EX-99.2 4 d637029dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

MISCOR GROUP, LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except share data)

 

     June 30,
2013
    December 31,
2012
 
     (Unaudited)        
ASSETS   

CURRENT ASSETS

    

Accounts receivable, net of allowance for doubtful accounts of $17 and $9, respectively

   $ 5,596      $ 6,526   

Inventories

     6,193        5,767   

Other current assets

     853        922   
  

 

 

   

 

 

 

Total current assets

     12,642        13,215   

PROPERTY AND EQUIPMENT, net

     4,667        4,935   

OTHER ASSETS

    

Customer relationships, net

     5,571        5,764   

Deferred income taxes

     1,942        1,942   

Technical library, net

     505        522   

Deposits and other assets

     67        67   
  

 

 

   

 

 

 

Total other assets

     8,085        8,295   
  

 

 

   

 

 

 

Total assets

   $ 25,394      $ 26,445   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY   

CURRENT LIABILITIES

    

Revolving credit line

   $ 3,486      $ 3,722   

Current portion of long-term debt

     538        1,478   

Accounts payable

     3,319        3,336   

Accrued expenses and other current liabilities

     1,435        1,293   
  

 

 

   

 

 

 

Total current liabilities

     8,778        9,829   

LONG-TERM LIABILITIES

    

Long-term debt, less current portion

     1,761        2,029   
  

 

 

   

 

 

 

Total long-term liabilities

     1,761        2,029   
  

 

 

   

 

 

 

Total liabilities

     10,539        11,858   

STOCKHOLDERS’ EQUITY

    

Preferred stock, no par value; 800,000 shares authorized; no shares issued and outstanding

     —          —     

Common stock, no par value; 30,000,000 shares authorized; 11,807,826 shares issued and 11,684,987 shares outstanding

     59,346        59,346   

Treasury stock, 123,839 shares, at cost

     (74     (74

Accumulated deficit

     (44,417     (44,685
  

 

 

   

 

 

 

Total stockholders’ equity

     14,855        14,587   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 25,394      $ 26,445   
  

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-1


MISCOR GROUP, LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Amounts in thousands, except share and per share data)

 

     Three months ended      Six months ended  
     June 30, 2013      July 1, 2012      June 30, 2013      July 1, 2012  
     (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)  

REVENUES

           

Service revenue

   $ 6,420       $ 7,705       $ 12,459       $ 14,627   

Product sales

     5,435         5,557         10,837         11,113   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     11,855         13,262         23,296         25,740   

COST OF REVENUES

           

Cost of service revenue

     5,379         6,810         10,791         12,719   

Cost of product sales

     3,574         3,142         7,078         6,683   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenues

     8,953         9,952         17,869         19,402   
  

 

 

    

 

 

    

 

 

    

 

 

 

GROSS PROFIT

     2,902         3,310         5,427         6,338   

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

     2,436         2,333         5,014         4,347   
  

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM OPERATIONS

     466         977         413         1,991   

OTHER EXPENSE

           

Interest expense

     39         174         110         367   

Other expense

     33         20         27         11   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other expense

     72         194         137         378   
  

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME BEFORE TAXES

     394         783         276         1,613   

Provision for Income Taxes

     3         29         8         44   
  

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME

   $ 391       $ 754       $ 268       $ 1,569   
  

 

 

    

 

 

    

 

 

    

 

 

 

BASIC INCOME PER COMMON SHARE

   $ 0.03       $ 0.06       $ 0.02       $ 0.13   
  

 

 

    

 

 

    

 

 

    

 

 

 

BASIC WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

     11,684,800         11,785,826         11,684,395         11,785,826   
  

 

 

    

 

 

    

 

 

    

 

 

 

DILUTED INCOME PER COMMON SHARE

   $ 0.03       $ 0.06       $ 0.02       $ 0.13   
  

 

 

    

 

 

    

 

 

    

 

 

 

DILUTED WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

     11,775,065         12,177,023         11,775,065         12,167,023   
  

 

 

    

 

 

    

 

 

    

 

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-2


MISCOR GROUP, LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

 

     Six months ended  
     June 30, 2013     July 1, 2012  
     (Unaudited)     (Unaudited)  

OPERATING ACTIVITIES

    

Net income

   $ 268      $ 1,569   

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

    

Depreciation and amortization

     807        813   

Bad debt provision (recovery)

     —          (11

Loss on sale of equipment

     22        13   

Changes in operating assets and liabilities:

    

