EX-99.3 5 d733866dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

ENOVIS CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

SEPTEMBER 30, 2023

 

1


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of September 30, 2023

($ in thousands)

 

     Enovis Historical
As of September 30, 2023
    Lima Historical
As of September 30, 2023
(Note 2)
    Transaction
Accounting
Adjustments
    Note 4   Financing
Adjustments
    Note 4   Pro Forma
Combined
 
ASSETS               

Current assets:

              

Cash and cash equivalents

   $ 32,129     $ 28,653     $ (777,790   (a)   $ 781,315     (a)   $ 64,307  

Trade receivables, less allowance for credit losses

     277,029       76,925       —          —          353,954  

Inventories, net

     470,913       96,153       38,459     (b)     —          605,525  

Prepaid expenses

     28,974       3,121       —          —          32,095  

Other current assets

     45,142       13,055       —          —          58,197  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total current assets

     854,187       217,907       (739,331     $ 781,315         1,114,078  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Property, plant and equipment, net

     260,190       73,868       102,025     (m)     —          436,083  

Goodwill

     2,027,154       405,881       (145,426   (c)     —          2,287,609  

Intangible assets, net

     1,100,959       21,785       319,215     (d)     —          1,441,959  

Lease asset - right of use

     63,487       7,646       —          —          71,133  

Other assets

     94,940       37,203       7,957     (o)     (8,000   (n)     132,100  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total assets

   $ 4,400,917     $ 764,290     $ (455,560     $ 773,315       $ 5,482,962  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 
LIABILITIES AND EQUITY               

Current liabilities:

              

Current portion of long-term debt

   $ —      $ 19,205     $ (19,205   (e)   $ 20,000     (j)   $ 20,000  

Accounts payable

     125,060       35,284       —          —          160,344  

Accrued liabilities

     230,224       31,170       80,000     (f)     —          341,394  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total current liabilities

     355,284       85,659       60,795         20,000         521,738  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Long-term debt, less current portion

     395,000       296,903       (296,903   (e)     823,277     (j)     1,218,277  

Non-current lease liability

     49,176       4,757       —          —          53,933  

Other liabilities

     159,725       42,117       126,443     (k)     —          328,285  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total liabilities

     959,185       429,436       (109,665       843,277         2,122,233  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Equity:

              

Common stock

     55       10,423       (10,423   (g)     —          55  

Additional paid-in capital

     2,952,975       417,403       (417,403   (h)     (61,962   (l)     2,891,013  

Retained earnings

     539,507       (92,972     81,931     (i)     (8,000   (n)     520,466  

Accumulated other comprehensive loss

     (52,915     —        —          —          (52,915
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total shareholders’ equity

     3,439,622       334,854       (345,895       (69,962       3,358,619  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Noncontrolling interest

     2,110       —        —          —          2,110  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total equity

     3,441,732       334,854       (345,895       (69,962       3,360,729  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total liabilities and equity

   $ 4,400,917     $ 764,290     $ (455,560     $ 773,315       $ 5,482,962  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

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

 

2


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

For The Nine Months Ended September 30, 2023

($ in thousands)

 

     Enovis Historical
Nine Months Ended
September 30, 2023
    Lima Historical
Nine Months Ended
September 30, 2023
(Note 2)
    Transaction
Accounting
Adjustments
    Note 5     Financing
Adjustments
    Note 5     Pro Forma Combined  

Net sales

   $ 1,252,177     $ 220,370     $ —        $ —        $ 1,472,547  

Cost of sales

     525,787       70,284       12,003       (a), (f)       —          608,074  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Gross profit (loss)

     726,390       150,086       (12,003       —          864,473  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Selling, general and administrative expense

     619,294       136,575       5,597       (f)       —          761,466  

Research and development expense

     57,012       13,315       —          —          70,327  

Amortization of acquired intangibles

     98,256       3,590       12,910       (c)       —          114,756  

Insurance settlement loss (gain)

     —        —        —          —          —   

Restructuring and other charges

     11,782       41,259       —          —          53,041  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total operating expenses

     786,344       194,739       18,507         —          999,590  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Operating income (loss)

     (59,954     (44,653     (30,510       —          (135,117
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Interest expense, net

     15,496       27,626       (27,886     (d)       42,408       (d)       57,644  

Debt extinguishment charges

     —        —        —          —          —   

Unrealized (gain) loss on investment in ESAB Corporation

     —        —        —          —          —   

Other (income) expense, net

     (665     (6,707     —          —          (7,372
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Income (loss) from continuing operations before taxes

     (74,785     (65,572     (2,624       (42,408       (185,389
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Income tax benefit

     (17,878     (9,929     (717     (e)       (11,591       (40,115
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss) from continuing operations

     (56,907     (55,643     (1,907       (30,817       (145,274
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Income (loss) from discontinued operations, net of taxes

     21,096       —        —          —          21,096  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss)

     (35,811     (55,643     (1,907       (30,817       (124,178
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Less: Net income attributable to noncontrolling interest from continued operations – net of taxes

     414       —        —          —          414  

Less: Net income attributable to noncontrolling interest from discontinued operations – net of taxes

     —        —        —          —          —   
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss) attributable to Enovis Corporation

   $ (36,225   $ (55,643   $ (1,907     $ (30,817     $ (124,592
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss) per share - basic

              

Continuing operations

     (1.05               (2.66

Discontinued operations

     0.39                 0.39  

Consolidated operations

     (0.67               (2.27

Net income (loss) per share - diluted

              

