Attached files

file filename
8-K/A - AMENDMENT TO FORM 8-K - PMFG, Inc.d743047d8ka.htm
EX-99.1 - EX-99.1 - PMFG, Inc.d743047dex991.htm
EX-23.1 - EX-23.1 - PMFG, Inc.d743047dex231.htm

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

On March 28, 2014, Peerless Mfg. Co (“Peerless”) a wholly owned subsidiary of PMFG, Inc. (“PMFG”) acquired substantially all the assets of Combustion Components Associates, Inc. (“CCA”), other than cash and the stock of a CCA subsidiary, pursuant to an asset purchase agreement (the “Agreement”) with CCA and R. Gifford Broderick, the sole shareholder of CCA (the “Shareholder” and collectively with CCA, the “Seller”). The purchase price was $8.9 million plus contingent performance-based payments. Peerless also assumed certain accounts payable and other ordinary course obligations. The acquisition was funded with cash on hand. The Agreement contains customary representations, warranties, covenants and indemnities. Of the purchase price, $2.5 million has been placed in escrow to secure the Seller’s indemnification obligations.

The unaudited pro forma condensed consolidated statements of operations for the year ended June 29, 2013 and the nine-months ended March 29, 2014 illustrate the effect of the acquisition of CCA had it occurred on July 1, 2012, and were derived from the historical audited financial statement of operations for CCA for the year ended November 30, 2013 and the unaudited financial statements of operations for the year ended November 30, 2012 and the three months ended February 28, 2014, combined with PMFG’s historical audited consolidated statement of operations for the year ended June 29, 2013 and unaudited consolidated statement of operations for the nine months ended March 29, 2014, respectively.

The acquisition of CCA will be accounted for under the acquisition method of accounting, whereby the assets acquired and liabilities assumed will be measured at their respective fair values with any excess reflected as goodwill. The determination of the fair values of the net assets acquired, including intangible and tangible assets, is based upon certain valuations that have not been finalized, and, accordingly, the adjustments to record the assets acquired and liabilities assumed at fair value reflect Management’s preliminary estimate and are subject to change once the detailed analyses are completed. Any change could result in material variances between our future financial results and the amounts presented in these unaudited combined financial statements, including variances in fair values recorded, as well as expenses associated with these items.

The unaudited pro forma condensed consolidated statements of operation are presented for informational and illustrative purposes in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”), and are not necessarily indicative of the operating results or financial position that would have occurred if the acquisition had occurred as of the date or during the periods presented nor is it necessarily indicative of future operating results or financial position. The unaudited pro forma condensed consolidated statements of operation and the accompanying notes should be read in conjunction with the historical audited consolidated financial statements and notes thereto of PMFG for the year ended June 29, 2013 included in PMFG’s Annual Report on Form 10-K, filed with the SEC on September 6, 2013, and the historical unaudited consolidated financial statements and notes thereto of PMFG for the quarter ended March 29, 2014, included in PMFG’s Quarterly Report on Form 10-Q, filed with the SEC on May 9, 2014, and CCA’s historical audited financial statements for the year ended November 30, 2013, and unaudited financial statements for the 3 months ended February 28, 2014, which are included as Exhibit 99.1 to the Current Report on Form 8-K/A.


PMFG, Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statement of Operations

For the year ended June 29, 2013

(Amounts in thousands, except per share data)

 

     Historical                    
                 Pro Forma           Pro Forma as  
     PMFG     CCA     Adjustments     Notes     Adjusted  

Revenue

   $ 133,892      $ 12,359      $ —          $ 146,251   

Cost of goods sold

     87,092        10,227        60        Note 4 (a     97,379   
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     46,800        2,132        (60       48,872   

Operating expenses

     45,982        1,464        90        Note 4 (b     47,536   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating income

     818        668        (150       1,336   

Other income (expense):

          

Interest expense, net

     (442     (5     —            (447

Other income (expense), net

     (393     7        —            (386
  

 

 

   

 

 

   

 

 

     

 

 

 
     (835     2        —            (833

Earnings (loss) before income taxes

     (17     670        (150       503   

Income tax expense

     (1,471     (18     —            (1,489
  

 

 

   

 

 

   

 

 

     

 

 

 

Net earnings (loss)

   $ (1,488   $ 652      $ (150     $ (986
  

 

 

   

 

 

   

 

 

     

 

 

 

Less net earnings attributable to noncontrolling interest

     592        —          —            592   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net earnings (loss) attributable to PMFG, Inc.

   $ (2,080   $ 652      $ (150     $ (1,578
  

 

 

   

 

 

   

 

 

     

 

 

 

BASIC LOSS PER SHARE

   $ (0.10         $ (0.08
  

 

 

         

 

 

 

DILUTED LOSS PER SHARE

   $ (0.10         $ (0.08
  

 

 

         

 

 

 

See accompanying notes to the Unaudited Pro Forma Condensed Consolidated Financial Information

 

2


PMFG, Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statement of Operations

For the nine months ended March 29, 2014

(Amounts in thousands, except per share data)

 

     Historical                    
                 Pro Forma           Pro Forma as  
     PMFG     CCA     Adjustments     Notes     Adjusted  

Revenue

   $ 90,958      $ 9,473      $ —          $ 100,431   

Cost of goods sold

     65,080        7,862        —            72,942   
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     25,878        1,611        —            27,489   

Operating expenses

     32,730        1,268        (508     Note 4  (b)      33,490   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating income (loss)

     (6,852     343        508          (6,001

Other income (expense):

          

Interest expense, net

     (1,079     (4     —            (1,083

Other income (expense), net

     (582     6        —            (576
  

 

 

   

 

 

   

 

 

     

 

 

 
     (1,661     2        —            (1,659

Earnings (loss) before income taxes

     (8,513     345        508          (7,660

Income tax benefit (expense)

     254        (15     —            239   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net earnings (loss)

   $ (8,259   $ 330      $ 508        $ (7,421
  

 

 

   

 

 

   

 

 

     

 

 

 

Less net earnings attributable to noncontrolling interest

     117        —          —            117   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net earnings (loss) attributable to PMFG, Inc.

