-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, NUOuoqWbVi5jYmtSaSGHOolpfFBR9ngI2qSzauwtdPebv8Av9mOnsvqszW9d18mJ HWsKRqrcbkUqRONZcfdTtA== 0000012208-07-000033.txt : 20071214 0000012208-07-000033.hdr.sgml : 20071214 20071214170611 ACCESSION NUMBER: 0000012208-07-000033 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20071214 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20071214 DATE AS OF CHANGE: 20071214 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BIO RAD LABORATORIES INC CENTRAL INDEX KEY: 0000012208 STANDARD INDUSTRIAL CLASSIFICATION: LABORATORY ANALYTICAL INSTRUMENTS [3826] IRS NUMBER: 941381833 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-07928 FILM NUMBER: 071307996 BUSINESS ADDRESS: STREET 1: 1000 ALFRED NOBEL DR CITY: HERCULES STATE: CA ZIP: 94547 BUSINESS PHONE: 5107247000 8-K/A 1 f8ka121407.htm UNITED STATES




UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K/A




CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report: (Date of earliest event reported): December 14, 2007  (October 1, 2007)


 




BIO-RAD LABORATORIES, INC.

(Exact name of registrant as specified in its charter)

 




Commission File Number: 1-7928

 

 

 

 

Delaware

 

94-1381833

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)


 

1000 Alfred Nobel Dr.

Hercules, California 94547

(Address of principal executive offices, including zip code)

 

(510) 724-7000

(Registrant’s telephone number, including area code)

 





Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)


 

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)


 

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))


 

¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))




Explanatory Note:


On October 1, 2007, Bio-Rad Laboratories Inc. completed its acquisition of approximately 77.7% of the registered shares, or 85.96% of the outstanding shares, of DiaMed Holding AG (DiaMed) pursuant to the Share Purchase Agreement dated May 14, 2007 between Bio-Rad and various non-U.S. private individuals and entities.  The description of the Share Purchase Agreement does not purport to be complete and is qualified in its entirety by reference to the Share Purchase Agreement, which is filed as Exhibit 2.1 to the Company’s quarterly report on Form 10-Q for the quarter ended June 30, 2007 and incorporated by reference herein.  DiaMed was a private Swiss company which develops, manufactures and markets a complete line of reagents and instruments used in blood typing and screening.   DiaMed operated on a worldwide basis through distributors and subsidiaries except in the U.S., where its technology was licensed to a third party.  There were no acquired assets , employees or operations based in the United States.  The information included within this Current Report on Form 8-K/A represents historical information of DiaMed and pro forma information giving effect to the acquisition.


This Current Report on Form 8-K/A is being filed to set forth the following:


 

The audited consolidated financial statements as of and for the year ended December 31, 2006 and the

 

 

unaudited consolidated financial statements as of June 30, 2007 and for the six month periods

 

 

ended June 30, 2007 and 2006 of DiaMed Holding AG are included as Exhibit 99.1 herein.

 

 

 

 

The unaudited pro forma condensed consolidated financial statements of Bio-Rad Laboratories, Inc. as

 

 

of June 30, 2007 and for the twelve and six month periods ended December 31, 2006 and June 30, 2007,

 

 

respectively, are included as Exhibit 99.2 herein.

 

 

 


ITEM 9.01

Financial Statements and Exhibits


(a)

Financial Statements of Businesses Acquired.

 

The audited consolidated financial statements as of and for the year ended December 31, 2006 and the

 

unaudited consolidated financial statements as of June 30, 2007 and for the six month periods ended June 30,

 

2007 and 2006 of DiaMed Holding AG.

 

 

(b)

Pro Forma Financial Information

 

The unaudited pro forma condensed consolidated financial statements of Bio-Rad Laboratories, Inc. as of

 

June 30, 2007 and for the twelve and six month periods ended December 31, 2006 and June 30, 2007,

 

respectively.


Exhibit

Number 

 


Description

 

 

 

23.1

 

Consent of Deloitte AG

 

 

 

99.1

 

The audited consolidated financial statements as of and for the year ended December 31, 2006 and the

 

 

unaudited consolidated financial statements as of June 30, 2007 and for the six month periods ended

 

 

June 30, 2007 and 2006 of DiaMed Holding AG.

 

 

 

99.2

 

The unaudited pro forma condensed consolidated financial statements of Bio-Rad Laboratories, Inc.

 

 

as of June 30, 2007 and for the twelve and six month periods ended December 31, 2006 and

 

 

June 30, 2007, respectively.

 

 

 

 

 

 






 


SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


 

 

 

 

 

 

 

 

 

 

 

 

 

BIO-RAD LABORATORIES, INC.

 

 

 

 

 

Date:

December 14, 2007

 

By:

/s/ Christine A. Tsingos

 

 

 

 

 

Christine A. Tsingos

 

 

 

 

 

Vice President, Chief Financial Officer

 

 

 

 

 

 



EXHIBIT INDEX

 

Exhibit

Number 

 


Description

 

 

 

23.1

 

Consent of Deloitte AG

 

 

 

99.1

 

The audited consolidated financial statements as of and for the year ended December 31, 2006 and the

 

 

unaudited consolidated financial statements as of June 30, 2007 and for the six month periods ended

 

 

June 30, 2007 and 2006 of DiaMed Holding AG.

 

 

 

99.2

 

The unaudited pro forma condensed consolidated financial statements of Bio-Rad Laboratories, Inc.

 

 

as of June 30, 2007 and for the twelve and six months ended December 31, 2006 and June 30, 2007,

 

 

respectively.

 

 

 

 

 

 

 





EX-99 2 f991.htm DiaMed Holding Group

Exhibit 99.1


DiaMed Holding AG

Consolidated Financial Statements

December 31, 2006 and June 30, 2006 and 2007 (unaudited)





DiaMed Holding AG

Index to Consolidated Financial Statements and Notes

December 31, 2006 and unaudited interim periods ended June 30, 2006 and 2007



 Page(s)

Report of Independent Auditors

1

Consolidated Financial Statements

Consolidated Balance Sheets as of December 31, 2006 and unaudited

interim period as of June 30, 2007

2


Consolidated Statements of Income for the year ended December 31, 2006 and
unaudited interim periods ended June 30, 2006 and 2007

3

Consolidated Statements of Shareholders’ Equity and Comprehensive Income for the
year ended December 31, 2006 and unaudited interim period ended June 30, 2007

4

Consolidated Statements of Cash Flows for the year ended December 31, 2006 and
unaudited interim periods ended June 30, 2006 and 2007

5

Notes to Consolidated Financial Statements

6–26




INDEPENDENT AUDITORS' REPORT

To the Board of Directors of DiaMed Holding AG
Fribourg, Switzerland

We have audited the accompanying consolidated balance sheet of DiaMed Holding AG (the "Company") as of December 31, 2006, and the related consolidated statements of income, shareholders’ equity and comprehensive income, and cash flows for the year then ended. These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting.  Accordingly, we express no such opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believ e that our audit provides a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2006, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.


DELOITTE AG
Zurich, Switzerland




/s/James D. Horiguchi

/s/Joshua L. Gunn

December 14, 2007





1




DiaMed Holding AG

Consolidated Balance Sheets

December 31, 2006 and unaudited interim period as of June 30, 2007


 

December 31,

 

June 30,

 

2006

 

2007

 

 

 

(unaudited)

Assets

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

15,605 

 

26,122 

 

Accounts receivable, net of allowance of 4'307 and

 

 

 

 

 

4'228 at December 31, 2006 and June 30, 2007, respectively

52,513 

 

53,632 

 

Finance lease receivable

7,793 

 

8,873 

 

Inventories, net (Note 4)

67,192 

 

67,223 

 

Current deferred  tax assets (Note 10)

1,043 

 

1,475 

 

Tax receivable

2,681 

 

2,804 

 

Other short term receivables

4,865 

 

5,293 

 

Prepaid expenses and other current assets

4,985 

 

4,904 

 

Total current assets

156,677 

 

170,326 

Property and equipment, net (Note 5)

74,014 

 

78,518 

Deferred tax assets (Note 10)

3,271 

 

4,288 

Other assets

8,352 

 

8,183 

 

Total assets

242,314 

 

261,315 

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities

 

 

 

 

Bank advances

3,939 

 

2,384 

 

Accounts payable

12,982 

 

18,693 

 

Accrued expenses and other current liabilities (Note 6)

32,716 

 

27,842 

 

Deferred revenue

287 

 

747 

 

Capital lease obligations, current maturities (Note 8)

10,072 

 

11,216 

 

Current deferred tax liabilities (Note 10)

1,453 

 

1,360 

 

Lines of credit

19,443 

 

25,211 

 

Related party payables (Note 15)

7,376 

 

3,317 

 

Commitments and contingencies (Note 14)

1,400 

 

1,400

 

Other current liabilities

1,677 

 

1,522 

 

Total current liabilities

91,345 

 

93,692 

Capital lease obligations, net of current maturities (Note 8)

20,406 

 

18,626 

Deferred revenue, net of current portion

183 

 

235 

Deferred tax liabilities (Note 10)

5,289 

 

5,515 

Accrued pension liabilities

6,195 

 

8,341 

Commitments and contingencies (Note 14)

9,100 

 

10,900 

Other long-term liabilities

499 

 

785 

 

Total liabilities

133,017 

 

138,094 

 

 

 

 

Minority interests

12,270 

 

13,447 

 

 

 

 

Shareholders’ equity

 

 

 

 

Share capital, CHF 100 par value; 17'000 authorized and issued shares and

 

 

 

 

15'361 outstanding shares at December 31, 2006 and June 30, 2007

1,700 

 

1,700 

 

Additional paid in capital

850 

 

850 

 

Retained earnings

103,420 

 

115,410 

 

Treasury shares (Note 9)

(8,334)

 

(8,334)

 

Accumulated other comprehensive (loss)

(609)

 

148 

 

