Date of Report (Date of Earliest Event Reported): | April 6, 2016 |
Delaware | 1-34679 | 27-0986328 |
(State or Other Jurisdiction of | (Commission File Number) | (I.R.S. Employer Identification |
Incorporation or Organization) | Number) |
3 Great Valley Parkway, Suite 150 | |
Malvern, PA | 19355 |
(Address of Principal Executive Offices) | (Zip Code) |
[ ] | Written communications pursuant to Rule 425 under the Securities Act |
[ ] | Soliciting material pursuant to Rule 14a-12 under the Exchange Act |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act |
• | Attached as Exhibit 99.1 hereto and incorporated herein by reference are the audited financial statements and related notes of Pacific Instruments, Inc. as of and for the years ended January 31, 2016 and January 31, 2015, and report of independent auditors. |
• | Attached hereto as Exhibit 99.2 and incorporated by reference is the required unaudited pro forma financial information as of and for the year ended December 31, 2015. |
Exhibit No. | Description | |
23.1 | Consent of Moss Adams LLP, independent auditors of Pacific. | |
99.1 | Audited financial statements and related notes of Pacific Instruments, Inc. as of and for the years ended January 31, 2016 and January 31, 2015, and report of independent auditors. | |
99.2 | Unaudited pro forma condensed combined financial statements as of and for the year ended December 31, 2015. | |
Vishay Precision Group, Inc. | |||
Date: June 22, 2016 | By: | /s/ William M. Clancy | |
Name: William M. Clancy | |||
Title: Executive Vice President and Chief | |||
Financial Officer |
Exhibit No. | Description | |
23.1 | Consent of Moss Adams LLP, independent auditors of Pacific. | |
99.1 | Audited financial statements and related notes of Pacific Instruments, Inc. as of and for the years ended January 31, 2016 and January 31, 2015, and report of independent auditors. | |
99.2 | Unaudited pro forma condensed combined financial statements as of and for the year ended December 31, 2015. | |
PACIFIC INSTRUMENTS, INC. Balance Sheets | |||||||
January 31, 2016 | January 31, 2015 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,743,595 | $ | 1,032,626 | |||
Accounts receivable | 794,915 | 325,298 | |||||
Inventories, net | 1,464,537 | 1,206,939 | |||||
Prepaid expenses and other current assets | 165,920 | 274,701 | |||||
Total current assets | 4,168,967 | 2,839,564 | |||||
Property and equipment, net | 20,606 | 25,472 | |||||
Other assets | 233,479 | 220,638 | |||||
Total assets | $ | 4,423,052 | $ | 3,085,674 | |||
Liabilities and equity | |||||||
Current liabilities: | |||||||
Trade accounts payable | $ | 196,856 | $ | 226,575 | |||
Other accrued expenses | 527,381 | 546,307 | |||||
Short-term debt (Note 4) | — | — | |||||
Notes payable | 878,878 | — | |||||
Total current liabilities | 1,603,115 | 772,882 | |||||
Other liabilities | 309,770 | 245,623 | |||||
Total liabilities | 1,912,885 | 1,018,505 | |||||
Commitments and contingencies (Note 7) | — | — | |||||
Equity: | |||||||
Common stock | 554,802 | 554,802 | |||||
Retained earnings | 1,955,365 | 1,512,367 | |||||
Total equity | 2,510,167 | 2,067,169 | |||||
Total liabilities and equity | $ | 4,423,052 | $ | 3,085,674 |
Years ended | |||||||
January 31, 2016 | January 31, 2015 | ||||||
Net revenues | $ | 10,726,419 | $ | 6,996,951 | |||
Costs of sales | 3,545,178 | 2,701,752 | |||||
Gross profit | 7,181,241 | 4,295,199 | |||||
Selling, general, and administrative expenses | 3,136,959 | 2,936,149 | |||||
Operating income | 4,044,282 | 1,359,050 | |||||
Other income, net | — | 382 | |||||
Income before taxes | 4,044,282 | 1,359,432 | |||||
Income tax expense | 1,538,654 | 657,364 | |||||
Net income | $ | 2,505,628 | $ | 702,068 |
Years ended | |||||||
January 31, 2016 | January 31, 2015 | ||||||
Operating activities | |||||||
Net income | $ | 2,505,628 | $ | 702,068 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 4,867 | 4,867 | |||||