Continuing operations

     (1.05               (2.66

Discontinued operations

     0.39                 0.39  

Consolidated operations

     (0.67               (2.27

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

 

3


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2022

($ in thousands)

 

     Envois Historical
Year Ended
December 31, 2022
    Lima Historical
Year Ended
December 31, 2022
(Note 2)
    Transaction
Accounting
Adjustments
    Note 5     Financing
Adjustments
    Note 5     Pro Forma Combined  

Net sales

   $ 1,563,101     $ 261,255     $ —        $ —        $ 1,824,356  

Cost of sales

     693,718       84,559       30,995       (a) (f)       —          809,272  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Gross profit

     869,383       176,696       (30,995       —          1,015,084  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Selling, general and administrative expense

     772,913       147,325       18,405       (b) (f)       —          938,643  

Research and development expense

     60,827       17,988       —          —          78,815  

Amortization of acquired intangibles

     126,301       9,101       12,899       (c)       —          148,301  

Insurance settlement gain

     (36,705     —        —          —          (36,705

Restructuring and other charges

     17,225       16,981       —          —          34,206  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total operating expenses

     940,561       191,395       31,304         —          1,163,260  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Operating income (loss)

     (71,178     (14,699     (62,299       —          (148,176
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Interest expense, net

     24,052       15,795       (15,927     (d)       58,052       (d)       81,972  

Debt extinguishment charges

     20,396       —        —          8,000       (g)       28,396  

Unrealized (gain) loss on investment in ESAB Corporation

     (102,669     —        —          —          (102,669

Gain on cost basis investment

     (8,800     —        —          —          (8,800

Other (income) expense, net

     (2,088     (10,678     —          —          (12,766
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Income (loss) from continuing operations before taxes

     (2,069     (19,816     (46,372       (66,052       (134,309
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Income tax benefit

     36,120       6,861       (12,674     (e)       (15,867       14,440  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss) from continuing operations

     (38,189     (26,677     (33,698       (50,185       (148,749
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Income (loss) from discontinued operations, net of taxes

     26,430       —        —          —          26,430  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss)

     (11,759     (26,677     (33,698       (50,185       (122,319
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Less: Net income attributable to noncontrolling interest from continued operations – net of taxes

     567       —        —          —          567  

Less: Net income attributable to noncontrolling interest from discontinued operations – net of taxes

     966       —        —          —          966  
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss) attributable to Enovis Corporation

   $ (13,292   $ (26,677   $ (33,698     $ (50,185     $ (123,852
  

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Net income (loss) per share - basic

              

Continuing operations

     (0.72               (2.75

Discontinued operations

     0.47                 0.47  

Consolidated operations

     (0.25               (2.28

Net income (loss) per share - diluted

              

Continuing operations

     (0.72               (2.75

Discontinued operations

     0.47                 0.47  

Consolidated operations

     (0.25               (2.28

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

 

4


Note 1 – Basis of Presentation

The Acquisition is preliminarily being accounted for as a business combination using the acquisition method with Enovis as the accounting acquirer in accordance with Accounting Standards Codification (“ASC”) Topic 805, Business Combinations (“ASC 805”). Under this method of accounting, the aggregate transaction consideration will be allocated to Lima’s assets acquired and liabilities assumed based upon their estimated fair values at the date of completion of the Acquisition. The process of valuing the net assets of Lima immediately prior to the Acquisition is preliminary. Any differences between the estimated fair value of the consideration transferred and the estimated fair value of the assets acquired and liabilities assumed will be recorded as goodwill. Accordingly, the aggregate transaction consideration allocation and related adjustments reflected in this unaudited pro forma condensed combined financial information are preliminary and subject to revision based on a final determination of fair value.

The Company and certain of its subsidiaries entered into an Amendment of its Existing Credit Agreement to provide for the Term Loan Facility. The Company has additionally authorized the issuance of its $460,000,000 of 3.875% Convertible Senior Notes due 2028 as part of the offering, and will use a portion of the proceeds from this offering of Convertible Notes, together with approximately $400 million of borrowings from the Term Loan Facility and cash on hand, to fund the cash purchase price for the Lima Acquisition.

The unaudited pro forma condensed combined financial information presented is for informational purposes only and is not necessarily indicative of the financial position or results of operations that would have been realized if the Acquisition and Debt Financing had been completed on the dates set forth above, nor is it indicative of the future results or financial position of the Business. In addition, the unaudited pro forma condensed combined financial information does not reflect any anticipated synergies or dissynergies, operating efficiencies or cost savings that may result from the Acquisition.

All amounts presented within the notes to the unaudited pro forma condensed combined financial statements are presented in thousands of U.S. Dollars and have been prepared by applying Envois’ historical accounting policies. The unaudited pro forma condensed combined balance sheet as of September 30, 2023 gives effect to the Acquisition and the Debt Financing as if those transactions had been completed on September 30, 2023, and are applied to the unaudited condensed combined balance sheet of Enovis as of September 30, 2023.

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2022 and the nine months ended September 30, 2023 give effect to the Acquisition and the Debt Financing as if those transactions had occurred on January 1, 2022, the first day of fiscal year 2022 and are applied to the historical results of Enovis.

The assumptions and estimates underlying the adjustments to the pro forma financial statements are described in the accompanying notes.

The pro forma adjustments are preliminary, subject to further revision as additional information becomes available and additional analyses are performed. The pro forma adjustments have been made solely for the purpose of providing unaudited pro forma combined financial information and actual adjustments, when recorded, may differ materially.