Total shareholders’ equity

97,027 

 

109,774 

 

Total liabilities and shareholders’ equity

242,314 

 

261,315 

 

 

 

 

 

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



2




DiaMed Holding AG

Consolidated Statements of Income

Year Ended December 31, 2006 and unaudited interim periods ended June 30, 2006 and

2007



 

Year Ended

 

Six-month Period Ended

 

December 31,

 

June 30,

 

June 30,

 

2006

 

2006

 

2007

 

 

 

(unaudited)

Net sales

 

256,337 

 

129,007 

 

133,272 

Cost of sales

124,425 

 

58,377 

 

54,230 

 

Gross profit

131,912 

 

70,630 

 

79,042 

Operating expenses

 

 

 

 

 

Selling, general and administrative expense

86,872 

 

41,279 

 

51,298 

Product research and development

8,970 

 

5,708 

 

6,251 

 

Total operating expenses

95,842 

 

46,987 

 

57,549 

 

Income from operations

36,070 

 

23,643 

 

21,493 

Other income (expense)

 

 

 

 

 

 

Interest income

770 

 

124 

 

282 

 

Interest expense

(2,216)

 

(764)

 

(990)

 

Other income (expense)

988 

 

(901)

 

576 

 

Total other income (expense)

(458)

 

(1,541)

 

(132)

Income before income taxes and minority interests

35,612 

 

22,102 

 

21,361 

Provision for income taxes (Note 10)

9,940 

 

6,568 

 

6,736 

Minority interests in earnings of consolidated subsidiaries

3,127 

 

1,845 

 

1,885 

 

 

Net income

22,545 

 

13,689 

 

12,740 

 

 

 

 

 

 

 

 

 

 

 

 

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



3




 

DiaMed Holding AG

 

Consolidated Statements of Shareholders’ Equity and Comprehensive Income for the

 

Year Ended December 31, 2006 and unaudited interim period ended June 30, 2007

 

 

 

 

 

 December 31,

 

 June 30,

 

 

 

2006

 

 2007

 

 

 

 

 

 (unaudited)

 

 

 

 

 

 

 

Share capital, CHF 100 par value

 

 

 

 

 

 

Balance at beginning of period

 

1,700

 

1,700 

 

 

Issuance of common stock

 

 -   

 

 - 

 

 

Balance at end of period

 

1,700

 

1,700 

 

 

 

 

 

 

 

 

Additional paid in capital

 

 

 

 

 

 

Balance at beginning of period

 

850

 

850 

 

 

Issuance of common stock

 

  -   

 

 - 

 

 

Balance at end of period

 

850

 

850 

 

 

 

 

 

 

 

 

Retained earnings

 

 

 

 

 

 

Balance at beginning of period

 

81,351

 

103,420 

 

 

Dividends paid

 

(476)

 

(750)

 

 

Net income

 

22,545

 

12,740 

 

 

Balance at end of period

 

103,420

 

115,410 

 

 

 

 

 

 

 

 

Treasury Shares

 

 

 

 

 

 

Balance at beginning of period

 

(526)

 

(8,334)

 

 

Purchases or treasury shares

 

(7,808)

 

  - 

 

 

Balance at end of period

 

(8,334)

 

(8,334)

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss):

 

 

 

 

 

 

Balance at beginning of period

 

(735)

 

(609)

 

 

Other comprehensive income (loss)

 

126

 

461 

 

 

Balance at end of period

 

(609)

 

148

 

 

 

 

 

 

 

 

Total shareholders' equity

 

97,027

 

109,774 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

Net income

 

22,545

 

12,740 

 

 

Unrecognized amounts resulting from defined

 

 

 

 

 

 

benefit plans (Note 12)

 

(302)

 

(1,784)

 

 

Currency translation adjustments

 

176

 

1,323

 

 

Total comprehensive income

 

22,419

 

12,279

 

 

 

 

 

 

 

 

Accumulated Other Comprehensive Income balance primarily consists of foreign currency translation

 

adjustments which has no tax effect and differences in unrecognized amounts resulting from defined

 

benefit plans which has been tax effected above.

 

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



4





DiaMed Holding AG

Consolidated Statements of Cash Flows

Year Ended December 31, 2006 and six month periods ended June 30, 2006 and

2007 (unaudited)

 

 

 

 

(amounts in CHF thousands)

Year Ended

 

Six-month Period Ended

 

December 31,

 

June 30,

 

June 30,

 

2006

 

2006

 

2007

 

 

 

(unaudited)

 

 

Cash flows from operating activities

 

 

 

 

 

Net Income

22,545 

 

13,689

 

12,740 

 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

by operating activities:

 

 

 

 

 

Unrealized loss on pensions

403 

 

381 

 

2381 

Unrealized loss/(gain) from foreign currency translation adjustments

 

 

10 

Depreciation and Amortization

7,202 

 

3,087 

 

5,183 

Minority interests

3,127 

 

1,845 

 

1,885 

Changes in operating assets and liabilities

 

 

 

 

 

(Increase)Decrease in accounts receivables

(7,324)

 

(7,290)

 

(3,831)

(Increase)Decrease in finance lease receivable

(3,231)

 

(2,983)

 

(1,006)

(Increase)Decrease in other short term receivables

(1,157)

 

(2,326)

 

(462)

(Increase)Decrease in inventories

(4,039 

 

(3,086)

 

627 

(Increase)Decrease in tax receivables

(2,441)

 

(1,229)

 

(105)

(Increase)Decrease in prepaid expenses and other current assets

(4,672)

 

(5,895)

 

291 

(Increase)Decrease in other assets

(1,014)

 

1,292 

 

1,391 

Increase(Decrease) in accounts payable

(4,613)

 

6,046 

 

4,900 

Increase(Decrease) in accrued expenses and other current liabilities

7,337 

 

(2,880)

 

(2,046)

Increase(Decrease) in deferred revenue

(436)

 

(608)

 

478 

Increase(Decrease) in other long term liabilities

1,274 

 

677 

 

(27)

Increase(Decrease) in deferred income taxes

(1,567)

 

(752)

 

2,333 

Increase(Decrease) in related party payables

9,296 

 

8,370 

 

(4,059)

Increase(Decrease) in other current liabilities

(3,717)

 

(3,685)

 

(2,568)

Net cash provided by operating activities

16,980 

 

4,654 

 

18,115 

 

Cash flows from investing activities

 

 

 

 

 

Cash used for acquisitions, net

(156)

 

 

(2,573)

Purchase of investment securities

(3)

 

(1,398)

 

(70)

Purchase of property and equipment

(9,407)

 

(6,962)

 

(7,381)

Net cash used in investing activities

(9,566)

 

(8,360)

 

(10,024)

 

Cash flows from financing activities

 

 

 

 

 

Increase(Decrease) in bank advances

3,224 

 

172 

 

(1,647)

Borrowings of debt and capital lease obligations

9,959 

 

6,586 

 

4,168 

Repayment of debt and capital lease obligations

(8,711)

 

(3,926)

 

(5,022)

Borrowings on lines of credit

19,041 

 

9,140 

 

24,214 

Payments on lines of credit

(26,050)

 

(13,700)

 

(18,450)

Repurchase of common stock

(7,309)

 

-- 

 

Payment of dividends

(933)

 

-- 

 

(1,470)

Net cash used in financing activities

(10,779)

 

(1,728)

 

1,793 

 

Effect of exchange rate on cash

272 

 

54 

 

633 

 

Net change in cash and cash equivalents

(3,093)

 

(5,380)

 

10,517 

 

Cash and cash equivalents at beginning of period

18,698 

 

18,698 

 

15,605 

Cash and cash equivalents at end of period

15,605 

 

13,318 

 

26,122 

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



5





 

DiaMed Holding AG

Notes to Consolidated Financial Statements

Year Ended December 31, 2006 for the unaudited interim periods ended June 30, 2006

and June 30, 2007

 

1.

Nature of Business

The DiaMed Holding AG (the “Company”) was founded in 1977 and develops, manufactures, and markets a complete line of reagents and instruments used in blood typing aimed at providing laboratories with ease of use, safety and reliability.  The Company has developed liquid and stable enzyme reagents, additive LISS reagents, coagulation reagents in liquid, ready to use form, as well as DiaCent Cellwashers.  The Company focuses on medical devices and services related to blood transfusion, ID Micro Typing and gel tests for serology laboratories.

The Company is situated in Cressier sur Morat, near Fribourg, Switzerland.  The Company has approximately 800 employees in Switzerland, France, Germany, Brazil, China, Egypt and other locations throughout the world.

2.

Summary of Significant Accounting Policies


Significant accounting policies applied by the Company in the preparation of its financial statements, in accordance with accounting principles generally accepted in the United States of America, are as follows:

Consolidation Policy

The consolidated financial statements include the accounts of the Company, subsidiaries in which a controlling interest is maintained and variable interest entities for which DiaMed is the primary beneficiary after elimination of intercompany balances and transactions.  For those consolidated subsidiaries in which the Company’s ownership is less than 100 percent, the outside shareholder’s interests are shown as Minority interests.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent 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.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents and trade accounts receivable.  The Company places its cash, cash equivalents and short-term investments with high quality financial institutions.  Cash and cash equivalents were CHF 15.6 million and CHF 26.1million at December 31, 2006 and June 30, 2007.

Concentrations of credit risk with respect to accounts receivable are limited due to the large number of geographically diverse customers which make up the Company’s customer base, thus spreading credit risk.  At December 31, 2006 and June 30, 2007, no single group or customer represents more than 10% of total accounts receivable.  At December 31, 2006 and June 30, 2007, the Company’s accounts receivable balance of CHF 52.5 million and CHF 53.6 million was comprised of 54% and 53%, respectively, of foreign origin receivables, predominantly European.  Some European countries require longer payment terms as a part of doing business.  This may subject the Company to a higher risk of uncollectibility.  This risk is evaluated when the allowance



6



for doubtful accounts is determined.  The Company generally does not require collateral from its customers.  No individual customer accounted for more than 10% of sales during any of the periods presented.

