to the age of the receivable, customer relations, historic collection results, and judgment by the Company as to the expected collectability of the receivable. The Company generally does not record an allowance for doubtful accounts because of its historic collection results.

The Company records receivables at the amount invoiced to customers denominated in U.S. dollars. The Company does not obtain collateral for its accounts receivable. The Company does not hold any receivables for sale. Interest is not assessed on outstanding receivables.

Inventories

Inventories are stated at the lower of cost or market. Cost is determined by a method which approximates the first-in, first-out method. Inventory includes costs of labor and manufacturing overhead.

 

4


Table of Contents

VP ACQUISITION HOLDINGS, INC.

NOTES TO FINANCIAL STATEMENTS

 

NOTE 1 – COMPANY OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Property and Equipment

Property and equipment is recorded at cost and depreciated using the straight-line basis over estimated useful lives of five to seven years. Leasehold improvements are depreciated over the life of the property lease (12 years).

Advertising

The Company expenses advertising as incurred.

Research and Development

Research and development costs are expensed as incurred.

Income Taxes

The Company is taxed as a “C” Corporation. Deferred income taxes are provided using the liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of the changes in tax laws and rates as of the date of enactment.

When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination.

 

5


Table of Contents

VP ACQUISITION HOLDINGS, INC.

NOTES TO FINANCIAL STATEMENTS

 

NOTE 1 – COMPANY OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Income Taxes (continued)

 

Interest and penalties associated with unrecognized tax benefits are classified as additional income taxes in the statement of income.

The Company’s corporate income tax reporting process began in 2005. All years of the Company’s income tax reporting (since inception in 2005) are open to federal or state examination.

Stock Incentive Plan

The Company established a stock incentive plan in 2005, and accounts for the Plan using the fair value based method.

Dividends are paid to participants in the incentive plan based upon their ratio of vested options to total shares outstanding (including shares represented by the vested options). Payments to participants attributable to vested options are reflected as dividends in the accompanying financial statements.

 

6


Table of Contents

VP ACQUISITION HOLDINGS, INC.

NOTES TO FINANCIAL STATEMENTS

 

NOTE 2 – INTANGIBLE ASSETS AND GOODWILL

The Company’s intangible assets and goodwill primarily originate from the business combination that took place in 2005 when the Company was formed.

Intangible assets consisted of the following as of June 30, 2011 and December 31, 2010:

 

     June 30
2011
     December 31
2010
 

Amortizing Intangible Assets Cost

     

Patents and patent technology

   $ 1,312,640       $ 1,168,950   

Customer relationships

     51,975,777         51,975,777   

Loan fees

     1,125,000         1,125,000   
  

 

 

    

 

 

 
     54,413,417         54,269,727   
  

 

 

    

 

 

 

Accumulated amortization

     

Patents and patent technology

     214,468         194,644   

Customer relationships

     29,742,947         27,115,369   

Loan fees

     913,618         863,672   
  

 

 

    

 

 

 
     30,871,033         28,173,685   
  

 

 

    

 

 

 

Net book value

     

Patents and patent technology

     1,098,172         974,306   

Customer relationships

     22,232,830         24,860,408   

Loan fees

     211,382         261,328   
  

 

 

    

 

 

 
     23,542,384         26,096,042   

Non Amortizing Intangible Assets

     

Trademark and tradename

     1,470,648         1,470,648   
  

 

 

    

 

 

 

Net identifiable intangible assets

   $ 25,013,032       $ 27,566,690   
  

 

 

    

 

 

 

Goodwill

   $ 25,793,248       $ 25,793,248   
  

 

 

    

 

 

 

The customer relationship intangible asset is amortized using the straight-line method over the estimated economic life of the asset of approximately 10 years. During 2007, the Company completed a small acquisition and the customer relationships acquired in that transaction are amortized over five years.

 

7


Table of Contents

VP ACQUISITION HOLDINGS, INC.

NOTES TO FINANCIAL STATEMENTS

 

NOTE 2 – INTANGIBLE ASSETS AND GOODWILL (continued)

 

Loan fees are amortized over the life of the loans, and patents are amortized over 17 years.

Amortization expense related to the acquired intangible assets was approximately $2,697,000 for the six months ended June 30, 2011 and approximately $2,744,000 for the six months ended June 30, 2010.

The goodwill (cost $25,793,248), trademark, and trade name intangible assets are not amortized as they are considered assets with indefinite lives. These assets are subject to impairment analysis, which the Company performs on an annual basis.