The pro forma financial statements have been prepared for illustrative purposes only and may not be indicative of the operating results or financial condition that would have been achieved if the Transactions had been completed on the dates or for the periods presented, nor do they purport to project the results of operations or financial position for any future period or as of any future date. In addition to the pro forma adjustments, various other factors will have an effect on the financial condition and results of operations after the completion of the Transactions. The actual balance sheet and statements of operations may differ materially from the pro forma amounts reflected herein due to a variety of factors.

The historical financial statements of Enovis were prepared in accordance with U.S. GAAP and have been adjusted in the accompanying unaudited pro forma condensed combined financial information to give effect to pro forma adjustments which are necessary to account for the Acquisition and the Debt Financing. The unaudited pro forma adjustments are based upon available information and certain assumptions that management believes are reasonable.

 

5


Note 2 – Adjustments to the Historical Financial Information of Lima

The historical financial information of Lima was prepared in accordance with IFRS issued by the International Accounting Standards Board (IASB) and presented in EUR.

Reclassification adjustments have been made to Lima’s historical financial information to comply with Enovis’ presentation.

The historical financial information was translated from EUR to USD using the following historical exchange rates:

 

     EUR to USD  

Period end exchange rate as at September 30, 2023

   $ 1.06  

Average exchange rate for the 9 months ended September 30, 2023

     1.08  

Average exchange rate for the year ended December 31, 2022

     1.05  

 

6


UNAUDITED SCHEDULE OF ADJUSTED CONDENSED COMBINED STATEMENT OF FINANCIAL POSITION OF LIMA

As of September 30, 2023

(in thousands)

 

     IFRS                              U.S. GAAP  
     Lima historical
September 30,
2023
EUR
     IFRS to U.S.
GAAP differences
- EUR
    Note     Presentation
Reclassification
EUR
    Note     Lima adjusted
historical
September 30,
2023
EUR
     Lima adjusted
historical
September 30,
2023
USD
 
ASSETS                 

Current assets:

                

Cash and cash equivalents

   27,127      —        —        27,127      $ 28,653  

Trade receivables

     72,829        —          —          72,829        76,925  

Inventories

     91,033        —          —          91,033        96,153  

Prepaid expenses

     —         —          2,955       (aa     2,955        3,121  

Other current assets

     13,929        —          (1,569     (aa     12,360        13,055  

Current tax assets

     1,386        —          (1,386     (aa     —         —   
  

 

 

    

 

 

     

 

 

     

 

 

    

 

 

 

Total current assets

     206,304        —          —          206,304        217,907  
  

 

 

    

 

 

     

 

 

     

 

 

    

 

 

 

Property, plant and equipment

     77,173        (7,239     (b     —          69,934        73,868  

Goodwill

     384,268        —          —          384,268        405,881  

Intangible assets, net

     —         —          20,625       (bb     20,625        21,785  

Other intangible assets

     20,625        —        (a     (20,625     (bb     0        —   

Lease asset - right of use

     —         7,239       (b     —          7,239        7,646  

Other assets

     —         —          35,222       (cc     35,222        37,203  

Equity investments

     2        —          (2     (cc     —         —   

Deferred tax assets

     33,322        —          (33,322     (cc     —         —   

Other non-current financial assets

     940        —          (940     (cc     —         —   

Other non-current assets

     958        —          (958     (cc     —         —   
  

 

 

    

 

 

     

 

 

     

 

 

    

 

 

 

Total assets

   723,592      —        —        723,592      $ 764,290  
  

 

 

    

 

 

     

 

 

     

 

 

    

 

 

 

 

7


UNAUDITED SCHEDULE OF ADJUSTED CONDENSED COMBINED STATEMENT OF FINANCIAL POSITION OF LIMA

(continued)

As of September 30, 2023

(in thousands)

 

     IFRS                             U.S. GAAP  
     Lima historical
September 30,
2023

EUR
    IFRS to U.S.
GAAP differences
- EUR
    Note     Presentation
Reclassification

EUR
    Note     Lima adjusted
historical
September 30,
2023

EUR
    Lima adjusted
historical
September 30,
2023

USD
 

LIABILITIES AND EQUITY

              

Current liabilities:

              

Current portion of long-term debt

   —      —        18,182       (dd)     18,182     $ 19,205  

Trade payables

     33,405       —          —          33,405       35,284  

Accrued liabilities

     —        1,920       (b)       27,590       (ee)       29,510       31,170  

Current financial liabilities

     20,102       (1,920     (b)       (18,182     (dd)       —        —   

Current tax liabilities

     1,917       —          (1,917     (ee)       —        —   

Other current liabilities

     25,673       —          (25,673     (ee)       —        —   
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Total current liabilities

     81,098       —          —          81,098       85,659  
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Long-term debt, less current portion

     —        —          281,093       (ff)       281,093       296,903  

Non-current lease liability

     —        4,504       (b)       —          4,504       4,757  

Other liabilities

     —        —          39,874       (gg)       39,874       42,117  

Non current financial liabilities

     285,597       (4,504     (b)       (281,093     (ff)       —        —   

Employee benefits

     1,258       —          (1,258     (gg)       —        —   

Deferred tax liabilities

     9,273       —          (9,273     (gg)       —        —   

Provisions for risks and charges

     29,473       (1,000     (c)       (28,473     (gg)       —        —   

Other non-current liabilities

     870       —          (870     (gg)       —        —   
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Total liabilities