Cash and Cash Equivalents

Cash and cash equivalents consist of cash and highly liquid investments with original maturities of three months or less, which are readily convertible into cash. Cash equivalents are stated at cost, which approximates fair market value.

Inventories

Inventories include reagents and reagent materials as well as reagent equipment.  Inventories are stated at the lower of cost (determined using standard cost which approximates weighted average cost) or market (net realizable value).  Cost includes material, labor and manufacturing overhead.  The Company monitors inventory on hand and records provisions for obsolete and/or excess inventory based upon technology changes, competition, customer demand, product shelf life and manufacturing quality.  In accordance with SAB Topic 5, when inventory is written-down to reflect changes in value at fiscal period end, this creates a new cost basis from which the Company can not subsequently mark-up the value based upon changes in the underlying facts and circumstances.

Intangible assets

Intangible assets, which are recorded in other assets in the consolidated balance sheets, consist of customer lists and relationships.  These customer related intangible assets acquired as part of acquisitions are recognized at estimated fair value and are amortized, on a straight-line basis, over their estimated economic life of 10 years.   

Fair Value of Financial Instruments

The carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, accounts receivable, deferred revenue, accrued expenses, accounts payable and bank advances approximate their fair values.  

Property, Plant and Equipment

Property, plant and equipment, including capital leases, are stated at cost less accumulated depreciation.  Expenditures for replacements are capitalized, and the replaced items are retired.  Normal maintenance and repairs are charged to the income statement.  Major maintenance and repair activities that significantly extend the useful life of the asset are capitalized.  When property and equipment are retired, sold, or otherwise disposed of, the asset’s carrying amount and related accumulated depreciation are removed from the accounts and any gain or loss is included in operations.  Depreciation is computed using the straight-line method over the estimated lives of the related assets as follows:

Buildings

20-40 years

Machinery and equipment

3-10 years

Furniture and fixtures

6-10 years

Capital leases and leasehold improvements

Over the shorter of the useful life of the asset or the lease term


Foreign Currency Translation

The functional currency of the Company is Swiss Francs.  The financial statements of foreign subsidiaries have been translated into Swiss Francs in accordance with SFAS No. 52, Foreign Currency Translation.  Balance sheet accounts of international subsidiaries are translated at the current exchange rate as of the end of the accounting period. Income statement items are translated at average exchange rates. The resulting translation adjustment is recorded as a separate component of shareholders’ equity.



7



Foreign currency transaction gains and losses are included in other income (expense) in the consolidated statements of income as part of other income. Transaction gains and losses result primarily from fluctuations in foreign currency exchange rates from transactions denominated in a currency other than the functional currency of the company or subsidiary who is the party to the transaction.

Revenue Recognition

The Company recognizes revenue in accordance with SEC Staff Accounting Bulletin Topic 13 “Revenue Recognition”  “Topic 13,” which requires that the following four basic criteria have been met in order to recognize revenue:  (1) persuasive evidence of an arrangement exists; (2) delivery has occurred or services rendered; (3) the fee is fixed or determinable; and (4) collectibility is reasonably assured.  Sales discounts, rebates and returns are recorded as a reduction of revenue.  Provisions for rebates, product returns and discounts to customers are provided for as reductions to revenue in the same period as the related sales are recorded.  The Company monitors and tracks the amount of sales deductions based on historical experience to estimate the amount of reduction to revenue. The Company’s main sources of revenue and the recognition policies are a s follows:

Reagent Sales

Revenue from the sale of reagents to end users is recognized upon delivery to the customers’ premises when both title and risk of loss transfer to the customer, unless there are specific contractual terms to the contrary.  Reagent Agreements are a diagnostic industry sales method that provides use of an instrument if the customer exclusively purchases the Company’s reagents to use on that instrument.  We have evaluated the Reagent Agreements and account for the contracts under the terms of the guidance set forth in EITF 00-21, “Accounting for Revenue arrangements with Multiple Deliverables”.  All revenues that we earn under our Reagent Agreements are recognized when the reagent has been delivered to the customer.  Revenue from the sale of reagents to distributors is recognized FOB customs clearance when both title and risk of loss transfer to the customer.


Instrument Sales

Under our Reagent Agreements our customers obtain our instruments under one of the following methods:  


Cash Sales

Revenue from the sale of instruments for cash is generally recognized upon completion of the four basic criteria of Topic 13.


Leasing

EITF 00-21 requires the application of higher-level literature in determining separate units of accounting and allocating arrangement consideration.  Revenue from leasing arrangements of the Company’s medical instruments to customers are sales-type leases in accordance with FASB No. 13 Accounting for Leases and is recognized over the term of the leasing agreement.  



8



Sale Leaseback Transactions

In certain circumstances, the Company enters into a sales leaseback arrangement with a financial institution.  The Company classifies these arrangements as capital leases.  The Company then sub-leases the equipment to distributors who in-turn sub-leases the equipment to third-party customers.  These leases with the financial institution have a term of between two and five years.  The sub-leases have a term of one month longer than the lease with the financial institution.  In each case, the lessee obtains title to the instrument once the lease term is over.  The Company accounts for the sale and leaseback with the financial institution as capital leases.  The Company accounts for the sub-leases with distributors as sales-type leases as discussed above.  

Shipping and Handling Charges and Sales Tax

The amounts billed to customers for shipping and handling of orders are classified as revenue and reported in the statements of income as net sales.  The cost of handling customer orders and the cost of shipments are reported as cost of sales.  Sales taxes invoiced to customers and payable to government agencies are recorded on a net basis.

Trade Accounts Receivable and Allowance for Doubtful Accounts

Trade receivables at December 31, 2006 and June 30, 2007 totaling CHF 52.5 million and CHF 53.6 million, respectively, are net of allowances for doubtful accounts of CHF 4.3 million and CHF 4.2 million, respectively.  We maintain an allowance for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. The amount of the allowance is determined by analyzing known uncollectible accounts, aged receivables, economic conditions in the customers’ country or industry, historical losses and our customers’ credit-worthiness.

Research and Development

Internal research and development costs are expensed as incurred. Third-party research and development costs are expensed when the contracted work has been performed. Purchased in-process research and development costs are expensed at the time of purchase.

Loss Contingencies

Certain conditions may exist as of the date the financial statements are issued that may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur.  The Company’s management and its legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment.  In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a loss is likely to occur and the amount of the liability can be reasonably estimated, then the estimated liability is accrued in the Company’s financial statements.  If the assessment indicates that a potentially loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable, is disclosed.

Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee would be disclosed.  Legal costs relating to loss contingencies are expensed as incurred.



9



Warranty

We warrant certain equipment against defects in design, materials and workmanship, generally for a period of one year. Upon shipment of that equipment, we establish, as part of cost of goods sold, a provision for the expected costs of such warranty based on historical experience, specific warranty terms and customer feedback. Warranty expenses were CHF 0.8 million, CHF 0.4 million and CHF 0.8 million for the year ended December 31, 2006 and the six month periods ended June 30, 2006 and 2007, respectively.

We also provide warranties on our reagent blood typing cards, however, past experience indicates the actual costs of providing this warranty are inconsequential and are expensed as incurred.  During the periods presented such costs were not material.

Variable Interest Entities (VIEs)

The Company consolidates VIEs where DiaMed is considered the primary beneficiary.  At December 31, 2006, the assets, liabilities and operations of these entities are not material to the consolidated financial statements of the Company.

The Company is also involved with other entities that are VIEs for which the Company is not currently the primary beneficiary.  Future events may require these VIEs to be consolidated if the Company becomes the primary beneficiary.  At December 31, 2006, the assets and liabilities of the other VIEs are immaterial to the consolidated financial statements of the Company.

The financial statements exclude one potential variable interest entity where the primary beneficiary could not be determined and the financial statements were not made available. The entity is located in Tunisia and is both a supplier to DiaMed and distributor of DiaMed products. The entity is a privately owned business organized under the laws of Tunisia. Under the current agreement, DiaMed has not guaranteed any indebtedness, subsidized any losses or received any residual profit from this entity. DiaMed and the Tunisian supplier have historically not been subject to the reporting requirements of accounting principles generally accepted in the United States of America and the contractual arrangements do not require that DiaMed receive financial information of the entity.  Therefore, it is not possible for the Company to determine whether the entity is a variable interest entity or whether the Company is the primary beneficiary despite repea ted attempts and exhaustive efforts by management to obtain this information. However, as such financial information is not available, we have not accounted for any variable interest relationship in the DiaMed consolidated financial statements. Annually, DiaMed has purchased services and materials in the amount of approximately CHF 3 million. As discussed more fully in Note 14, the Company has committed to purchase at least CHF 3.0 million in product from this entity during 2007. During 2006, the Company purchased services and materials in the amount of approximately CHF 3.0 million.


Pension Fund Commitments

The expense and liability relating to the Company’s defined benefit plan are determined on an actuarial basis using the projected unit credit method, which reflects service rendered by employees to the date of valuation and incorporates assumptions concerning employees projected salaries and is calculated and recorded according to FASB Statement No. 158, Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans an amendment of FASB Statements 87, 88, 106 and 132 (R).  

Impairment of Long-Lived Assets

The Company evaluates the carrying value of long-lived assets to be held and used when events or changes in circumstances indicate the carrying value may not be recoverable.  The Company performs a recoverability test by comparing the expected undiscounted future cash flows to be derived from an asset or asset group with its carrying amount.  If the asset or asset group fails the recoverability test, an impairment loss is calculated as the excess of the carrying amount over the



10



fair value, which is calculated by reference to the expected discounted cash flows of the asset or asset group.

License Fees

The Company records revenue earned from licensing arrangements when earned and expense from amounts due to other parties under similar license arrangements when incurred.  Revenue from these arrangements is recorded as a component in net sales and expenses are included as part of cost of sales in the accompanying consolidated statements of income.