Accounts receivable

     930        (266

Inventories

     (426     215   

Other current assets

     69        300   

Deposits and other non-current assets

     —          16   

Accounts payable

     (17     (651

Accrued expenses and other current liabilities

     142        (365
  

 

 

   

 

 

 

Net cash provided by operating activities

     1,795        1,633   

INVESTING ACTIVITIES

    

Acquisition of property and equipment

     (351     (271

Proceeds from disposal of property and equipment

     —          14   
  

 

 

   

 

 

 

Net cash utilized by investing activities

     (351     (257

FINANCING ACTIVITIES

    

Payments on capital lease obligations

     (918     (16

Short-term debt payments

     (236     (249

Repayments of long-term debt

     (290     (1,111
  

 

 

   

 

 

 

Net cash utilized by financing activities

     (1,444     (1,376
  

 

 

   

 

 

 

CHANGE IN CASH

     —          —     

Cash, beginning of period

     —          —     
  

 

 

   

 

 

 

Cash, end of period

   $ —        $ —     
  

 

 

   

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

    

Cash paid during the period for:

    

Interest

   $ 133      $ 349   
  

 

 

   

 

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-3


MISCOR GROUP, LTD.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands, except share and per share data)

NOTE A—BASIS OF PRESENTATION

The unaudited interim condensed consolidated financial statements of MISCOR Group, Ltd. (the “Company”) as of and for the three and six months ended June 30, 2013 and July 1, 2012, have been prepared in accordance with generally accepted accounting principles for interim information and the rules and regulations of the Securities and Exchange Commission for interim financial information. Accordingly, they do not contain all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, in the opinion of the Company’s management, all adjustments, consisting of normal, recurring adjustments, considered necessary for a fair statement have been included. The results for the three and six months ended June 30, 2013 are not necessarily indicative of the results to be expected for the year ending December 31, 2013. Refer to our Annual Report on Form 10-K for the fiscal year ended December 31, 2012 for the most recent disclosure of the Company’s accounting policies.

NOTE B—RECENT ACCOUNTING PRONOUNCEMENTS

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flows.

NOTE C—MERGER AGREEMENT

As previously disclosed on the Company’s March 13, 2013 Form 8-K and July 11, 2013 Form 8-K, both filed with the Securities and Exchange Commission, the Company entered into a plan of merger by and among a subsidiary of Integrated Electrical Services, Inc. (“IES”) and the Company, dated as of March 13, 2013 (the “Merger Agreement”), whereby the Company will merge with and into IES, with a subsidiary of IES as the surviving entity. Stockholders of the Company will have the right to elect to receive a guaranteed minimum of $1.415 per share in cash or have their shares converted to shares of IES, or to receive a mix of cash consideration and stock consideration, depending on whether certain conditions are met.

On April 26, 2013, a joint prospectus and proxy statement (Form S-4) was filed with the Securities and Exchange Commission (“SEC”). On August 8, 2013, the Form S-4 was declared effective by the SEC.

NOTE D—INVENTORY

Inventory consists of the following:

 

     June 30, 2013      December 31, 2012  

Raw materials

   $ 2,392       $ 2,457   

Work-in-progress

     2,233         1,879   

Finished goods

     1,568         1,431   
  

 

 

    

 

 

 
   $ 6,193       $ 5,767   
  

 

 

    

 

 

 

 

F-4


NOTE E—OTHER INTANGIBLE ASSETS

Intangible assets consist of the following:

 

          June 30, 2013     December 31, 2012  
    Estimated
Useful Lives
(in Years)
    Gross Carrying
Amount
    Accumulated
Amortization
    Net     Gross Carrying
Amount
    Accumulated
Amortization
    Net  

Customer Relationships

    15-20      $ 7,722      $ (2,151   $ 5,571      $ 7,722      $ (1,958   $ 5,764   

Technical Library

    20        700        (195     505        700        (178     522   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $ 8,422      $ (2,346   $ 6,076      $ 8,422      $ (2,136   $ 6,286   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The estimated future amortization expense related to intangible assets for the periods subsequent to June 30, 2013 on a calendar year basis is as follows:

 

Year Ending December 31—

 

2013

   $ 211   

2014

     421   

2015

     421   

2016

     421   

2017

     421   

Thereafter

     4,181   
  

 

 

 

Total

   $ 6,076   
  

 

 

 

NOTE F—SENIOR CREDIT FACILITY

Senior Credit Facility with PNC Bank

As of June 30, 2013, the Company has a Loan Agreement and Security Agreement (“PNC credit facility”) with PNC Bank, National Association (“PNC”). There are two components to the PNC credit facility: A Committed Line of Credit Note (“Line of Credit”) and a Term Note.