   407,568     (1,000     —        406,568     $ 429,436  
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Equity

              

Common stock

     —        —          9,868       (hh)       9,868       10,423  

Share capital

     9,868       —          (9,868     (hh)       —        —   

Additional paid-in capital

     —        —          395,176       (ii)       395,176       417,403  

Share premium reserve

     14,425       —          (14,425     (ii)       —        —   

Other reserves

     380,751       —          (380,751     (ii)       —        —   

Retained earnings

     —        —        (a)       (88,020     (jj)       (88,020     (92,972

Retained earnings (accumulated deficit)

     (41,236     —          41,236       (jj)       —        —   

Profit (loss) for the year

     (47,784     1,000       (c)       46,784       (jj)       —        —   

Accumulated other comprehensive loss

     —        —          —          —        —   
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Total shareholders’ equity

     316,024       1,000         —          317,024       334,854  
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Noncontrolling interest

     —        —          —          —        —   
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Total equity

     316,024       1,000         —          317,024       334,854  
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

Total liabilities and equity

   723,592     —        —        723,592     $ 764,290  
  

 

 

   

 

 

     

 

 

     

 

 

   

 

 

 

 

8


UNAUDITED SCHEDULE OF ADJUSTED CONDENSED COMBINED STATEMENT OF OPERATIONS OF LIMA

For The Nine Months Ended September 30, 2023

(in thousands)

 

     IFRS                         U.S. GAAP  
     Lima nine months
ended September 30,
2023
    IFRS to U.S.
GAAP
differences - EUR
    Note   Presentation
Reclassification

EUR
    Note   Lima adjusted nine
months ended
September 30, 2023

EUR
    Lima adjusted nine
months ended
September 30,
2023

USD
 

Revenue

   200,736     —        (200,736   (aa)   —      $ —   

Other revenues and income

     4,214       —          (4,214   (aa, kk)     —        —   

Raw materials, consumables, supplies and goods

     50,902       —          (50,902   (bb, dd)     —        —   

Services

     63,036       8,283     (a,b)     (71,319   (bb, cc,
dd)
    —        —   

Change in W.I.P., semi-finished products and finished

     (3,890     —          3,890     (bb)     —        —   

Personnel expenses

     67,412       —          (67,412   (bb, cc)     —        —   

Amortisation and depreciation

     22,972       (3,883   (b)     (19,089   (ee)     —        —   

Impairment losses on trade receivables

     944       —          (944   (ff)     —        —   

Impairment losses on fixed assets

     38,082       —          (38,082   (gg)     —        —   

Other operating costs

     10,565       (1,000   (c)     (9,565   (cc)     —        —   

Internal work capitalised

     (9,156     —          9,156     (bb, cc)     —        —   

Financial income

     (11,574     —          11,574     (hh, ii)     —        —   

Financial expense

     32,605       175     (b)     (32,780   (hh, ii)     —        —   

Income taxes

     (9,164     —          9,164     (jj)     —        —   

Net sales

     —        —          203,401     (aa)     203,401       220,370  

Cost of sales

     —        —          64,872     (bb, ee)     64,872       70,284  

Selling, general and administrative expense

     —        —          126,059     (cc, ee,
ff)
    126,059       136,575  

Research and development expense

     —        —          12,290     (dd)     12,290       13,315  

Amortization of acquired intangibles

     —        —          3,314     (ee)     3,314       3,590  

Restructuring and other charges

     —        —          38,082     (gg)     38,082       41,259  

Interest expense, net

     —        —          25,499     (hh)     25,499       27,626  

Other (income) expense, net

     —        —          (6,191   (ii, kk)     (6,191     (6,707

Income tax benefit

   —      —        (9,164   (jj)   (9,164   $ (9,929

 

9


UNAUDITED SCHEDULE OF ADJUSTED CONDENSED COMBINED STATEMENT OF OPERATIONS OF LIMA

For The Year Ended December 31, 2022

(in thousands)

 

     IFRS                         U.S. GAAP  
     Lima Year Ended
December 31,
2022

EUR
    IFRS to U.S.
GAAP
differences -
EUR
    Note   Presentation
Reclassification

EUR
    Note   Lima adjusted
Year Ended
December 31, 2022

EUR
    Lima adjusted Year
Ended December
31, 2022

USD
 

Revenue

   245,669     —        (245,669   (aa)   —      $ —   

Other revenues and income

     5,798       —          (5,798   (aa, kk)     —        —   

Raw materials, consumables, supplies and goods

     56,391       —          (56,391   (bb, dd)     —        —   

Services

     81,645       11,655     (a,b)     (93,300   (bb, cc,
dd)
    —        —   

Change in W.I.P., semi-finished products and finished

     887       —          (887   (bb)     —        —   

Personnel expenses

     76,858       —          (76,858   (bb, cc)     —        —   

Amortisation and depreciation

     35,408       (5,335   (b)     (30,073   (ee)     —        —   

Impairment losses on trade receivables

     502       —          (502   (ff)     —        —   

Impairment losses on fixed assets

     16,152       —          (16,152   (gg)     —        —   

Other operating costs

     1,857       —          (1,857   (cc)     —        —   

Internal work capitalised

     (13,532     —          13,532     (bb, cc)     —        —   

Financial income

     (14,561     —          14,561     (hh, ii)     —        —   

Financial expense

     22,609       (220   (b)     (22,389   (hh, ii)     —        —   

Income taxes expense (benefit)