Income Taxes

We account for income taxes under the asset and liability method, which recognizes deferred tax assets and liabilities for the expected future tax consequences of temporary differences between carrying amounts and tax basis of assets and liabilities (see Note 10).

Adoption of New Financial Accounting Standards

The Company adopted the provisions of Financial Accounting Standards Board (FASB) Interpretation No. 48, Accounting for Uncertainty in Income Taxes, on January 1, 2007.  

Based on our review to date, no significant uncertain tax positions requiring recognition in our financial statements have come to our attention.  The evaluation was performed for the open tax years that remain subject to examination in the major tax jurisdictions as of June 30, 2007 and is still ongoing.  

The Company accounts for interest and penalties related to uncertain tax positions as part of its provision for income taxes.  The following table summarizes the open tax years for the major tax jurisdictions that are subject to examination by tax authorities as of June 30, 2007:

Brazil

 

2002 – 2006

France

 

2004 – 2006

Germany

 

2005 – 2006

Switzerland

 

2006


Based on our evaluation of these major tax jurisdictions, we have not identified any material unrecognized tax benefits that are expected to significantly increase or decrease within 12 months of the reporting date.

In May 2005, the FASB issued FASB Statement No. 154 Accounting changes and error corrections as a replacement of APB Opinion No. 20 Accounting changes and FASB Statement No. 3 Reporting Accounting Changes in Interim Financial Statements, which has to be applied for financial years beginning on or after December 15, 2005. It requires entities to recognize changes in accounting principles retrospectively, instead of including the effect in net income of the period as was prescribed by APB Opinion No. 20. The Company has applied the standard as of January 1, 2006; adoption of this standard had no impact on the Company’s results of operations, cash flows or financial position.

New Financial Accounting Standards not yet applied

In September 2006, the FASB issued FASB Statement No. 157 (FAS 157), Fair Value Measurements. This statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. The statement is effective in the fiscal first quarter of 2008 and the Company will adopt the statement at that time.  The Company believes that the adoption of FAS 157 will not have a material effect on its results of operations, cash flows or financial position.



11



In February 2007, the FASB issued FASB Statement No 159 (FAS 159), The Fair Value Option for Financial Assets and Financial Liabilities Including an Amendment of FASB Statement No. 115 , which permits entities to account for most financial instruments at fair value rather than under other applicable generally accepted accounting principles.  The accounting results in the instrument being marked to fair value every reporting period with the gain/loss from a change in fair value recorded in the income statement.  FAS 159 is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007.  We are in the process of evaluating the impact of the adoption of SFAS 159 on the results of our operations and financial condition.

In December 2007, the FASB issued FASB Statement No. 141 (revised 2007), Business Combinations (FAS 141(R)) and No. 160, Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB No. 51 (FAS 160).  FAS 141(R) and FAS 160 are effective for fiscal years beginning on or after December 15, 2008.  FAS 141(R) will be applied prospectively. FAS 160 requires retroactive adoption of the presentation and disclosure requirements for existing minority interests.  All other requirements of FAS 160 shall be applied prospectively.  The Company has not yet evaluated the impact that adoption of FAS 141(R) or FAS 160 will have on the results of operations, cash flows or financial position.

In September 2006, the SEC issued Staff Accounting Bulletin (SAB) 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in the Current Year Financial Statements. SAB 108 puts forward a single quantification framework, the dual approach, to be used by all public companies in the quantification of identified misstatements. The dual approach requires consideration of the impact of misstatements on both the income statement (“the rollover method”) and the balance sheet (“the iron-curtain method”). There was no impact on the Company’s consolidated financial statements as a result of the adoption of SAB 108 as of December 31, 2006.

3.

Acquisition

On January 1, 2007, the Company acquired 100% of the outstanding shares of Centro Labs SAS (“CLE”) in exchange for cash consideration of approximately CHF 2.4 million and the assumption of liabilities of CHF 0.2 million.  The results of operations are included in the results of operations of the period ended June 30, 2007 for the full six month period as the acquisition closed on January 1, 2007.  There were no contingent payment arrangements included as part of the acquisition of CLE.

Prior to the date of acquisition, this entity was owned by a shareholder and employee of the Company.  During 2006 purchases from CLE by the Company approximated CHF 7.7 million, the majority of these costs have been included in cost of sales in the consolidated statements of income.  As of December 31, 2006 there was approximately CHF 0.9 million included in accounts payable that was due to CLE as of that date.

4.

Inventory

Inventories are stated at the lower of cost (determined using standard cost, which approximates weighted average cost) or market (net realizable value):

 

December 31,

 

June 30,

 

2006

 

2007

(in CHF thousands)

 

 

(unaudited)

 

 

 

 

Raw materials and supplies

25,308 

 

24,739 

Work in process

22,913 

 

23,747 

Finished goods

18,971 

 

18,737 

 

67,192 

 

67,223 



12






5.

Property and Equipment

 

 

December 31,

 

June 30,

 

 

2006

 

2007

 

(in CHF thousands)

 

 

(unaudited)

 

 

 

 

 

 

Land

1,336 

 

1,353 

 

Buildings and improvements

56,751 

 

57,404 

 

Furniture and fixtures

7,414 

 

7,931 

 

Machinery and equipment

38,810 

 

45,945 

 

Vehicles

1,216 

 

1,547 

 

Reagent equipment (Company owned,

 

 

 

 

at customer locations)

19,539 

 

24,754 

 

 

125,066 

 

138,934 

 

 

 

 

 

 

Less: Accumulated depreciation

(51,052)

 

(60,416)

 

Property, plant and equipment, net

74,014 

 

78,518 


Depreciation, including depreciation on capital leases, was CHF 7.2 million, CHF 3.1 million and CHF 5.2 million for the year ending December 31, 2006 and the six month periods ended June 30, 2006 and 2007, respectively. Depreciation expenses of CHF 2.3 million, CHF 1.4 million and CHF 2.8 million is included in cost of sales and CHF 4.9 million, CHF 1.7 million and CHF 2.4 million is included in selling, general and administrative expense.  


Leased assets

A portion of both buildings and improvements and reagent equipment include assets on capital lease.  Refer to note 8 for additional information.

6.

Accrued Expenses and Other Current Liabilities


 

December 31,

 

June 30,

 

2006

 

2007

(in CHF thousands)

 

 

(unaudited)

 

 

 

 

Taxes payables

6,088

 

8,256 

Accrued royalties

2,877

 

3,425 

Accrued salaries

8,737

 

7,775 

Accrued commissions

5,066

 

1,517 

Accrued warranty

595

 

611 

Accrued professional fees

2,812

 

440 

Accrued other expenses

6,141

 

5,818 

 

 

 

Accrued expenses and other current liabilities

32,316

 

27,842




13




7.

Lines of Credit

 

 

December 31,

 

June 30,

 

 

2006

 

2007

 

(in CHF thousands)

 

 

(unaudited)

 

 

 

 

 

 

Other

93

 

61

 

Lines of credit

19,350

 

25,150

 

 

19,443

 

25,211


Credit line 1 – On January 27, 2004 the Company entered into an arrangement with UBS to obtain a line of credit with a total availability of CHF 18.0 million.  Borrowings under this line of credit do not have an expiration date and are due upon demand by the bank.  This line of credit includes certain debt covenants which are typical in Switzerland, such as, among other things, providing certain periodic financial information, limitations on entering into additional debt agreements and entering into any financial guarantees.   In addition, this particular line of credit includes covenants related to ratios associated with debt, equity, EBITDA and interest expense.  The Company is in compliance with all applicable covenants for all periods presented.  Interest on this line of credit is variable and is determined based upon current money market conditions in Switzerland.  The total availability of the c redit line is reduced by CHF 2.0 million yearly starting on December 31, 2004.  As of December 31, 2006 the total availability was CHF 12.0 million, the interest rate on this line of credit was 2.5% and the outstanding balance was CHF 10.0 million.


On March 13, 2007 the total availability of this credit line was increased to CHF 15.0 million and reduced again to CHF 12.0 million as of June 30, 2007.  The covenants for this line of credit remained unchanged.  As of June 30, 2007 the outstanding balance was CHF 7.5 million.


Credit line 2 - On August 14, 2002 the Company entered into an arrangement with UBS to obtain a line of credit with a total availability of CHF 10.2 million.  This line of credit expires on June 30, 2009, is cancellable immediately without any notice period by either party and requires annual payments of CHF 0.8 million on the outstanding principal balance.  This line of credit includes certain debt covenants which are typical in Switzerland, such as, among other things, providing certain periodic financial information, limitations on entering into additional debt agreements and entering into any financial guarantees.  In addition, this particular line of credit includes covenants related to ratios associated with debt, equity, EBITDA and interest expense.  The Company is in compliance with all applicable covenants for all periods presented.   Interest on this line of credit is variable and is determined based upon current money market conditions in Switzerland.  As of December 31, 2006 the interest rate on this line of credit was 2.85% and the outstanding balance was CHF 4.4 million.


On June 4, 2007 the total availability of this credit line with was reduced to CHF 6.0 million. The debt covenants for this line of credit remained unchanged.  As of June 30, 2007, the outstanding balance was CHF 4.4 million.


Credit line 3 – On December 11, 2001 the Company entered into an arrangement with Credit Suisse to obtain a line of credit with a total availability of CHF 6 million.  Borrowings under this line of credit do not have an expiration date and are due upon demand by the bank.  This line of credit includes certain debt covenants which are typical in Switzerland, such as, among other things, providing certain periodic financial information, limitations on entering into additional debt agreements and entering into any financial guarantees.  Interest on this line of credit is variable



14



and is determined based upon current money market conditions in Switzerland.  As of December 31, 2006, the interest rate was 2.8% and the outstanding balance was CHF 4.95 million.


On February 13, 2007 the total availability of this credit line was increased to CHF 9.0 million. The debt covenants for this line of credit remained unchanged. As of June 30, 2007, the outstanding balance was CHF 7.5 million.   