The Line of Credit allows for borrowings up to $6,500 which are collateralized by 85% of eligible accounts receivable and 50% of eligible inventory. Additionally, the Line of Credit allows for Letter(s) of Credit in the aggregate at any time outstanding not to exceed $1,500. The Line of Credit bears interest at a rate per annum equal to the Daily LIBOR Rate plus the applicable “LIBOR Margin” based on certain metrics (effectively 1.95% at June 30, 2013). At June 30, 2013, $3,486 is outstanding on the Line of Credit, with $2,811 of availability on the Line of Credit. The termination date of the Line of Credit is December 24, 2014.

The Term Note is for the amount of $2,500, together with interest accruing on the outstanding principal balance from December 24, 2012. This loan is collateralized by various real estate and equipment. The Term Note bears interest at a rate per annum equal to the Daily LIBOR Rate plus the applicable “LIBOR Margin” based on certain metrics (effectively 2.20% at June 30, 2013). The Company is obligated to make equal monthly installments of $42, commencing on January 24, 2013, and continuing on the same day of each month thereafter. Interest shall be payable at the same time as the principal payments. Any outstanding principal and accrued interest shall be due and payable in full on December 24, 2017. At June 30, 2013, $2,250 is outstanding on the Term Note.

The Company paid a closing fee of $4 on the Line of Credit and a closing fee of $4 on the term loan. Debt issue costs amortized to interest expense were $1 and $2 for the three and six months ended June 30, 2013. Net debt issue costs at June 30, 2013 were $6.

Interest expense under the PNC credit facility, including the Line of Credit and Term note and excluding amortization of debt issue costs, was $30 and $73 for the three and six months ended June 30, 2013.

 

F-5


Covenants

Terms of the PNC Credit Facility require the Company to meet two financial covenants:

 

   

Maintain as of the end of each fiscal quarter, on a rolling four quarters basis, a ratio of Funded Debt to EBITDA of less than or equal to 2.50 to 1.00 at close and at December 31, 2012; and 2.25 to 1.00 at December 31, 2013 and thereafter,

 

   

Maintain as of the end of each fiscal quarter, on a rolling four quarters basis, a Fixed Charge Coverage Ratio of greater than or equal to 1.25 to 1.00.

At June 30, 2013 and December 31, 2012, the Company was in compliance with its covenants with PNC.

NOTE G—DEBT

Long-term debt

Long-term debt consists of the following:

 

     June 30,      December 31,  
     2013      2012  

Term note, as described above (See Note F—Senior Credit Facility)

   $ 2,250       $ 2,500   

Note payable to bank in monthly installments of $3 through November 16, 2014, plus interest at 8% secured by a security interest in certain equipment

     46         63   

Capital lease obligations

     3         944   
  

 

 

    

 

 

 
     2,299         3,507   

Less: current portion

     538         1,478   
  

 

 

    

 

 

 
   $ 1,761       $ 2,029   
  

 

 

    

 

 

 

Aggregate maturities of long-term debt for the periods subsequent to June 30, 2013 on a calendar year basis are as follows:

 

Years Ending December 31,

   Amount  

2013

   $ 279   

2014

     520   

2015

     500   

2016

     500   

2017

     500   
  

 

 

 
   $ 2,299   
  

 

 

 

Following is a summary of interest expense for the three and six months ended June 30, 2013 and July 1, 2012:

 

     Three Months Ended      Six Months Ended  
     June 30,
2013
     July 1,
2012
     June 30,
2013
     July 1,
2012
 

Interest expense on principal

   $ 38       $ 166       $ 108       $ 351   

Amortization of debt issue costs

     1         8         2         16   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 39       $ 174       $ 110       $ 367   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

F-6


NOTE H—OPERATING LEASES

The Company leases its Hammond, Indiana, and Boardman, Ohio facilities from companies controlled by its Chairman of the Board and stockholder under agreements expiring in August 2015. Renewal options are available for each property. The Company leases the Hagerstown, Maryland facility from a partnership, one partner of which is an officer of one of the Company’s subsidiaries, under an agreement expiring in July 2016. The Company leases the Massillon, Ohio facility from a partnership, one partner of which is a former officer of one of the Company’s subsidiaries, under an agreement expiring in November 2017. The Company leases its Merrillville, Indiana, Huntington, West Virginia, and Visalia, California facilities from unrelated parties under agreements expiring before November 2016. Total rent expense for all facility leases was approximately $317 and $347 for the three months ended June 30, 2013 and July 1, 2012, respectively, and $635 and $694 for the six months ended June 30, 2013 and July 1, 2012, respectively. Included in rent expense is rent that is paid to related parties. Total rent paid to related parties for the six months ended June 30, 2013 and July 1, 2012 was $452 and $468, respectively. Total rent paid to related parties for the three months ended June 30, 2013 and July 1, 2012 was $226 and $234, respectively.