     6,526       —          (6,526   (jj)     —        —   

Net sales

     —        —          248,506     (aa)     248,506       261,255  

Cost of sales

     —        —          80,433     (bb, ee)     80,433       84,559  

Selling, general and administrative expense

     —        —          140,136     (cc, ee,
ff)
    140,136       147,325  

Research and development expense

     —        —          17,110     (dd)     17,110       17,988  

Amortization of acquired intangibles

     —        —          8,657     (ee)     8,657       9,101  

Restructuring and other charges

     —        —          16,152     (gg)     16,152       16,981  

Interest expense, net

     —        —          15,024     (hh)     15,024       15,795  

Other (income) expense, net

     —        —          (10,157   (ii, kk)     (10,157     (10,678

Income tax benefit

   —      —        6,526     (jj)   6,526     $ 6,861  

 

10


Statement of financial position IFRS to U.S. GAAP and Reclassification Adjustments

a - Under U.S. GAAP, only certain development costs that are proven to have alternative future use can be capitalized. As some of the costs incurred by Lima do not have alternative future use, such capitalized costs would be adjusted under U.S. GAAP, however, the balance will be valued in connection with purchase accounting and no adjustment is reflected herein for the IFRS to U.S. GAAP conversion.

b - As of January 1, 2019, Enovis and Lima adopted ASC 842, Leases and IFRS 16, Leases, respectively. U.S. GAAP follows finance lease and operating lease models for lessees, which impacts the pattern of expense recognition associated with the lease. Under IFRS, lessees account for all their leases under one accounting model, which is effectively equivalent to that of a finance lease under U.S. GAAP. To comply with U.S. GAAP, the unaudited Schedule of Adjusted Condensed Combined Statement of Financial Position as of September 30, 2023 includes a reclassification to Lease asset – right-of-use of €7.2 million, Accrued liabilities of €1.9 million, and Non-current lease liability of €4.5 million. The company is continuing to evaluate the classification of potential finance leases under US GAAP.

c - As of September 30, 2023, Lima’s Provisions for risks and charges includes an accrued liability for legal defense costs. As Enovis does not include such costs in estimates of loss accruals under ASC 450, an adjustment to reverse the effect of such legal defense costs is recorded on the unaudited Schedule of Adjusted Condensed Combined Statement of Financial Position as of September 30, 2023.

aa – Adjustment to reclassify a portion of Lima’s Other current assets to Prepaid expenses and Lima’s Current tax assets to Other current assets

bb – Adjustment to reclassify Lima’s Other intangible assets to Intangible assets, net

cc – Adjustment to reclassify Lima’s Equity investments, Deferred tax assets, Other non-current financial assets, and Other non-current assets to Other assets

dd – Adjustment to reclassify Lima’s Current financial liabilities to Current portion of long-term debt

ee – Adjustment to reclassify Lima’s Current tax liabilities, and Other liabilities to Accrued liabilities

ff – Adjustment to reclassify Lima’s Non-current financial liabilities to Long-term debt

gg – Adjustment to reclassify Lima’s Other non-current liabilities, Employee benefits, Deferred tax liabilities, and Provision for risks and charges to Other liabilities

hh – Adjustment to reclassify Lima’s Share capital to Common stock

ii – Adjustment to reclassify Lima’s Share premium reserve, and Other reserves to Additional paid-in capital

jj – Adjustment to reclassify Lima’s Retained earnings (accumulated deficit), and Profit (loss) for the year to Retained earnings

 

11


Statement of operations IFRS to U.S. GAAP and Reclassification Adjustments

a - To adjust for certain development costs capitalized by Lima into intangible assets, net. Lima capitalizes certain costs such as software licenses and research and development to intangible assets in accordance with IFRS. Under U.S. GAAP, only research and development costs that are proven to have alternative future use can be capitalized. As some of the costs incurred by Lima do not have alternative future use, such capitalized costs are adjusted. The impact of the adjustment on the unaudited Schedule of Adjusted Condensed Combined Statement of Operations for the nine months ended September 30, 2023 and year ended December 31, 2022 is calculated as the incremental expense that would have been recorded in accordance with U.S. GAAP during the respective periods. The adjustments result in an increase to Services for the nine months ended September 30, 2023 and year ended December 31, 2022 totaling €4.6 million and €6.1 million, respectively.

b - As of January 1, 2019, Enovis and Lima adopted ASC 842, Leases and IFRS 16, Leases, respectively. U.S. GAAP follows finance lease and operating lease models for lessees, which impacts the pattern of expense recognition associated with the lease. Under IFRS, lessees account for all their leases under one accounting model, which is effectively equivalent to that of a finance lease under U.S. GAAP. To comply with U.S. GAAP, the unaudited Schedule of Adjusted Condensed Combined Statement of Operations for the nine months ended September 30, 2023 and year ended December 31, 2022 includes a reclassification from Depreciation and Amortisation and Financial Expense to Services of €3.7 million and €5.6 million, respectively. The company is continuing to evaluate the classification of potential finance leases under US GAAP.

c - For the nine months ended September 30, 2023, Lima’s Other operating costs includes certain activity for legal defense costs. As Enovis does not include such costs in estimates of loss accruals under ASC 450, an adjustment to reverse the effect of such legal defense costs is recorded on the unaudited Schedule of Adjusted Condensed Combined Statement of Operations for the nine months ended September 30, 2023.