8.

Capital Lease Obligations

 

 

December 31,

 

June 30,

 

 

2006

 

2007

 

(in CHF thousands)

 

 

(unaudited)

 

 

 

 

 

 

Building lease

13,952 

 

13,135 

 

 

 

 

 

 

Reagent equipment leases

 

 

 

 

Bearing interest at an average interest of 6.6% and with

 

 

 

 

maturity dates ranging from February 2008 to May 2012

16,526 

 

16,707 

 

 

 

 

 

 

Total

30,478 

 

29,842 

 

 

 

 

 

 

Less: Current portion

(10,072)

 

(11,216)

 

 

20,406 

 

18,626 

The Company leases the production facilities and head office space based in Cressier, Switzerland, from Credit Suisse.  In May 2006, the original lease agreement expired and was renewed for an additional 5 year period.  At the conclusion of this renewal, the Company has the right to purchase the property for CHF 6 million or extend the lease for another 5 year period.

The Company manufactures and distributes dedicated instruments for blood group serology, coagulation, platelet analysis and evanescence technology.  In addition, the Company purchases instruments from third party manufacturers.  These instruments are necessary to operate the Company’s other products.   To facilitate the sale of products, the Company enters into sale leaseback arrangements with Migrosbank and subsequently sublease arrangements with distributors and other third parties.  In all instances, the Company remains the primary obligor to Migrosbank during the duration of the lease.  Under the sale leaseback arrangements title to the leased instruments passes to the Company at the end of the lease period and typically onto the distributors and other third parties as part of the sublease arrangements.  Amounts receivable from distributors and other third parties are classifi ed as finance lease receivables on the consolidated balance sheet.



15



The following is a schedule of approximate future minimum lease payments to be made under capital leases as of December 31, 2006:

(in CHF thousands)

 

 

 

2007

10,957 

2008

8,476 

2009

3,652 

2010

2,396 

2011

7,135 

Thereafter

92 

 

 

 

 

Total minimum payments

32,708 

 

 

Less: interest portion

(2,230)

 

 

Net amount due

30,478 


9.

Treasury Shares

There were 1’639 treasury shares held by the Company as of December 31, 2006 and June 30, 2007 with a value of CHF 8.3 million.  

During 2006, the Company acquired 1’531 shares, or approximately 9% of the total shares issued from one shareholder for CHF 7.8 million.  There were no other treasury share transactions during 2006 or through June 30, 2007.



16




10.

Income Taxes


Sources of income as of December 31, 2006 before income taxes are summarized below:

 

December 31,

 

2006

(in CHF thousands)

 

 

 

Swiss Operations

23,621 

Foreign Operations

11,991 

 

35,612 


The provision for income taxes as of December 31, 2006 is summarized as follows:

 

December 31

 

2006

(in CHF thousands)

 

Current:

 

Switzerland

3,857

International

3,984

 

7,841

 

 

Deferred:

 

Switzerland

948

International

1,151

 

2,099

Provision for income taxes

9,940

Deferred income taxes reflect the net tax effects of: (a) temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and income tax purposes; and (b) operating loss carry-forwards.  Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized.  Based on assessments of all available evidence including, but not limited to, the operating history and lack of profitability of certain subsidiaries, management does not believe it is more likely than not that the Company will be able to realize the subsidiaries’ net operating loss carry-forwards and tax benefits and, as a result, deferred tax valuation allowances have been recorded against these deferred tax assets as follows: DTS Brazil CHF 4.5 million, DiaInvest AG CHF 1.1 million and DiaMed Holding AG CHF .5 million.

The net operating loss carry-forwards for DTS Brazil for CHF 13.1 million do not expire; other net operating loss carry-forwards of CHF 20.3 million start to expire in 2009.

Settlement of open tax years, as well as tax issues in other countries where we conduct our business, are not expected to have a material effect on the consolidated financial position or



17



liquidity of the Company and, in the opinion of management, adequate provision has been made for income taxes for all years under examination or subject to future examination.  

The tax effects of significant items comprising the Company’s net deferred tax assets at December 31, 2006 are as follows:

 

December 31,

 

2006

(in CHF thousands)

 

 

 

Deferred taxes assets

 

Bad debt reserve

430 

Inventory valuation differences

711 

Other current and noncurrent assets

832 

Pension provision

1,366 

Other reserves

2,797 

Amortization and depreciation

4,202 

Net operating losses

6,043 

Valuation allowance

(10,175)

 

6,206 

 

 

Deferred tax liabilities

 

Other current and noncurrent liabilities

530 

Intangible assets

531 

Long term liabilities

928 

Bad debt reserve

967 

Amortization and depreciation

1,329 

Inventory reserve

1,353 

Legal reserves

2,996 

 

8,634 

Net deferred tax liabilities

(2,428)


The Company records a valuation allowance as needed to reduce the deferred tax assets to an amount that is more likely than not to be realized. The net change in the valuation allowance in 2006 related to net operating losses incurred and credit carry forwards in jurisdictions where realization of the associated benefits are not expected to be realized as a result of a lack of future projected earnings, expiration or offset against future non-taxable income from holding companies.




18



The Company’s effective tax rate differs from the federal statutory rate as follows:

 

December 31,

 

2006

 

 

 

 

Swiss federal statutory tax rate

8.5 %

Cantonal income taxes, net of federal tax benefit

12.5 %

Foreign income at other than Swiss tax rates

3.8 %

Impact of unrealizable net operating losses

3.1%

 

27.9%


11.

Supplemental Cash Flow Information


 

December 31,

 

June 30

 

June 30,

 

2006

 

2006

 

2007

(in CHF  thousands)

 

 

(unaudited)

 

 

 

 

 

 

 

 

Non-cash Investing and Financing Activities

 

 

 

 

 

Capital leases

9,526

 

6,331

 

4,789

Acquisition liability assumed

-

 

-

 

225

Supplemental information

 

 

 

 

 

Taxes paid

7,841

 

5,181

 

5,314

Interest paid

8,416

 

3,711

 

5,346


12.

Pension Plans


The Company offers certain post-employment benefits in Switzerland and certain other locations in accordance with the laws and regulations of those countries.  Employees of the Swiss group companies are primarily affiliated with the DiaMed Holding AG pension plan. This plan is governed by a Board of Trustees comprised of 50% company management and 50% employees and is financed by both employer and employee contributions.  In addition, the post-employment benefit plan for the French entities is also accounted for as a defined benefit plan under US GAAP.



19



Net pension expense under the defined benefit pension plan is composed of the following for the year ended December 31, 2006 and the six month periods ended June 30, 2006 and 2007:

 

Swiss Pension Plans

 

French Pension Plans

 

Year Ended

 

Six-month Period Ended

 

Year Ended

 

Six–month Period Ended

 

December 31,

 

June 30,

 

June 30,

 

December 31,

 

June 30,

 

June 30,

 

2006

 

2006

 

2007

 

2006

 

2006

 

2007

Service cost - benefits

 

 

 

 

 

 

 

 

 

 

 

 earned during the period

2,416 

 

1,202 

 

1,246 

 

72 

 

39 

 

38 

Interest cost on projected

 

 

 

 

 

 

 

 

 

 

 

benefit obligation

1,003 

 

497 

 

557 

 

31 

 

16 

 

20 

Expected return on plan

 

 

 

 

 

 

 

 

 

 

 

assets

(1,475)

 

(710)

 

(661)

 

(39)

 

(8)

 

(21)

 

 

 

 

 

 

 

 

 

 

 

 

Net periodic pension cost

1,944 

 

989 

 

1,142 

 

65 

 

47 

 

36 


The following table sets forth the change in the benefit obligation, change in plan assets and funded status, which is recognized in the consolidated balance sheet, of the defined benefit pension plan as of December 31, 2006:

 

Swiss Pension Plans

 

French Pension Plans

 

Year Ended

 

Year Ended

 

December 31,

 

December 31,

 

2006

 

2006

Projected benefit obligation,

 

 

 

 beginning of year

37,425 

 

769 

Service cost

2,416 

 

74 

Interest cost

1,003 

 

32 

Amendments

 

(23)

Actuarial (gain) loss

192 

 

(47)

Employee contribution

1,536 

 

Benefits paid

(1,877)

 

Projected benefit obligation, end of year

40,695 

 

806 

Fair value of plan assets,

 

 

 beginning of year

32,074 

 

182 

Actual return on plan assets

1,245 

 

-10 

Employer contribution

1,754 

 

402 

Employee contribution

1,536 

 

Benefits paid

(1,877)

 

Fair value of plan assets, end of year

34,732 

 

575 

Funded status at end of year

5,963 

 

232 

Unrecognized net actuarial loss

422 

 

(19)

Unrecognized prior service cost

--

 

-- 

Net amount recognized

5,541 

 

251 




20



Amounts recognized in accumulated other comprehensive income are as follows:

 

Swiss Pension Plans

 

French Pension Plans

 

Year Ended

 

Six-month Period Ended

 

Year Ended

 

Six-month Period Ended

 

December 31,

 

June 30,

 

June 30,

 

December 31,

 

June 30,

 

June 30,

 

2006

 

2006

 

2007

 

2006

 

2006

 

2007

Unrecognized prior

 

 

 

 

 

 

 

 

 

 

 

service cost

--

 

--

 

4,676

 

--

 

--

 

--

Unrecognized net (gain)

 

 

 

 

 

 

 

 

 

 

 

loss

422

 

361

 

(1,913)

 

(19)

 

31

 

20

Total

422

 

361

 

2,763

 

(19)

 

31

 

20


In 2007 the Company expects to recognize amortization of prior service costs of CHF 323 and amortization of actuarial losses of CHF 0.

