Indiana
|
1-4639
|
35-0225010
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Numbers)
|
(I.R.S. Employer Identification Nos.)
|
905 West Boulevard North
|
||
Elkhart, Indiana
|
46514
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Item 1.01
|
Entry into a Material Definitive Agreement
|
Item 2.01
|
Completion of Acquisition or Disposition of Assets.
|
(b)
|
The unaudited condensed pro forma consolidated balance sheet of CTS as of June 30, 2013, assuming that the disposition of the EMS business had occurred as of that date, and the unaudited condensed pro forma statements of consolidated income for the six months ended June 30, 2013 and for the fiscal years ended December 31, 2012, 2011 and 2010, assuming that the disposition of the EMS business had occurred at the beginning of those periods.
|
(d)
|
Exhibits.
|
|
99.2
|
Unaudited Pro Forma Condensed Consolidated Balance Sheet of CTS Corporation as of June 30, 2013 and Unaudited Pro Forma Condensed Statement of Consolidated Operations of CTS Corporation for the six months ended June 30, 2013, and for the fiscal years ended December 31, 2012, 2011 and 2010.
|
|
CTS CORPORATION
|
99.2
|
Unaudited Pro Forma Condensed Consolidated Balance Sheet of CTS Corporation as of June 30, 2013 and Unaudited Pro Forma Condensed Statement of Consolidated Operations of CTS Corporation for the six months ended June 30, 2013, and for the fiscal years ended December 31, 2012, 2011 and 2010.
|
Investors
Thomas Kroll
Vice President &
Chief Financial Officer
CTS Corporation
574-523-3800
|
Media
Andrew Siegel / Meaghan Repko
Joele Frank, Wilkinson Brimmer Katcher
212-355-4449
|
CTS CORPORATION AND SUBSIDIARIES
|
||||||||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF (LOSS) / EARNINGS
|
||||||||||||||||
SIX MONTHS ENDED JUNE 30, 2013
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Historical (1)
|
EMS (2)
|
Pro Forma Adjustments
|
Pro Forma CTS
|
|||||||||||||
Net sales
|
$ | 301,073 | $ | 97,630 | $ | - | $ | 203,443 | ||||||||
Costs and expenses:
|
||||||||||||||||
Cost of goods sold
|
234,404 | 90,147 | - | 144,257 | ||||||||||||
Insurance recovery for business interruption - casualties
|
- | - | - | - | ||||||||||||
Selling, general and administrative expenses
|
42,156 | 7,323 | - | 34,833 | ||||||||||||
Research and development expenses
|
12,023 | - | - | 12,023 | ||||||||||||
Insurance recovery for property damage - casualties
|
- | - | - | - | ||||||||||||
Restructuring and impairment charge
|
7,802 | 596 | - | 7,206 | ||||||||||||
Gain on sale-leaseback
|
- | - | - | - | ||||||||||||
Operating earnings/(loss)
|
4,688 | (436 | ) | - | 5,124 | |||||||||||
Other (expense)/income:
|
||||||||||||||||
Interest expense, net
|
(1,135 | ) | (30 | ) | - | (1,105 | ) | |||||||||
Other (expense)/income
|
(12 | ) | 97 | - | (109 | ) | ||||||||||
Total other (expense)/income
|
(1,147 | ) | 67 | - | (1,214 | ) | ||||||||||
Earnings/(loss) before income taxes
|
3,541 | (369 | ) | - | 3,910 | |||||||||||
Income tax expense
|
11,308 | 692 | - | 10,616 | ||||||||||||
Net (loss)/earnings
|
$ | (7,767 | ) | $ | (1,061 | ) | $ | - | $ | (6,706 | ) | |||||
Net (loss) / earnings per share:
|
||||||||||||||||
Basic
|
$ | (0.23 | ) | $ | (0.20 | ) | ||||||||||
Diluted
|
$ | (0.23 | ) | $ | (0.20 | ) | ||||||||||
Average common shares outstanding:
|
||||||||||||||||
Basic
|
33,589 | 33,589 | ||||||||||||||
Diluted
|
33,589 | 33,589 | ||||||||||||||
(1) As reported in CTS Corporation and Subsidiaries unaudited financial statements contained in its Quarterly Report on Form 10-Q for the Six Months Ended June 30, 2013.
|
||||||||||||||||
(2) Derived from EMS Segment reported numbers contained in CTS Corporation and Subsidiaries Quarterly Report on Form 10-Q for the Six Months Ended June 30, 2013 adjusted by $2,753 for certain corporate charges that could not
|
||||||||||||||||
be supportable and directly attributable to the transaction. | ||||||||||||||||
CTS CORPORATION AND SUBSIDIARIES
|
||||||||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
|
||||||||||||||||
YEAR ENDED DECEMBER 31, 2012
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Historical (1)
|
EMS (2)
|
Pro Forma Adjustments
|
Pro Forma CTS
|
|||||||||||||
Net sales
|
$ | 576,918 | $ | 272,437 | $ | - | $ | 304,481 | ||||||||
Costs and expenses:
|
||||||||||||||||
Cost of goods sold
|
475,536 | 262,571 | - | 212,965 | ||||||||||||
Insurance recovery for business interruption - casualties
|
(20,893 | ) | (20,256 | ) | - | (637 | ) | |||||||||
Selling, general and administrative expenses
|
80,386 | 17,315 | - | 63,071 | ||||||||||||
Research and development expenses
|
20,918 | - | - | 20,918 | ||||||||||||
Insurance recovery for property damage - casualties
|
(1,769 | ) | (1,769 | ) | - | - | ||||||||||
Restructuring and impairment charge
|
6,386 | 2,949 | - | 3,437 | ||||||||||||
Gain on sale-leaseback
|
(10,334 | ) | - | - | (10,334 | ) | ||||||||||
Operating earnings/(loss)
|
26,688 | 11,627 | - | 15,061 | ||||||||||||
Other (expense)/income:
|
||||||||||||||||
Interest (expense)/income, net
|
(839 | ) | 10 | - | (849 | ) | ||||||||||
Other income
|
1,093 | 861 | - | 232 | ||||||||||||
Total other (expense)/income
|
254 | 871 | - | (617 | ) | |||||||||||
Earnings before income taxes
|
26,942 | 12,498 | - | 14,444 | ||||||||||||
Income tax expense
|
6,609 | 4,254 | - | 2,355 | ||||||||||||
Net earnings
|
$ | 20,333 | $ | 8,244 | $ | - | $ | 12,089 | ||||||||
Net earnings per share:
|
||||||||||||||||
Basic
|
$ | 0.60 | $ | 0.36 | ||||||||||||
Diluted
|
$ | 0.59 | $ | 0.35 | ||||||||||||
Average common shares outstanding:
|
||||||||||||||||
Basic
|
33,922 | 33,922 | ||||||||||||||
Diluted
|
34,523 | 34,523 | ||||||||||||||
(1) As reported in CTS Corporation and Subsidiaries audited financial statements contained in its Annual Report on Form 10-K for the Year Ended December 31, 2012.