   $ (8,376   $ 330      $ 508        $ (7,538
  

 

 

   

 

 

   

 

 

     

 

 

 

BASIC LOSS PER SHARE

   $ (0.40         $ (0.36
  

 

 

         

 

 

 

DILUTED LOSS PER SHARE

   $ (0.40         $ (0.36
  

 

 

         

 

 

 

See accompanying notes to the Unaudited Pro Forma Condensed Consolidated Financial Information

 

3


PMFG, Inc. and Subsidiaries

Notes to the Pro Forma Condensed Consolidated Financial Information – Unaudited

1. DESCRIPTION OF THE TRANSACTION

On March 28, 2014, Peerless Mfg. Co (“Peerless”) a wholly owned subsidiary of PMFG, Inc. (“PMFG”) acquired substantially all the assets of Combustion Components Associates, Inc. (“CCA”), other than cash and the stock of a CCA subsidiary, pursuant to an asset purchase agreement (the “Agreement”) with CCA and R. Gifford Broderick, the sole shareholder of CCA (the “Shareholder” and collectively with CCA, the “Seller”). The purchase price was $8.9 million plus contingent performance-based payments. Peerless assumed certain accounts payable and other ordinary course obligations. The acquisition was funded with cash on hand.

2. BASIS OF PRO FORMA PRESENTATION

The unaudited pro forma condensed consolidated statements of operations are presented to illustrate the effects of the CCA acquisition on the historical operating results of PMFG. The Unaudited Pro Forma Condensed Consolidated Statement of Operations combine the historical consolidated statements of operations of PMFG and CCA, giving effect to the CCA acquisition as if it had been completed on July 1, 2012. The Unaudited Pro Forma Condensed Consolidated Statement of Operations were derived from the historical audited financial statement of operations for CCA for the year ended November 30, 2013 and the unaudited financial statements of operations for the year ended November 30, 2012 and the three months ended February 28, 2014, combined with PMFG’s historical audited consolidated statement of operations for the year ended June 29, 2013 and unaudited consolidated statement of operations for the nine-months ended March 29, 2014, respectively.

The unaudited pro forma condensed consolidated statements of operations have been prepared using the acquisition method of accounting, have been prepared in accordance with U.S. GAAP and should be read together with the separate financial statements of PMFG and CCA.

3. PRELIMINARY PURCHASE PRICE ALLOCATION

The total purchase price of the acquisition was as follows (in thousands):

 

Cash paid for CCA

   $ 8,900   

Contingent consideration

     567   
  

 

 

 

Total estimated purchase price

   $ 9,467   
  

 

 

 

Under the acquisition method of accounting, the total purchase price as shown in the table above is allocated to the tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values. The purchase price was allocated using the information currently available, and PMFG may adjust the preliminary purchase price allocation after obtaining more information regarding preliminary estimates.

 

4


PMFG, Inc. and Subsidiaries

Notes to the Pro Forma Condensed Consolidated Financial Information – Unaudited

The purchase price in excess of the fair value of the tangible and identifiable intangible assets acquired less liabilities assumed is recognized as goodwill. The preliminary allocation of the purchase price estimated at the March 28, 2014 acquisition date is as follows (in thousands):

 

Current assets

   $ 2,444   

Property, plant and equipment

     324   

Identifiable intangible assets

     2,760   

Goodwill

     6,034   
  

 

 

 

Total assets acquired

     11,562   

Current liabilities

     (2,095
  

 

 

 

Net assets acquired

   $ 9,467   
  

 

 

 

The following is a summary of the preliminary allocation of the acquired identifiable intangible assets and the estimated useful life (in thousands):

 

     Weighted Average              
     Estimated    Preliminary      Estimated  
     Useful Life    Estimated      Annual  
     in Years    Fair Value      Amortization  

Design guidelines

   Indefinite    $ 1,350       $ —     

Customer relationships

   10      900         90   

Trade names

   Indefinite      450         —     

Backlog

   0.5      60         60   
     

 

 

    

 

 

 
      $ 2,760       $ 150   
     

 

 

    

 

 

 

4. PRO FORMA ADJUSTMENTS

(a) Cost of Goods Sold

Pro forma adjustments made to Cost of goods sold within the Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended June 29, 2013 includes $60,000 of amortization expense of the acquired customer backlog.

(b) Operating expenses

Pro forma adjustments made to Operating expenses within the Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended June 29, 2013 includes $90,000 of amortization expense of customer relationships.

Pro forma adjustments made to Operating expenses within the Unaudited Pro Forma Condensed Consolidated Statement of Operations for the nine months ended March 29, 2014 includes $68,000 of amortization expense of customer relationships and an adjustment to remove $576,000 of legal costs incurred in the period which were directly attributable to the acquisition of CCA.

 

5