Weighted average assumptions used to determine benefit obligations for the year ended December 31, 2006:

 

Year Ended

 

December 31, 2006

 

Swiss Plans

 

French Plans

 

 

 

 

Discount rate

2.75 %

 

4.75 %

Expected return on plan assets

4.50 %

 

4.25 %

Rate of compensation increase

2.00 %

 

2.00 %

Pension indexation

0.50 %

 

0.00 %

 

 

 

 


The return on assets was selected from within the reasonable range of rates determined by (a) historical real returns for the assets classes covered by the investment policy, and (b) projections of inflation over the long-term period during which benefits are payable to plan participants.

As of December 31, 2006 the weighted-average asset allocations of the Company’s pension plans were as follows:

 

Year Ended

 

December 31, 2006

 

Swiss Plan

 

French Plan

 

 

 

 

Qualified insurance policies

100%

 

100%


The Company invests all assets for Swiss and French pension plans with qualified insurance companies.  

The expected long-term rates of return are determined at each measurement date based on a review of the actual plan assets and the historical returns of the capital markets adjusted for certain interest rates as appropriate.

The Company’s investment policy is to place the plans with qualified insurance companies to reduce future volatility to a minimal level.  The asset allocation and the investment policy are reviewed periodically to determine if changes are necessary.



21



The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid:

 

 

 

 

 

Swiss

 

French

 

 

 

 

2007

1,004 

 

37 

2008

1,103 

 

2009

1,356 

 

187 

2010

4,619 

 

14 

2011

1,545 

 

2012-2016

11,871 

 

457 


In 2007, the Company expects to make employer pension contributions of CHF 1.75 million into the pension plans.  Through June 30, 2007 the Company has contributed CHF 1.4 million.


13.

Patented Technology

One of the Company’s consolidated entities owns a binding patent, which was internally generated, to market and distribute certain key products of the Company.  This patent and the right to utilize the associated technology is sublicensed to subsidiaries of the consolidated group as well as other third parties.  During 2006, the Company recognized CHF 8.1 million in license income, included in net sales, as a result of sublicensing this patent to third parties.  

14.

Commitments and Contingencies

Lease Commitments

The Company leases office equipment and vehicles under operating lease agreements.  

The following is a schedule of approximate future annual lease payments under all operating leases that have initial or remaining non-cancelable lease terms in excess of one year as of December 31, 2006:

(in CHF thousands)

 

 

 

2007

1,063

2008

1,220

2009

814

2010

763

2011

737

2012

313

 

4,910


The company paid CHF 1.3 million, CHF 0.6 million and CHF 0.6 million under operating lease agreements for the year ended December 31, 2006 and the six month periods ended June 30, 2006 and 2007, respectively.



22



Contingencies

The Company is not currently subject to any material legal proceedings which have not been provided for in the commitments and contingencies accrual for legal claims (CHF 10.5 million at December 31, 2006 and CHF 12.3 million at June 30, 2007) (the “Legal Accrual”).  From time to time, the Company may become a party to certain legal proceedings that are either non-material or arise in the ordinary course of business.  The following is a list of material pending legal proceedings and disputes of the Company for which an accrual has been recorded and is included in commitments and contingencies on the consolidated balance sheets.

Claim 1

Fresenius HemoCare Netherlands BV is seeking compensation from DiaMed AG in connection with a dispute under a supplier agreement.  Settlement was reached in October 2007 and the Company paid approximately CHF 1.4 million, which is the amount that has been accrued at December 31, 2006 and June 30, 2007 to fully settle the claim.

Claim 2

DiaMed Holding AG and DiaMed AG are engaged in settlement negotiations with DiaMed Diagnostika GmbH, a former third party distributor, to resolve a number of pending disputes, one of which relates to the termination of the distributor relationship.  Due to the uncertainty of the outcome of all claims, the negotiations cannot be forecasted finally and the Company has recorded an accrual which represents our best estimate of the contingent liability.

Claim 3

DiaMed Latino America S.A. is the defendant in certain pending labor litigation in Brazil.  The plaintiff claims the acknowledgment of an employment relationship with DiaMed Latino America S.A. and the payment of certain amounts (including penalties) under the Brazilian Labor Law.  Although the ultimate outcome of this lawsuit cannot be forecasted finally, the Company has recorded an accrual which represents our best estimate of the contingent liability.

Claim 4

DTS Transfusion Systems S.A. is a defendant in multiple lawsuits in Brazil relating to various labor disputes and is in a dispute with the federal government regarding certain tax-related claims.  Although the ultimate outcome of these lawsuits cannot be forecasted finally, the Company has recorded an accrual, which represents our best estimate of the contingent liability.

Purchase Commitment

The Company has entered into a purchase commitment with a third party supplier which requires the Company to purchase a minimum quantity of goods on an annual basis at pre-determined prices.  The purchase commitment requires purchases in the amount of at least CHF 3.0 million during 2007.

15.

Related Party Transactions

License fees

The Company has entered into agreements with shareholders and employees of the Company to pay licenses fees and royalties related to sales of certain products.  The Company expensed approximately CHF 12.9 million for the twelve months ended December 31, 2006 and approximately CHF 6.7 million and CHF 6.1 million for the six month periods ended June 30, 2006



23



and 2007, respectively, for such arrangements. The Company owed approximately CHF 7.3 million to this shareholder as of December 31, 2006 and CHF 3.3 million as of June 30, 2007.   Expenses under this arrangement are included as part of cost of sales and amounts due to this shareholder are included in related party payables.

The Company has an agreement to pay licensing fees to a shareholder of DiaMed France S.A., a consolidated subsidiary of DiaMed Holding AG. The Company expensed approximately CHF 0.6 million for the twelve months ended December 31, 2006 and approximately CHF 0.3 million for the each of the six month periods ended June 30, 2006 and 2007, respectively for such licensing fees. The Company owed approximately CHF 0.6 million to this shareholder as of December 31, 2006 and CHF 0.3 million as of June 30, 2007.   Expenses under this arrangement are included as part of cost of sales and amounts due to this shareholder are included in accrued expenses and other current liabilities.

Commissions

The Company has entered into an agreement with one of its shareholders, who is also an employee, for the payment of commissions for certain product sales.  The amount which is paid under this agreement is determined annually by the Board of Directors. Under this agreement the Company expensed approximately CHF 4.0 million for the twelve months ended December 31, 2006, and CHF 2.3 million and CHF 2.0 million for the six month periods ended June 30, 2006 and 2007, respectively. The Company owed approximately CHF 2.0 million to this shareholder as of December 31, 2006, and CHF 1.1 million as of June 30, 2007.  Expenses under this arrangement are included as part of selling, general and administrative expense and amounts due to this shareholder are included in accrued expenses and other current liabilities.

Transportation services

The Company has a consolidated subsidiary operating in Brazil, which obtained transportation services from an entity that was partially owned by members of management. For the year ended December 31, 2006 and the six months ended June 30, 2006, transportation expenses with this company amounted to approximately CHF 0.7 million and are included within cost of sales. There were no transactions with this company during the six month period ended June 30, 2007.

Building Rental

The Company rents a building from an entity which is owned by a shareholder and employee of the Company.  Lease payments made were approximately CHF 0.2 million for the year ended December 31, 2006, and CHF 0.1 million and CHF 0.1 million for the six month periods ended June 30, 2006 and 2007, respectively.  Amounts expensed under this arrangement are included in selling, general and administrative expense in the accompanying statements of income.  There were no amounts outstanding to this entity as of December 31, 2006.

Supplier relationship

The Company purchases goods and materials from an entity which is owned by a shareholder and employee of the Company.  Purchases from this entity made were approximately CHF 6.3 million, for the year ended December 31, 2006 and costs are included as part of cost of sales.  As of December 31, 2006 the Company has accrued CHF 1.2 million included in accounts payable due to this entity.



24




16.

Related Party Transactions


The components of the Company’s total comprehensive income are as follows:

 

 

 

 

 

 

 

December 31

 

June 30

 

June 30

 

 

 

 

 

 

 

2006

 

2006

 

2007

(in CHF thousands)

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

22,545

 

13,689

 

12,740

Unrecognized amounts resulting from

 

 

 

 

 

defined benefit plans (Note 12)

(302)

 

(285)

 

(1,784)

Foreign currency translation adjustment

176

 

101

 

1,323

Comprehensive income

22,419

 

13,505

 

12,279


17.

Other operating expense

Included in other operating expenses are costs related to maintenance of an airplane owned by a consolidated entity of the Company as well as certain leasing costs.  Such costs totaled CHF 6.8 million for the year ended December 31, 2006, and CHF 3.4 million and CHF 2.4 million for the six month periods ended June 30, 2006 and June 30, 2007, respectively.   

 

18.

Intangible Assets

Intangible assets consist of the following:

 

December 31

 

June 30

 

2006

 

2007

(in CHF thousands)

 

 

(unaudited)

 

 

 

 

Customer related assets

2,309

 

2,375

 

 

 

 

Less: accumulated amortization

(693)

 

(808)

 

 

 

 

 

1,616

 

 1,567


Amortization expense was CHF 225 for the year ended December 31, 2006 and CHF 112 and CHF 117 for the six month periods ended June 30, 2006 and June 30, 2007, respectively.  Estimated amortization expense for amortized intangible assets for each of the next five years is as follows:

(in CHF thousands)

 

 

 

 

 

 

 

 

2007

 

 

 

231

2008

 

 

 

231

2009

 

 

 

231

2010

 

 

 

231

2011

 

 

 

231



19.

Subsequent events

In May 2007, the Company entered into a definitive agreement with Bio-Rad Laboratories Inc to sell approximately 77.7% of the outstanding shares of the Company.  The transaction closed on October 1, 2007.  Under the terms of the agreement, Bio-Rad paid CHF 476.9 million in cash to acquire these shares.  The Company continues to hold approximately 9.6% of its outstanding shares as treasury shares.   