Income taxes | 51,306 | 151,380 | |||||
Net changes in operating assets and liabilities: | |||||||
Accounts receivable | (469,617 | ) | 128,534 | ||||
Inventories | (257,598 | ) | (414,758 | ) | |||
Prepaid expenses and other current assets | 108,781 | (94,733 | ) | ||||
Trade accounts payable | (29,719 | ) | (17,331 | ) | |||
Other accrued expenses | (18,927 | ) | 359,330 | ||||
Net cash provided by operating activities | 1,894,721 | 819,357 | |||||
Financing activities | |||||||
Line of credit draw | — | 50,000 | |||||
Repayment of line of credit | — | (50,000 | ) | ||||
Repurchase of stock | (1,183,752 | ) | — | ||||
Net cash used in financing activities | (1,183,752 | ) | — | ||||
Increase in cash and cash equivalents | 710,969 | 819,357 | |||||
Cash and cash equivalents at beginning of period | 1,032,626 | 213,269 | |||||
Cash and cash equivalents at end of period | $ | 1,743,595 | $ | 1,032,626 | |||
Supplemental disclosures: | |||||||
Cash paid for income taxes | $ | 1,357,984 | $ | 611,600 | |||
Non-cash financing activities: | |||||||
Repurchase of stock in exchange for notes payable | $ | 878,878 | $ | — |
Common Stock | Retained Earnings | Total Equity | ||||||||||
Balance at February 1, 2014 | $ | 554,802 | $ | 810,299 | $ | 1,365,101 | ||||||
Net income | — | 702,068 | 702,068 | |||||||||
Balance at January 31, 2015 | $ | 554,802 | $ | 1,512,367 | $ | 2,067,169 | ||||||
Net income | — | 2,505,628 | 2,505,628 | |||||||||
Repurchase of stock | — | (2,062,630 | ) | (2,062,630 | ) | |||||||
Balance at January 31, 2016 | $ | 554,802 | $ | 1,955,365 | $ | 2,510,167 |
2016 | 2015 | ||||||
Balance at the beginning of the year | $ | 54,917 | $ | 31,246 | |||
Accruals for warranties issued during the year | 187,361 | 72,208 | |||||
Settlements made during the year | (132,631 | ) | (48,537 | ) | |||
Balance at the end of the year | $ | 109,647 | $ | 54,917 |
January 31, | |||||||
2016 | 2015 | ||||||
Raw materials | $ | 631,587 | $ | 534,137 | |||
Work in process | 715,904 | 537,335 | |||||
Finished goods | $ | 117,046 | $ | 135,467 | |||
Inventories, net | $ | 1,464,537 | $ | 1,206,939 |
January 31, 2016 | ||||||||||||||
Description | Useful Life | Cost | Accumulated Depreciation | Net book value | ||||||||||
Buildings and improvements | 10 - 39 | $ | 81,999 | $ | 61,393 | $ | 20,606 | |||||||
Machinery and equipment | 3 - 7 | 58,518 | 58,518 | — | ||||||||||
Software | 3 - 5 | 56,092 | 56,092 | — | ||||||||||
Total | $ | 196,609 | $ | 176,003 | $ | 20,606 |
January 31, 2015 | ||||||||||||||
Description | Useful Life | Cost | Accumulated Depreciation | Net book value | ||||||||||
Buildings and improvements | 10 - 39 | $ | 81,999 | $ | 56,527 | $ | 25,472 | |||||||
Machinery and equipment | 3 - 7 | 58,518 | 58,518 | — | ||||||||||
Software | 3 - 5 | 56,092 | 56,092 | — | ||||||||||
Total | $ | 196,609 | $ | 171,137 | $ | 25,472 |
Years ended January 31, | |||||||
2016 | 2015 | ||||||
Current: | |||||||
Federal | $ | 1,209,021 | $ | 499,184 | |||
State and local | 342,475 | 143,906 | |||||
1,551,496 | 643,090 | ||||||
Deferred: | |||||||
Federal | (12,973 | ) | (25,298 | ) | |||
State and local | 131 | 39,572 | |||||
(12,842 | ) | 14,274 | |||||
Income tax expense | $ | 1,538,654 | $ | 657,364 |
January 31, | |||||||
2016 | 2015 | ||||||
Deferred tax assets: | |||||||
Inventories | $ | 102,330 | $ | 130,759 | |||
Tax credit carryforwards | — | 2,200 | |||||
Other accruals and reserves | 115,439 | 71,878 | |||||
Total deferred tax assets | $ | 217,769 | $ | 204,837 |
Years ended January 31, | |||||||
2016 | 2015 | ||||||
Tax at statutory rate | $ | 1,337,832 | $ | 499,431 | |||
State income taxes, net of U.S. federal tax benefit | 227,505 | 121,756 | |||||
Change in unrecognized tax benefits, net | (31,192 | ) | 32,304 | ||||
Other | 4,509 | 3,872 | |||||
Income tax expense | $ | 1,538,654 | $ | 657,363 |
January 31, | |||||||
2016 | 2015 | ||||||
Balance at beginning of year | $ | 236,547 | $ | 103,379 | |||