The Company leased a facility in South Bend for its previous corporate offices from its Chairman of the Board and stockholder. This lease expired in August 2012. As a result of the closure and relocation of the corporate office to Massillon in 2010, the Company no longer uses this office space.

NOTE I—RELATED PARTY TRANSACTIONS

The Company retired three subordinated notes due to related parties in late 2012 with initial funding under the PNC credit facility. Outstanding aggregate balances on these notes were $2,180 as of December 24, 2012. Interest expense related to these notes was $80 and $173 for the three and six months ended July 1, 2012, respectively.

See Note H—Operating Lease Commitments regarding related party leases, which the Company believes to be on terms comparable to lease terms available in arms length transactions.

NOTE J—INCOME PER SHARE

The following table details the computation of basic and diluted earnings per common share from continuing operations for the periods presented:

 

     Three months ended      Six months ended  
     June 30,      July 1,      June 30,      July 1,  
     2013      2012      2013      2012  

Net income

   $ 391       $ 754       $ 268       $ 1,569   

Weighted-average common shares outstanding (basic)

     11,684,800         11,785,826         11,684,395         11,785,826   

Effect of dilutive securities from equity awards

     90,265         391,197         90,670         381,197   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted-average common shares outstanding (diluted)

     11,775,065         12,177,023         11,775,065         12,167,023   

Basic earnings per common share

   $ 0.03       $ 0.06       $ 0.02       $ 0.13   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per common share

   $ 0.03       $ 0.06       $ 0.02       $ 0.13   
  

 

 

    

 

 

    

 

 

    

 

 

 

The weighted-average common shares outstanding (diluted) computation is not impacted during any period where the exercise price of a stock option is greater than the average market price. As of June 30, 2013, there were no warrants and 1,000 stock options outstanding that were anti-dilutive. As of July 1, 2012 there were 308,197 warrants and 1,000 stock options outstanding that were anti-dilutive.

 

F-7


NOTE K—CONCENTRATIONS OF CREDIT RISK

The Company grants credit, generally without collateral, to its customers, which are primarily in the steel, metal working, scrap and rail industries. Consequently, the Company is subject to potential credit risk related to changes in economic conditions within those industries. However, management believes that its billing and collection policies are adequate to minimize the potential credit risk. At June 30, 2013 and December 31, 2012, approximately 32% and 36%, respectively, of gross accounts receivable were due from entities in the rail industry, respectively, and approximately 29% and 22%, respectively, of gross receivables were due from entities in the steel, metal working and scrap industries. Two customers, combined, doing business with the Company’s Industrial Services and Rail Services segments, accounted for approximately 37% and 36% of total consolidated revenue for the three and six months ended June 30, 2013 and July 1, 2012, respectively. For the three and six months ended June 30, 2013, these two customers accounted for 21% and 16% of the total consolidated revenue, respectively. The loss of any of these customers would have a material adverse effect on the Company.

NOTE L—COMMITMENTS AND CONTINGENCIES

Collective bargaining agreements

At June 30, 2013 and December 31, 2012, approximately 12% of the Company’s employees were covered by collective bargaining agreements.

Warranty reserves

The Company warrants workmanship after the sale of its products and services, generally for a period of one year. An accrual for warranty costs is recorded based upon the historical level of warranty claims and management’s estimates of future costs.

Product warranty activity for the three and six months ended June 30, 2013 and July 1, 2012 is as follows:

 

     Three months ended     Six months ended  
     June 30,
2013
    July 1,
2012
    June 30,
2013
    July 1,
2012
 

Balance at beginning of period

   $ 118      $ 91      $ 163      $ 84   

Warranty claims paid

     (43     (3     (72     (26

Warranty expense

     25        28        9        58   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 100      $ 116      $ 100      $ 116   
  

 

 

   

 

 

   

 

 

   

 

 

 

Employment Agreement

On June 18, 2010, the Company entered into an employment agreement with its President and CEO, Michael P. Moore. The agreement was for an initial one-year term, subject to earlier termination as provided in the agreement. At each year-end, the agreement will automatically renew for successive one-year periods unless either party, at least three months before the end of the initial term or any renewal term, requests termination or renegotiation of the agreement. The employment agreement provides for certain benefits to the executive if employment is terminated by the Company for cause, by the executive with good reason, or due to death or disability. The benefits include continuation of the executive’s base salary for six months, any earned but unpaid profit-sharing or incentive bonus, stock option and company-paid health insurance for six months. As a result of the pending merger with a subsidiary of IES, no changes are anticipated to this agreement.