NOTE 3 – INVENTORIES

Inventories consisted of the following at June 30, 2011 and December 31, 2010:

 

     June 30
2011
     December 31
2010
 

Raw materials

   $ 267,234       $ 236,723   

Work-in-process

     68,431         90,788   

Finished goods

     2,189,799         2,017,831   
  

 

 

    

 

 

 
   $ 2,525,464       $ 2,345,342   
  

 

 

    

 

 

 

NOTE 4 – STOCK OPTION PLAN

The Company has established a stock incentive plan. Under this plan, nontransferable options to purchase the Company’s common stock may be granted to eligible employees, officers or board members as determined by the Board of Directors. Options granted under this plan vest over a four-year period (25% after a one-year period from award date, the remaining 75% in 36 monthly installments). The plan limits the maximum number of shares of common stock that may be delivered pursuant to awards granted under this plan to 4,505 shares. The options have a ten year term. No option may be granted to any person who owns more than 10% of the total outstanding stock of the Company.

On October 14, 2005, the Company granted options for a total of 2,251 shares at an exercise price of $1,250 per share to certain key executives of the Company. In 2007, the Company granted an additional option for 360 shares of stock at an exercise price of $1,543. In 2009, the Company granted additional options for 1,398 shares of stock at an exercise price of $1,989.

The Company has adopted the fair value based method to account for its stock option plan. Compensation expense is measured at the grant date based on the value of the award and is recognized over the service period, which is the vesting period. The fair value of the stock options is estimated on the grant date using the Black-Scholes Option-pricing model, based on the medical equipment industry volatility of 24%, zero dividend rate, risk-free interest rate of 4.6% and expected lives of the options of five years.

 

8


Table of Contents

VP ACQUISITION HOLDINGS, INC.

NOTES TO FINANCIAL STATEMENTS

 

NOTE 4 – STOCK OPTION PLAN (continued)

 

The fair value of the options granted in 2005, 2007 and 2009 was estimated to be approximately $867,000, $163,000, and $681,000, respectively, based on these factors. Total stock based compensation expense was approximately $85,000 for the six months ended June 30, 2011 and June 30, 2010.

Shares attributable to the stock incentive plan are summarized as follows for the six months ended June 30, 2011:

 

     2011  

Outstanding at December 31, 2010

     3,289   

Granted

     —     

Exercised

     —     

Forfeited

     —     
  

 

 

 

Outstanding at June 30, 2011

     3,289   
  

 

 

 

Exercisable at June 30, 2011

     2,503   
  

 

 

 

Weighted average exercise price per share of options exercisable at June 30, 2011

   $ 1,449   
  

 

 

 

Weighted average exercise price per share

   $ 1,555   
  

 

 

 

NOTE 5 – RETIREMENT PLAN

The Company has adopted a 401(k) retirement plan for its employees. The plan covers all employees who are at least 21 years of age. The Company’s contribution is based on matching 50% of the first 3% of employee salary. The Company’s contributions for the six months ended June 30, 2011 and June 30, 2010 were approximately $58,000 and $45,000.

NOTE 6 – RELATED PARTY TRANSACTIONS

The Company is primarily owned by American Capital Strategies, Ltd. and its affiliates (ACS). ACS is an investment company and owns all or part of numerous companies. Because of the existence of the control capability of ACS, the operating results and financial position of the Company could be significantly different than if the Company were autonomous.

During 2008, the Company entered into a management agreement with ACS that it will pay ACS $450,000 of management fees annually and certain investment banking fees as incurred. The agreement will continue for as long as ACS has an investment in the Company’s debt or equity securities.

 

9


Table of Contents

VP ACQUISITION HOLDINGS, INC.

NOTES TO FINANCIAL STATEMENTS

 

NOTE 6 – RELATED PARTY TRANSACTIONS (continued)

 

For the six months ended June 30, 2011 and June 30, 2010, the Company incurred approximately $250,000 in administrative and management fee expense to ACS. The Company incurred approximately $13,000 of bank and line of credit fees with ACS for the six months ended June 30, 2011 and June 30, 2010.

The Company is financed primarily by ACS. Virtually all of the interest expense incurred and paid by the Company for the six months ended June 30, 2011 and June 30, 2010, is attributable to the obligations due to ACS.

NOTE 7 – SUBSEQUENT EVENTS

On August 26, 2011, the Company was acquired by Nordson Corporation for approximately $258,000,000 in cash. In connection with this transaction, all outstanding long-term debt of the Company was extinguished.

The Company has evaluated subsequent events through November 2, 2011, the date the financial statements were issued.

 

10