Addition based on tax positions related to current year | 91,373 | 133,168 | |||||
Reduction for lapses of statute of limitations | (31,020 | ) | — | ||||
Balance at end of year | $ | 296,900 | $ | 236,547 |
February 1, 2016 - December 31, 2016 | $ | 173,800 |
January 31, | |||||
2016 | 2015 | ||||
Common stock - no par value | |||||
Authorized | 200,000 | 200,000 | |||
Issued and outstanding | 102,374 | 132,812 | |||
Page Number | |
Vishay Precision Group, Inc. and Subsidiaries Unaudited Pro Forma Condensed Combined Financial Statements | |
Unaudited Pro Forma Condensed Combined Balance Sheet | |
Unaudited Pro Forma Condensed Combined Statement of Operations | |
Notes to Unaudited Pro Forma Condensed Combined Financial Statements | |
Pacific Instruments, Inc. (A) | Vishay Precision Group, Inc. (B) | Pro Forma Adjustments | F/N | Pro Forma | |||||||||||||
Assets | |||||||||||||||||
Current assets: | |||||||||||||||||
Cash and cash equivalents | $ | 1,744 | $ | 62,641 | $ | (7,470 | ) | (C) (D) | $ | 56,915 | |||||||
Accounts receivable, net | 795 | 35,553 | — | 36,348 | |||||||||||||
Inventories, net | 1,465 | 56,200 | 150 | (C) | 57,815 | ||||||||||||
Prepaid expenses and other current assets | 165 | 7,814 | — | 7,979 | |||||||||||||
Total current assets | 4,169 | 162,208 | (7,320 | ) | 159,057 | ||||||||||||
Property and equipment, net | 21 | 56,631 | — | 56,652 | |||||||||||||
Goodwill | — | 12,603 | 6,513 | (C) | 19,116 | ||||||||||||
Intangible assets, net | — | 17,683 | 4,100 | (C) | 21,783 | ||||||||||||
Other assets | 233 | 15,176 | (237 | ) | (E) | 15,172 | |||||||||||
Total assets | $ | 4,423 | $ | 264,301 | $ | 3,056 | $ | 271,780 |
Pacific Instruments, Inc. (A) | Vishay Precision Group, Inc. (B) | Pro Forma Adjustments | F/N | Pro Forma | |||||||||||||
Liabilities and equity | |||||||||||||||||
Current liabilities: | |||||||||||||||||
Trade accounts payable | $ | 197 | $ | 8,004 | $ | — | $ | 8,201 | |||||||||
Payroll and related expenses | — | 13,888 | — | 13,888 | |||||||||||||
Other accrued expenses | 528 | 16,604 | — | 17,131 | |||||||||||||
Income taxes | — | 527 | — | 527 | |||||||||||||
Notes payable | 878 | — | (878 | ) | (D) | — | |||||||||||
Current portion of long-term debt | — | 2,120 | — | 2,120 | |||||||||||||
Total current liabilities | 1,603 | 41,143 | (878 | ) | 41,868 | ||||||||||||
Long-term debt, less current portion | — | 31,591 | 5,000 | (C) | 36,591 | ||||||||||||
Deferred income taxes | — | 334 | — | 334 | |||||||||||||
Other liabilities | 310 | 7,195 | — | 7,505 | |||||||||||||
Accrued pension and other postretirement costs | — | 11,597 | — | 11,597 | |||||||||||||
Total liabilities | 1,913 | 91,860 | 4,122 | 97,895 | |||||||||||||
Commitments and contingencies | |||||||||||||||||
Equity: | |||||||||||||||||
Common stock | 555 | 1,276 | (555 | ) | (D) | 1,276 | |||||||||||
Class B convertible common stock | — | 103 | — | 103 | |||||||||||||
Treasury stock | — | (8,765 | ) | — | (8,765 | ) | |||||||||||
Capital in excess of par value | — | 190,436 | — | 190,436 | |||||||||||||
Retained earnings | 1,955 | 22,327 | (511 | ) | (D) (E) | 23,771 | |||||||||||
Accumulated other comprehensive loss | — | (33,121 | ) | — | (33,121 | ) | |||||||||||
Total Vishay Precision Group, Inc. stockholders' equity | 2,510 | 172,256 | (1,066 | ) | 173,700 | ||||||||||||
Noncontrolling interests | — | 185 | — | 185 | |||||||||||||
Total equity | 2,510 | 172,441 | (1,066 | ) | 173,885 | ||||||||||||
Total liabilities and equity | $ | 4,423 | $ | 264,301 | $ | 3,056 | $ | 271,780 |
Pacific Instruments, Inc. (A) | Vishay Precision Group, Inc. (B) | Pro Forma Adjustments | F/N | Pro Forma | |||||||||||||
Net revenues | $ | 10,726 | $ | 232,178 | $ | — | $ | 242,904 | |||||||||
Costs of products sold | 3,545 | 147,949 | 150 | (C) | 151,644 | ||||||||||||
Gross profit | 7,181 | 84,229 | (150 | ) | 91,260 | ||||||||||||
Selling, general, and administrative expenses | 3,137 | 71,282 | 91 | (D) (E) | 74,510 | ||||||||||||