aa – Adjustment to reclassify Lima’s Revenue and a portion of Other revenues and income to Net sales. Reclassification to Net sales consists of revenue related to sales activities

bb – Adjustment to reclassify Lima’s Raw materials, Change in W.I.P., semi-finished products and finished, Services, Personnel, and Internal work capitalised to Cost of sales. Reclassification to Cost of sales consists of raw material costs, changes in W.I.P., semi-finished products and finished, personnel costs and services costs related to production

cc – Adjustment to reclassify Lima’s Services, Personnel, Internal work capitalised, and Other operating costs to Selling, general and administrative expense. Reclassification to Selling, general and administrative expense consist of service costs, salary and wages expense of employees

dd – Adjustment to reclassify Lima’s Raw materials and Services to Research and development expense. Reclassification to Research and development expense consist of raw material and services costs related to research and development activities

ee – Adjustment to reclassify Lima’s Amortisation and depreciation to Cost of Sales, Selling, general and administrative expense and Amortization of acquired intangibles

ff – Adjustment to reclassify Lima’s Impairment losses on trade receivables to Selling, general and administrative expense

gg – Adjustment to reclassify Lima’s Impairment losses on fixed assets to Restructuring and other charges

hh – Adjustment to reclassify a portion of Lima’s Financial income and Financial expense to Interest expense, net. Reclassification of Interest expenses consists of interest income and financial charges related to bonds and loans

ii – Adjustment to reclassify a portion of Lima’s Financial income and Financial expense to Other expense, net

jj – Adjustment to reclassify Lima’s Income tax expense (benefit) to Income tax expense (benefit)

kk – Adjustment to reclassify a portion of Lima’s Other revenues and income to Other expense, net

 

12


Note 3 – Preliminary Aggregate Transaction Consideration and Allocation

Estimated Aggregate Transaction Consideration

The following table summarizes the preliminary estimated aggregate transaction consideration for the Lima Business:

 

(in thousands)

   Amount  

Closing cash consideration

   $ 415,740  

Cash paid to settle Lima historical long-term debt

     351,009  

Estimated fair value of shares to be issued as contingent consideration (i)

     80,000  
  

 

 

 

Preliminary aggregate transaction consideration

   $ 846,749  
  

 

 

 

 

(i)

Reflects the preliminary fair value of the contingent consideration payable to Lima based on the historical share price of Enovis and will change through the closing date of the acquisition. As part of the purchase consideration, Enovis may issue up to 1,942,686 shares of Enovis common stock as a result of the arrangement within approximately 18 months after closing. The market price of the Enovis common stock may fluctuate between the timing of issuance, a 5% fluctuation in the market price of the common stock would have approximately a $3.5 million impact on the aggregate transaction consideration.

 

13


Preliminary Aggregate Transaction Consideration Allocation

The assumed accounting for the Acquisition, including the preliminary aggregate transaction consideration, is based on provisional amounts, and the associated purchase accounting is not final. The preliminary allocation of the purchase price to the acquired assets and assumed liabilities was based upon the preliminary estimate of fair values. For the preliminary estimate of fair value of assets acquired and liabilities assumed of Lima, management used publicly available benchmarking information, as well as a variety of other assumptions, including market participant assumptions. Management is expected to use widely accepted income-based, market-based, and cost-based valuation approaches in connection with the finalization of purchase accounting for the Acquisition. Actual results may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined financial information. The unaudited pro forma adjustments are based upon available information and certain assumptions that management believes are reasonable under the circumstances. The purchase price adjustments applied to the historical financial information of Lima are preliminary and subject to change as additional information becomes available and as additional analyses are performed.

The following table summarizes the preliminary aggregate transaction consideration allocation, as if the Acquisition had been completed on September 30, 2023, with excess recorded to Goodwill:

 

(in thousands)

   Amount  

Preliminary aggregate transaction consideration

   $ 846,749  
  

 

 

 

Assets

  

Cash and cash equivalents

     28,653  

Trade receivables

     76,925  

Inventories

     134,612  

Prepaid expenses

     3,121  

Other current assets

     13,055  

Property, plant and equipment

     175,893  

Intangible assets

     341,000  

Lease asset - right of use

     7,646  

Other assets

     45,160  
  

 

 

 

Total assets

     826,065  

Liabilities

  

Accounts payable

     35,284  

Accrued liabilities

     31,170  

Non-current lease liability

     4,757  

Other liabilities

     168,560  
  

 

 

 

Total liabilities

     239,771  
  

 

 

 

Less: Estimated preliminary net assets acquired

     586,294  
  

 

 

 

Goodwill (see Footnote 4(c))

   $ 260,455  
  

 

 

 

 

14


Note 4 – Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet

Adjustments included in the Transaction Accounting Adjustments column and Financing Adjustments column in the accompanying unaudited pro forma condensed combined balance sheet as of September 30, 2023 are as follows:

(a) Reflects adjustment to Cash and cash equivalents:

 

(in thousands)

   Amount  

Pro forma transaction accounting adjustments:

  

Estimated transaction costs (i)

   $ (11,041

Cash paid to settle Lima historical long-term debt

     (351,009

Cash paid for acquisition of Lima

     (415,740
  

 

 

 

Net pro forma transaction accounting adjustments to Cash and cash equivalents

   $ (777,790
  

 

 

 

Pro forma financing adjustments:

  

Cash from new Debt Financing, net of debt issuance costs and capped call fees (ii)

   $ 781,315  
  

 

 

 

Net pro forma adjustments to Cash and cash equivalents

   $ 3,525  
  

 

 

 

 

(i)

These costs consist of legal advisory, financial advisory, accounting and consulting costs expected to be incurred by Enovis. This is a preliminary estimate of costs and is subject to change upon close of the Transactions.