25



EX-99 3 exh992.htm UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Exhibit 99.2


UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION


The following unaudited pro forma condensed combined financial statements are based on the historical financial statements of Bio-Rad Laboratories, Inc. (Bio-Rad) and DiaMed Holding AG (DiaMed) after giving effect to the acquisition of approximately 77.7% of the registered shares, or 85.96% of the outstanding shares, of DiaMed by Bio-Rad using the purchase method of accounting and applying the assumptions and adjustments described in the accompanying notes.


The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2006 and the six months ended June 30, 2007 are presented as if the acquisition had occurred on January 1, 2006.  The unaudited pro forma condensed combined balance sheet is presented as if the acquisition had occurred on June 30, 2007.  You should read this information in conjunction with the following:


Accompanying notes to the unaudited pro forma condensed combined financial statements;

 

 

Unaudited historical financial statements of Bio-Rad as of and for the six month period

 

ended June 30, 2007 included in our second quarter Form 10-Q;

 

 

Historical financial statements of Bio-Rad as of and for the fiscal year ended December 31, 2006

 

included in our Form 10-K;

 

 

Unaudited historical financial statements of DiaMed as of and for the six month period

 

ended June 30, 2007 included elsewhere in this Form 8-K/A;

 

 

Historical financial statements of DiaMed as of and for the fiscal year ended

 

December 31, 2006 included elsewhere in this Form 8-K/A.


The pro forma information presented is for illustrative purposes only and is not necessarily indicative of the financial position or results of operations that would have been realized if the acquisition had been completed on the dates indicated, nor is it indicative of future operating results or financial position.  The pro forma adjustments are based upon available information and certain assumptions that Bio-Rad believes are reasonable.  At this time, Bio-Rad has not completed all the asset valuation work and other procedures necessary to record the purchase as required by Statement of Financial Accounting Standard No. 141, (SFAS 141) “Business Combinations.”  Pursuant to the purchase method of accounting in accordance with SFAS 141, the total estimated purchase price, calculated as described in Note 1 to these unaudited pro forma condensed combined financial statements, has been preliminarily allocated to ass ets acquired and liabilities assumed based on their respective estimated fair values.  Bio-Rad’s management has estimated the preliminary fair value of the intangible assets and tangible assets acquired and liabilities assumed at the pro forma balance sheet date.  Any differences between the fair value of the consideration paid and the fair value of the assets acquired and liabilities assumed will be recorded as goodwill.  Because these unaudited pro forma condensed combined financial statements have been prepared based on preliminary estimates of fair values of assets acquired and liabilities assumed, the actual amounts recorded may differ materially from the information presented herein.  These allocations are subject to change pending further review of the fair value of the assets acquired and liabilities assumed and related deferred tax assets/liabilities as well as the impact of possible in-process research and development costs and actual transaction costs.  Additionally, the fair value of assets acquired and liabilities assumed may be materially impacted by the results of DiaMed’s operations up to the closing date of the acquisition.


The unaudited pro forma condensed combined financial statements do not include the effects of restructuring or integration costs associated with the closing of the acquisition.  These costs cannot be reasonably estimated as planning for these activities is in the early stages and the financial impact, if any, cannot yet be determined.  The statements also do not include synergies that may be achieved, such as the combination of similar operations and functions, closing of redundant facilities, increased manufacturing capacity and utilization, and increased sales penetration to new markets or channels.  






BIO-RAD LABORATORIES, INC.

UNAUDITED PRO FORMA

CONDENSED COMBINED BALANCE SHEET

(in thousands)

 

 

June 30, 2007

 

 

 

 

 

Carve

 

 

 

Preliminary

 

 

 

 

 

 

 

 

Out

 

Adjusted

 

Pro Forma

 

 

Pro Forma

 

Bio-Rad

 

DiaMed

 

Adjustment

 

DiaMed

 

Adjustments

 

 

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$    232,403 

 

$   21, 387 

 

$ (560)

 

$ 20,827 

 

$ (198,286)

a

 

$     54,944 

Short-term investments

270,463 

 

36 

 

-- 

 

36 

 

(200,000)

a

 

70,499 

Accounts receivable, net

303,266 

 

51,173 

 

(100)

 

51,073 

 

(786)

b

 

353,553 

Inventories, net

265,185 

 

55,034 

 

(244)

 

54,790 

 

-- 

 

 

319,975 

Other current assets

96,422 

 

15,873 

 

(336)

 

15,537 

 

-- 

 

 

111,959 

Total current assets

1,167,739 

 

143,503 

 

(1,240)

 

142,263 

 

(399,072)

 

 

910,930 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net property, plant and equipment

191,605 

 

64,285 

 

(7,613)

 

56,672 

 

-- 

 

 

248,277 

Goodwill

121,492 

 

1,246 

 

-- 

 

1,246 

 

242,866 

c

 

365,604 

Purchased intangibles, net

44,272 

 

1,390 

 

-- 

 

1,390 

 

127,550 

d

 

173,212 

Other non-current assets

129,635 

 

3,511 

 

13 

 

3,524 

 

(856) 

e

 

132,303 

Total assets

$ 1,654,743 

 

$  213,935 

 

$(8,840)

 

$ 205,095 

 

$ (29,512)

 

 

$ 1,830,326 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

$     67,229 

 

$  15,302 

 

$  (10)

 

$  15,292 

 

$  (786)

b

 

$ 81,735 

Accrued payroll and employee benefits

82,436 

 

-- 

 

-- 

 

-- 

 

-- 

 

 

82,436 

Notes payable and current portion of

 

 

 

 

 

 

 

 

 

 

 

 

long-term debt

4,604 

 

20,640 

 

-- 

 

20,640 

 

-- 

 

 

25,244 

Accrued royalties

31,705 

 

-- 

 

-- 

 

-- 

 

-- 

 

 

31,705 

Accrued liabilities

95,875 

 

40,503 

 

(1,716)

 

38,787 

 

5,986 

e

 

140,648 

Total current liabilities

281,849 

 

76,445 

 

(1,726)

 

74,719 

 

5,200 

 

 

361,768 

Long term debt

426,165 

 

24,431 

 

-- 

 

24,431 

 

-- 

 

 

450,596 

Other long-term liabilities

49,930 

 

12,178 

 

(607)

 

11,571 

 

36,949 

f

 

98,450 

Total liabilities

757,944 

 

113,054 

 

(2,333)

 

110,721 

 

42,149 

 

 

910,814 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest

-- 

 

11,009 

 

-- 

 

11,009 

 

11,704 

g

 

22,713 

Stockholders’ equity

896,799 

 

89,872 

 

(6,507)

 

83,365 

 

(83,365)

h

 

896,799 

Total liabilities, minority interests and

 

 

 

 

 

 

 

 

 

 

 

 

stockholders’ equity

$ 1,654,743 

 

$ 213,935 

 

$( 8,840)

 

$ 205,095 

 

$ (29,512)

 

 

$ 1,830,326 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.

.



2




BIO-RAD LABORATORIES, INC.

UNAUDITED PRO FORMA CONDENSED

COMBINED STATEMENT OF OPERATIONS

(in thousands except per share amounts)

 

Year Ended December 31, 2006

 

 

 

 

 

Carve

 

 

 

Preliminary

 

 

 

 

 

 

 

 

Out

 

Adjusted

 

Pro Forma

 

 

Pro Forma

 

Bio-Rad

 

DiaMed

 

Adjustment

 

DiaMed

 

Adjustments

 

 

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$ 1,273,930 

 

$  204,659 

 

$    (816)

 

$ 203,843 

 

$   (1,533)

i

 

$ 1,476,240 

Cost of goods sold

561,394 

 

99,337 

 

-- 

 

99,337 

 

12,650 

j

 

673,381 

Gross profit

712,536 

 

105,322 

 

(816)

 

104,506 

 

(14,183)

 

 

802,859 

Selling, general and administrative expense

438,949 

 

69,358 

 

(4,477)

 

64,881 

 

12,464 

k

 

516,294 

Product research and development expense

123,376 

 

7,162 

 

-- 

 

7,162 

 

-- 

 

 

130,538 

Purchased in-process research and

 

 

 

 

 

 

 

 

 

 

 

 

development expense

4,100 

 

-- 

 

-- 

 

-- 

 

-- 

 

 

4,100 

Interest expense

32,022 

 

1,767 

 

76 

 

1,843 

 

-- 

 

 

33,865 

Other (income) expense, net

(27,938)

 

(1,407)

 

1,290 

 

(117)

 

18,370  

l

 

(9,685)

Income before income taxes and

 

 

 

 

 

 

 

 

 

 

 

 

minority interests

142,027

 

28,442 

 

2,295

 

30,737 

 

(45,017)

 

 

127,747 

Provision for income taxes

38,764 

 

7,938 

 

(15)

 

7,923 

 

(14,453)

m

 

32,234 

Minority interests

--

 

2,497 

 

--

 

2,497 

 

2,853 

n

 

5,350 

Net income

$   103,263 

 

$    18,007 

 

$   2,310 

 

$  20,317 

 

$  (33,417)

 

 

$    90,163 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$        3.92 

 

 

 

 

 

 

 

 

 

 

$   3.42 

Weighted average common shares

26,376 

 

 

 

 

 

 

 

 

 

 

26,376 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$        3.83 

 

 

 

 

 

 

 

 

 

 

$  3.35 

Weighted average common shares

26,949 

 

 

 

 

 

 

 

 

 

 

26,949 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.




3




BIO-RAD LABORATORIES, INC.