Acquisition costs | — | 185 | — | 185 | |||||||||||||
Impairment of goodwill and indefinite-lived intangibles | — | 4,942 | — | 4,942 | |||||||||||||
Restructuring costs | — | 4,461 | — | 4,461 | |||||||||||||
Operating income | 4,044 | 3,359 | (241 | ) | 7,162 | ||||||||||||
Other income (expense): | |||||||||||||||||
Interest expense | — | (771 | ) | (188 | ) | (F) | (959 | ) | |||||||||
Other | — | (2,082 | ) | — | (2,082 | ) | |||||||||||
Other (expense) income - net | — | (2,853 | ) | (188 | ) | (3,041 | ) | ||||||||||
Income before taxes | 4,044 | 506 | (429 | ) | 4,121 | ||||||||||||
Income tax expense | 1,539 | 13,500 | (1,365 | ) | (G) | 13,674 | |||||||||||
Net (loss) earnings | 2,505 | (12,994 | ) | 936 | (9,553 | ) | |||||||||||
Less: net earnings attributable to noncontrolling interests | — | 14 | — | 14 | |||||||||||||
Net (loss) earnings attributable to VPG stockholders | $ | 2,505 | $ | (13,008 | ) | $ | 936 | $ | (9,567 | ) | |||||||
Basic loss per share attributable to VPG stockholders | $ | (0.96 | ) | $ | (0.71 | ) | |||||||||||
Diluted loss per share attributable to VPG stockholders | $ | (0.96 | ) | $ | (0.71 | ) | |||||||||||
Weighted average shares outstanding - basic | 13,485 | 13,485 | |||||||||||||||
Weighted average shares outstanding - diluted | 13,485 | 13,485 |
(A) | To reflect the historical balance sheet of Pacific as of January 31, 2016. Due to the difference in the fiscal year ends of Pacific and the Company, the January 31, 2016 balance sheet was utilized for purposes of the pro forma. |
(C) | To record consideration of $10.7 million for the purchase of Pacific, which was financed through a combination of $5.7 million of cash on hand and $5.0 million in borrowings under the Company's second amended and restated credit facility. These amounts are determined based upon certain valuations and studies that have yet to be finalized, and accordingly, the assets acquired and liabilities assumed as detailed below are subject to adjustments once the detailed analyses are completed. The preliminary estimated fair values of the Pacific assets and liabilities are allocated as follows: |
Description | Amount (in thousands) | |||
Accounts receivable | $ | 795 | ||
Inventories | 1,465 | |||
Prepaid expenses and other assets | 166 | |||
Trade accounts payable | (197 | ) | ||
Other accrued expenses | (528 | ) | ||
Total working capital | 1,701 | |||
Inventory step-up to fair value | 150 | |||
Property and equipment | 21 | |||
Intangible assets | 4,100 | |||
Other assets | 233 | |||
Deferred income taxes | (1,681 | ) | ||
Other liabilities | (310 | ) | ||
Goodwill | 6,513 | |||
$ | 10,727 |
(D) | To eliminate assets and liabilities not acquired, including $1,744 of cash and cash equivalents, $878 of notes payable, and Pacific equity. |
(E) | To record a net reduction in deferred tax assets consisting of deferred tax liabilities associated with the fair value of Pacific assets and liabilities (C) offset by a reduction in the Company's valuation allowance. |
(A) | To reflect the historical statement of operations of Pacific for the twelve months ended January 31, 2016. |
(D) | To record one year of amortization expense on the intangible assets of $223. Amortization expense is recorded on a straight-line basis. |
(E) | To eliminate acquisition costs of $132. Acquisition costs were included within selling, general and administrative expenses for the twelve months ended December 31, 2015. |
(F) | To record interest expense at a rate of 3.75% on the debt incurred to finance the acquisition. The impact of a 1/8% interest rate change is not material. |
(G) | To record the tax effect of Pacific being part of the Company's U.S. group. Since the Company established a valuation allowance for all U.S. deferred tax assets in fiscal year 2015, most of the Pacific stand alone tax expense would not be recorded if Pacific was part of the Company's U.S. group in 2015. |