 

F-8


NOTE M—FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used to estimate the fair value of each class of financial instrument:

Cash and cash equivalents, accounts receivable, accounts payable and accrued expenses

The carrying amounts of these items are a reasonable estimate of their fair values because of the current maturities of these instruments.

Debt

As of June 30, 2013 and December 31, 2012, rates currently available to the Company for long term borrowings with similar terms and remaining maturities are used to estimate the fair value of existing borrowings at the present value of expected cash flows. Interest rates associated to the Company’s debt are at variable rates, based on market rates, thus the debts’ fair value (generally based on Level 3 inputs) approximates its carrying value.

NOTE N—SEGMENT INFORMATION

The Company operates in two segments: Industrial Services and Rail Services.

The Industrial Services segment is primarily engaged in providing maintenance and repair services to the electric motor industry and repairing, remanufacturing and manufacturing industrial lifting magnets for the steel and scrap industries. The Rail Services segment rebuilds and manufactures power assemblies, engine parts, and other components related to large diesel engines for the rail and marine industries.

The Company evaluates the performance of its business segments based on net income or loss. Corporate administrative and support services for the Company are allocated to the business segments, except for corporate depreciation and interest expense.

Summarized financial information concerning the Company’s reportable segments as of and for the three and six months ended June 30, 2013 and July 1, 2012 is shown in the following tables:

 

2013    Industrial Services      Rail Services      Corporate     Intersegment
Eliminations
     Three months
ended June 30, 2013
 

External revenue:

             

Service revenue

   $ 6,420       $ —         $ —        $ —         $ 6,420   

Product sales

     1,009         4,426         —          —           5,435   

Deprecation included in the cost of revenues

     222         48         —          —           270   

Gross profit

     1,849         1,053         —          —           2,902   

Other depreciation & amortization

     114         1         26        —           141   

Interest expense

     —           2         37        —           39   

Net income (loss)

     301         572         (482     —           391   

Capital expenditures

     88         75         —          —           163   

Total assets at June 30, 2013

     18,280         4,473         2,641        —           25,394   

 

F-9


2012    Industrial Services      Rail Services      Corporate     Intersegment
Eliminations
     Three months ended
July 1, 2012
 

External revenue:

             

Service revenue

   $ 7,705       $ —         $ —        $ —         $ 7,705   

Product sales

     1,244         4,313         —          —           5,557   

Deprecation included in the cost of revenues

     224         44         —          —           268   

Gross profit

     1,890         1,420         —          —           3,310   

Other depreciation & amortization

     115         —           28        —           143   

Interest expense

     35         2         137        —           174   

Net income (loss)

     40         915         (201     —           754   

Capital expenditures

     99         6         32        —           137   

Total assets at December 31, 2012

     18,951         4,681         2,813        —           26,445   

 

2013    Industrial Services     Rail Services      Corporate     Intersegment
Eliminations
     Six months ended
June 30, 2013
 

External revenue:

            

Service revenue

   $ 12,459      $ —         $ —        $ —         $ 12,459   

Product sales

     2,059        8,778         —          —           10,837   

Deprecation included in the cost of revenues

     440        95         —          —           535   

Gross profit

     3,200        2,227         —          —           5,427   

Other depreciation & amortization

     227        2         44        —           273   

Interest expense

     16        3         91        —           110   

Net income (loss)

     (22     1,219         (929     —           268   

Capital expenditures

     173        178         —          —           351   

Total assets at June 30, 2013

     18,280        4,473         2,641        —           25,394   

 

2012    Industrial Services      Rail Services      Corporate     Intersegment
Eliminations
     Six months ended
July 1, 2012
 

External revenue:

             

Service revenue

   $ 14,627       $ —         $ —        $ —         $ 14,627   

Product sales

     2,547         8,566         —          —           11,113   

Deprecation included in the cost of revenues

     445         88         —          —           533   

Gross profit

     3,710         2,628         —          —           6,338   

Other depreciation & amortization

     228         —           52           280   

Interest expense

     70         4         293        —           367   

Net income (loss)

     284         1,655         (370        1,569   

Capital expenditures

     137         84         50        —           271   

Total assets at December 31, 2012

     18,951         4,681         2,813        —           26,445   

 

F-10