(ii)

New Debt Financing is reduced for debt issuance costs and original issue discount of $16.7 million as referenced in Footnote 4(j) and adjustments for capped call transaction of $56.0 million as referenced in Footnote 4(l).

(b) Represents a $38.5 million adjustment to the inventory balance to account for the preliminary adjustment to fair value of the inventory acquired as of the Acquisition Date. The estimated range of calculated value for inventory is based on preliminary estimates and assumptions. The final value determination of the acquired inventory may differ from this preliminary determination. The related assumptions and inputs will be refined as more data becomes available to determine the fair value indication.

(c) Preliminary adjustment to Goodwill, which represents the excess of the estimated aggregate transaction consideration over the preliminary fair value of the underlying assets acquired and liabilities assumed and the elimination of Lima’s historical Goodwill.

 

(in thousands)

   Amount  

Pro forma transaction accounting adjustments:

  

Goodwill resulting from the Acquisition (Note 3)

   $ 260,455  

Elimination of the Lima historical Goodwill

     (405,881
  

 

 

 

Net pro forma adjustments to Goodwill

   $ (145,426
  

 

 

 

 

15


(d) Reflects the preliminary purchase accounting adjustment for estimated intangibles based on the acquisition method of accounting. Adjustments to preliminary identifiable intangible assets in the unaudited pro forma condensed combined financial information consists of the following:

 

(in thousands)

   Preliminary
Fair Value
     Estimated
Useful Life
(Years)
 

Pro forma transaction accounting adjustments:

     

Estimated fair value – Technology

   $ 182,000        15  

Estimated fair value – Customer Relationships

     115,000        15  

Estimated fair value – Trade Name

     44,000        20  

Less: Historical Lima Intangible assets, net of amortization

     (21,785   
  

 

 

    

Net pro forma adjustments to Intangible assets, net

   $ 319,215     
  

 

 

    

(e) Reflects the settlement of historical Lima existing debt.

(f) Record estimated fair value of shares to be issued as contingent consideration.

(g) Reflects the elimination of Lima’s historical Common stock.

(h) Reflects the elimination of Lima’s historical Additional paid-in capital.

(i) Reflects the preliminary adjustment to Retained earnings, which includes the elimination of Lima’s historical Retained earnings.

 

(in thousands)

   Amount  

Pro forma transaction accounting adjustments:

  

Estimated transaction costs (i)

   $ (11,041

Less: Historical Lima Retained earnings elimination

     92,972  
  

 

 

 

Net pro forma adjustments to Retained earnings

   $ 81,931  
  

 

 

 

 

(i)

These costs consist of legal advisory, financial advisory, accounting and consulting costs expected to be incurred by Enovis. This is a preliminary estimate of costs and is subject to change upon close of the Transactions.

(j) Reflects the Debt Financing obtained from the Lenders, net of unamortized debt issuance costs. The adjustment to current and long-term debt is comprised of the following items:

 

(in thousands)

   Current portion
of long-term debt
     Long-term debt      Total  

Pro forma financing adjustments:

        

Convertible Notes

   $ —       $ 460,000      $ 460,000  

Term Loan

     20,000        380,000        400,000  

Less: Debt issuance costs and original issue discount

     —         (16,723      (16,723
  

 

 

    

 

 

    

 

 

 

Net pro forma financing adjustments

   $ 20,000      $ 823,277      $  843,277  
  

 

 

    

 

 

    

 

 

 

 

16


(k) Reflects the adjustments to record a deferred tax liability of $126.4 million resulting from pro forma fair value adjustments for the assets acquired and liabilities assumed. The estimate of the deferred tax was determined based on the estimated book basis of the net assets acquired after the application of acquisition accounting as compared to the tax basis of the net assets acquired using an estimated blended statutory tax rate of 27.3% for Intangible assets, net and estimated statutory tax rate of 27.9% for Property, plant and equipment, net and Inventories, net. Adjustments to established deferred tax assets and liabilities due to refined determination of statutory rates, changes in tax elections, as well as the changes in the estimates of the fair value of assets acquired and liabilities assumed may occur in conjunction with the finalization of the acquisition accounting and these changes in estimates could be material.

(l) Reflects a $61.9 million adjustment to record the capped call transactions entered into in connection with the issuance of the Convertible Notes. As these transactions meet certain accounting criteria, the capped call transactions are recorded in Shareholders’ equity and are not accounted for as derivatives.

(m) Reflects the preliminary purchase accounting adjustment of $102.0 million for Property, plant and equipment based on the acquisition method of accounting.

(n) Reflects the extinguishment of deferred financing fees associated with the bridge financing.

(o) Reflects a $7.9 million indemnification asset related to the settlement of certain litigation matters as agreed to in the purchase agreement. The estimated indemnification asset approximates the value of the related liability at September 30, 2023 and is recorded as an adjustment to Other current assets in the pro forma condensed combined balance sheet.

 

17


Note 5 – Pro Forma Adjustments to the Unaudited Condensed Combined Statement of Operations

Adjustments included in the Transaction Accounting Adjustments column and Financing Adjustments in the accompanying unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2023 and the fiscal year ended December 31, 2022 are as follows:

(a) Reflects $10.1 million for nine months ended September 30, 2023 and a $28.3 million for the year ended December 31, 2022 adjustments associated with the step-up in estimated fair value of Inventories, net recognized through Cost of sales during the 18 months after the acquisition.