UNAUDITED PRO FORMA CONDENSED

COMBINED STATEMENT OF OPERATIONS

(in thousands except per share amounts)

 

 

Six Months Ended June 30, 2007

 

 

 

 

 

Carve

 

 

 

Preliminary

 

 

 

 

 

 

 

 

Out

 

Adjusted

 

Pro Forma

 

 

Pro Forma

 

Bio-Rad

 

DiaMed

 

Adjustment

 

DiaMed

 

Adjustments

 

 

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$  661,622 

 

$  109,109 

 

$    (81)

 

$ 109,028 

 

$   (803)

i

 

$   769,847 

Cost of goods sold

292,250 

 

44,397 

 

-- 

 

44,397 

 

6,289 

j

 

342,936 

Gross profit

369,372 

 

64,712 

 

(81)

 

64,631 

 

(7,092)

 

 

426,911 

Selling, general and administrative expense

227,301 

 

41,996 

 

(2,723)

 

39,273 

 

6,232 

k

 

272,806 

Product research and development expense

67,535 

 

5,119 

 

-- 

 

5,119 

 

-- 

 

 

72,654 

Purchased in-process research and

 

 

 

 

 

 

 

 

 

 

 

 

development expense

-- 

 

-- 

 

-- 

 

-- 

 

-- 

 

 

-- 

Interest expense

15,736 

 

810 

 

50 

 

860 

 

-- 

 

 

16,596 

Other (income) expense, net

(14,351)

 

(709)

 

4,763 

 

4,054 

 

9,777 

l

 

(520)

Income before income taxes and

 

 

 

 

 

 

 

 

 

 

 

 

minority interests

73,151 

 

17,496 

 

(2,171)

 

15,325 

 

(23,101)

 

 

65,375 

Provision for income taxes

20,483 

 

5,513 

 

(1,477)

 

4,036 

 

(7,443)

m

 

17,076 

Minority interests

-- 

 

1,542 

 

-- 

 

1,542 

 

1,368 

n

 

2,910 

Net income

$  52,668 

 

$   10,441 

 

$   (694)

 

$  9,747 

 

$(17,026)

 

 

$    45,389 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$  1.98 

 

 

 

 

 

 

 

 

 

 

$  1.71 

Weighted average common shares

26,619 

 

 

 

 

 

 

 

 

 

 

26,619 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$  1.94 

 

 

 

 

 

 

 

 

 

 

$  1.67 

Weighted average common shares

27,160 

 

 

 

 

 

 

 

 

 

 

27,160 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.




4




1.

Basis of Presentation


On October 1, 2007 Bio-Rad completed the purchase of DiaMed.  The acquisition transaction will be accounted for using the purchase method of accounting.


DiaMed Financial Information


The historical financial information for DiaMed is based on the historical audited consolidated financial statements of DiaMed as of and for the year ended December 31, 2006 and the unaudited financial statements for the six month period ended June 30, 2007 translated to U.S. dollars.  The exchange rates used for the statements of operations is the simple average of the month end exchange rates for Swiss Francs to US Dollar as published in the Wall Street Journal.  These rates were 0.7984 for the year ended December 31, 2006 and 0.8187 for the six month period ended June 30, 2007.  The June 30, 2007 balance sheet was translated at the June 30, 2007 rate of 0.8187.


Carve Out Adjustments


The DiaMed historical consolidated financial statements include certain subsidiaries that will not be part of Bio-Rad’s operations going forward.  These include three wholly owned subsidiaries that were operated by DiaMed to develop, produce and market blood bags for the transfusion market.  Under the terms of the Share Purchase Agreement entered into by Bio-Rad to purchase a controlling interest in DiaMed, Bio-Rad purchased these subsidiaries as part of the consolidated company but simultaneous with the closing of the agreement they were sold back to the seller as a condition precedent to the closing.  There was no gain or loss on this transaction.


Also included in the historical consolidated financial statements of DiaMed are two variable interest entities for which DiaMed was deemed to be the primary benefactor.  They are a business that provided air charter services to DiaMed and a non-profit organization for the promotion and financing of research and development of diagnostic as well as medical products and technologies.  Upon acquisition by Bio-Rad, these entities will no longer be consolidated into DiaMed because the contract to supply charter services ceased at the acquisition date and the contractual nature of the relationship between DiaMed and the non-profit organization has been renegotiated.


Estimated Purchase Price


The total estimated purchase price of approximately $399.3 million consists of (in millions of dollars):


 

 

 

Net payment required by Share Purchase Agreement

 

$  398.3 

Estimated transaction costs

 

1.0 

 

 

$  399.3 


Preliminary Estimated Purchase Price Allocation


The preliminary allocation of the purchase price to DiaMed’s tangible and identifiable intangible assets acquired and liabilities assumed was based on their estimated fair values.  The valuation of these tangible and identifiable intangible assets and liabilities is subject to further management review and may change materially.  Further adjustments to these estimates may be included in the final allocation of the purchase price of DiaMed if the adjustment is determined within the purchase price allocation period.  The allocation period ends when the acquiring entity is no longer waiting for information that it has arranged to obtain and that is known to be available or obtainable.  The excess of the purchase price over the tangible and identifiable intangible assets acquired and liabilities assumed has been allocated to goodwill.  The allocation of purchase price does not include the ef fect of anticipated restructuring activities.


The estimated purchase price has been allocated on a preliminary basis as follows (in millions of dollars):


 

 

 



5





Cash and cash equivalents

 

$   20.9 

Accounts receivable, net

 

50.3 

Inventories

 

54.8 

Other current assets

 

15.5 

Fixed assets

 

56.7 

Goodwill

 

244.1 

Purchased intangibles

 

128.9 

Other non-current assets

 

3.5 

Current liabilities

 

(59.2)

Debt assumed

 

(45.0)

Other liabilities

 

(48.5)

Minority interest

 

(22.7)

Total estimated purchase price

 

$  399.3 


Tangible Assets Acquired and Liabilities Assumed


Bio-Rad has estimated the fair value of tangible assets acquired and liabilities assumed using June 30, 2007 book values for the tangible assets of DiaMed because more current information was not available.


Purchased Intangible Aassets


Bio-Rad has estimated the fair value of the purchased intangible assets which are subject to amortization.  These amounts represent preliminary management estimates prior to completion of a formal asset valuation.  The following table sets forth the preliminary management estimate for the components of these intangible assets and their estimated useful lives (in millions of dollars):


 

 

Preliminary

 

Useful Life

 

 

Fair Value

 

(in years)

Customer relationships

 

$     51.6 

 

3 - 7 

Technological know how

 

19.3 

 

5 - 7 

Marketing related

 

51.6 

 

3 - 5 

Non-compete agreement

 

6.4 

 

Total acquired identifiable intangible assets

 

$   128.9 

 

 


For purposes of estimating amortization expense we have assumed an average useful life of five years for the customer relationships, technological know how and marketing related intangibles assets and three years for the non-compete agreement.


We have not included any amounts for in-process research and development expense as our valuation work is too preliminary to estimate an amount.


2.

Pro Forma Adjustments


The following pro forma adjustments are included in the unaudited pro forma condensed combined statements of operations and the unaudited pro forma condensed combined balance sheet:


a.

The reduction to cash and cash equivalents and short-term investments represents the net cash paid out for

 

the DiaMed acquisition.

 

 

b.

The reduction to accounts receivable and accounts payable represent the elimination of intercompany

 

amounts between Bio-Rad and DiaMed as of June 30, 2007 as Bio-Rad was a customer of DiaMed prior to

 

the acquisition.

 

 

c.

The change to goodwill represents the elimination of DiaMed’s historical goodwill of $1.2 million as of

 

June 30, 2007 and the recording of estimated goodwill of $244.1 million relating to the acquisition of



6





 

DiaMed.

 

 

d.

The change to purchased intangibles represents the elimination of DiaMed’s historical net purchased

 

intangibles of $1.4 million as of June 30, 2007 and the recording of estimated purchased intangibles

 

$128.9 million relating to the acquisition of DiaMed.

 

 

e.

The increase in current liabilities represents estimated accruals for severance and other acquisition related

 

expenses associated with the DiaMed acquisition.  The decrease in other long-term assets represents

 

prepaid acquisition costs previously recorded by Bio-Rad.

 

 

f.

The adjustment to other long-term liabilities represents the deferred tax liability associated with acquired.

 

estimated purchased intangibles.

 

 

g.

The adjustment to minority interest represents the 14.04% ownership of DiaMed not acquired by Bio-Rad.

 

Under the provisions of SFAS 141, the minority interest is not stepped up to fair value in purchase

 

accounting but rather has been recorded based on the historical cost basis of DiaMed at June 30, 2007.

 

 

h.

The reduction to stockholders’ equity reflects the elimination of the historical equity of DiaMed as of

 

June 30, 2007.

 

 

i.

Adjustments to net sales reflect the elimination of DiaMed sales to Bio-Rad and DiaMed royalty revenue

 

recognized from Bio-Rad of $1.5 million for the twelve months ended December 31, 2006 and $0.8 million

 

for the six months ended June 30, 2007.

 

 

j.

Adjustments to cost of sales reflect the elimination of Bio-Rad purchases from DiaMed and DiaMed

 

royalty expense recognized from Bio-Rad of $1.5 million for the twelve months ended December 31, 2006  

 

and $0.8 million for the six months ended June 30, 2007.  Additionally, amortization expense of $14.2

 

million for the twelve months ended December 31, 2006 and $7.1 million for the six months ended

 

June 30, 2007 is included.  This is the amortization of the technological know how and marketing related

 

purchased intangibles.

 

 

k.

Adjustments to selling, general and administrative expense reflect the amortization expense related to

 

customer related and non-competitive purchased intangibles.

 

 

l.

Adjustment to Other (income) expense, net reflects the reduced investment income, primarily interest

 

income that was earned on Bio-Rad’s cash and cash equivalents and short term investments which were

 

used to purchase a controlling interest in DiaMed.  The adjustment was estimated using an annual rate of

 

return of 4.61% for the year ended December 31, 2006 and 4.91% for six months ended June 30, 2007.

 

 

m.

The adjustment to the provision for income taxes reflects the estimated net tax impact of the pro forma

 

adjustments calculated using the applicable tax rate in the jurisdiction of the adjustment.

 

 

 

 

n.

The adjustment to minority interests represents the 14.04% share of DiaMed’s adjusted net income.

 

 





7



-----END PRIVACY-ENHANCED MESSAGE-----