A 10% change in the estimated fair value of Inventories, net would cause a corresponding increase or decrease in Cost of sales of approximately $1.0 million and $2.8 million for the nine months ended September 30, 2023 and the year ended December 31, 2022, respectively. Pro forma Cost of sales is preliminary and based on assumption that the inventory will be sold within 18 months of the closing date after the Transaction. The amount of Cost of sales following the Transaction may differ significantly between periods based upon the final value assigned and actual inventory turnover for each period.

(b) Reflects a $11.0 million adjustments to Selling, general and administrative expense (“SG&A”) related to expected transaction expenses.

(c) The following table reflects adjustments to Amortization of acquired intangibles related to amortization expense for the newly identified intangible assets, less the amortization expense on Lima’s historical intangible assets. Management is still in the process of evaluating the fair value of the intangible assets. Any resulting change in the fair value would have a direct impact to amortization expense, which could be material.

 

(in thousands)

   For the Nine
Months Ended

September 30, 2023
     For the Year Ended
December 31, 2022
 

Pro forma transaction accounting adjustments:

     

Amortization expense of Technology

   $ 9,100      $ 12,133  

Amortization expense of Customer Relationships

     5,750        7,667  

Amortization expense of Trade Name

     1,650        2,200  

Less: Historical amortization

     (3,590      (9,101
  

 

 

    

 

 

 

Net pro forma adjustments to Amortization of acquired intangibles

   $ 12,910      $ 12,899  
  

 

 

    

 

 

 

A 10% change in the valuation of technology intangible assets, customer relationship intangible assets, and trade name intangible assets would cause a corresponding increase or decrease in the amortization expense of approximately $1.7 million and $2.2 million for the nine months ended September 30, 2023 and the year ended December 31, 2022, respectively. Pro forma amortization is preliminary and based on the use of straight-line amortization. The amount of amortization following the Acquisition may differ significantly between periods based upon the final value assigned and amortization methodology used for each identifiable intangible asset.

(d) Reflects the expense related to the financing and amortization of issuance costs related to the Transactions:

 

(in thousands)

   For the Nine
Months Ended
September 30, 2023
     For the Year Ended
December 31, 2022
 

Pro forma transaction adjustments:

     

Remove historical Lima Interest expense

   $ (27,886    $ (15,927

Pro forma financing adjustments:

     

Interest expense from the financing transactions

   $ 42,408      $ 58,052  

The interest expense included in the unaudited pro forma condensed combined financial information was calculated using an effective interest rate, which considers transaction costs and issuance discounts, and reflects an approximate weighted-average interest rate of 6.9%. Actual interest rates may vary from those depicted in the pro forma amounts.

 

18


A sensitivity analysis on interest expense for the nine months ended September 30, 2023 and the year ended December 31, 2022 has been performed to assess the effect of a 12.5 basis point change of the hypothetical interest on the Debt Financing. The following table shows the change in the Interest expense for the Debt Financing described above:

 

(in thousands)

   For the Nine Months ended
September 30, 2023
     For the Year Ended
December 31, 2022
 

Interest expense assuming:

     

Increase of 0.125%

   $ 402      $ 569  

Decrease of 0.125%

   $ (402    $ (569

(e) Adjustment to reflect the income tax impact of the pro forma adjustments related to the Transactions using the estimated blended statutory tax rate of 27.3%. Income tax rates do not take into account any possible future tax events or changes in planned structure for the combined company. The effective tax rate of the combined company could be significantly different than what is presented in the pro forma financial information.

(f) Adjustment to reflect the incremental depreciation expense associated with the fair value step up of Property, plant and equipment. The following table reflects adjustments to Cost of sales and Selling, general and administrative expense related to depreciation expense for the increase in fair value of Property, plant and equipment. Management is still in the process of evaluating the fair value of the Property, plant and equipment assets. Any resulting change in the fair value would have a direct impact to depreciation expense, which could be material.

 

(in thousands)

   For the Nine Months
ended September 30, 2023
     For the Year Ended
December 31, 2022
 

Pro forma transaction adjustments – Cost of Sales:

     

Incremental depreciation expense associated with Property, plant and equipment

   $ 1,903      $ 2,636  

Net pro forma adjustments to Cost of sales

   $ 1,903      $ 2,636  

Pro forma transaction adjustments – Selling, general and administrative expense:

     

Incremental depreciation expense associated with Property, plant and equipment

   $ 5,597      $ 7,364  

Net pro forma adjustments to Selling, general and administrative expense

   $ 5,597      $ 7,364  

(g) Reflects an $8.0-million adjustment to Debt extinguishment charges related to bridge financing fees.

 

19


Note 6 – Pro Forma Earnings Per Share

The unaudited pro forma condensed combined basic and diluted earnings per share calculations are based on the condensed combined basic and diluted average shares of Enovis and Lima.

 

(in thousands, except per share data)

   For the Nine Months ended
September 30, 2023
     For the Year Ended
December 31, 2022
 

Pro Forma Weighted Average Shares

     

Basic weighted average number of common shares outstanding – historical

     54,549,369        54,065,420  

Pro Forma Earnings per Share

     

Pro forma Net income (loss) from continuing operations

     (145,274      (148,749

Basic – Pro Forma

   $ (2.66      (2.75

Diluted – Pro Forma

   $ (2.66      (2.75

 

20