|
||||||||||||||||
(2) Derived from EMS Segment reported numbers contained in CTS Corporation and Subsidiaries Annual Report on Form 10-K for the Year Ended December 31, 2012 adjusted by $6,566 for certain corporate charges that could not be supportable and directly attributable to the transaction.
|
||||||||||||||||
CTS CORPORATION AND SUBSIDIARIES
|
||||||||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
|
||||||||||||||||
YEAR ENDED DECEMBER 31, 2011
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Historical (1)
|
EMS (2)
|
Pro Forma Adjustments
|
Pro Forma CTS
|
|||||||||||||
Net sales
|
$ | 588,506 | $ | 308,649 | $ | - | $ | 279,857 | ||||||||
Costs and expenses:
|
||||||||||||||||
Cost of goods sold
|
478,657 | 288,023 | - | 190,634 | ||||||||||||
Insurance recovery for business interruption - casualties
|
(4,082 | ) | (4,082 | ) | - | - | ||||||||||
Selling, general and administrative expenses
|
71,890 | 17,754 | - | 54,136 | ||||||||||||
Research and development expenses
|
19,990 | - | - | 19,990 | ||||||||||||
Insurance recovery for property damage - casualties
|
(6,067 | ) | (6,067 | ) | - | - | ||||||||||
Restructuring and impairment charge
|
2,878 | 489 | - | 2,389 | ||||||||||||
Gain on sale-leaseback
|
- | - | - | - | ||||||||||||
Operating earnings
|
25,240 | 12,532 | - | 12,708 | ||||||||||||
Other (expense)/income:
|
||||||||||||||||
Interest expense, net
|
(862 | ) | (11 | ) | - | (851 | ) | |||||||||
Other income
|
1,959 | 1,500 | - | 459 | ||||||||||||
Total other (expense)/income
|
1,097 | 1,489 | - | (392 | ) | |||||||||||
Earnings before income taxes
|
26,337 | 14,021 | - | 12,316 | ||||||||||||
Income tax expense
|
5,370 | 2,707 | - | 2,663 | ||||||||||||
Net earnings
|
$ | 20,967 | $ | 11,314 | $ | - | $ | 9,653 | ||||||||
Net earnings per share:
|
||||||||||||||||
Basic
|
$ | 0.61 | $ | 0.28 | ||||||||||||
Diluted
|
$ | 0.60 | $ | 0.28 | ||||||||||||
Average common shares outstanding:
|
||||||||||||||||
Basic
|
34,321 | 34,321 | ||||||||||||||
Diluted
|
35,006 | 35,006 | ||||||||||||||
(1) As reported in CTS Corporation and Subsidiaries audited financial statements contained in its Annual Report on Form 10-K for the Year Ended December 31, 2011.
|
||||||||||||||||
(2) Derived from EMS Segment reported numbers contained in CTS Corporation and Subsidiaries Annual Report on Form 10-K for the Year Ended December 31, 2011 adjusted by $5,998 for certain corporate charges that could not be supportable and directly attributable to the transaction.
|
||||||||||||||||
CTS CORPORATION AND SUBSIDIARIES
|
||||||||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
|
||||||||||||||||
YEAR ENDED DECEMBER 31, 2010
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Historical (1)
|
EMS (2)
|
Pro Forma Adjustments
|
Pro Forma CTS
|
|||||||||||||
Net sales
|
$ | 552,641 | $ | 269,781 | $ | - | $ | 282,860 | ||||||||
Costs and expenses:
|
||||||||||||||||
Cost of goods sold
|
432,731 | 247,126 | - | 185,605 | ||||||||||||
Insurance recovery for business interruption - casualties
|
- | - | - | - | ||||||||||||
Selling, general and administrative expenses
|
72,310 | 17,679 | - | 54,631 | ||||||||||||
Research and development expenses
|
18,313 | - | - | 18,313 | ||||||||||||
Insurance recovery for property damage - casualties
|
- | - | - | - | ||||||||||||
Restructuring and impairment charge
|
1,444 | 434 | - | 1,010 | ||||||||||||
Gain on sale-leaseback
|
- | - | - | - | ||||||||||||
Operating earnings/(loss)
|
27,843 | 4,542 | - | 23,301 | ||||||||||||
Other (expense)/income:
|
||||||||||||||||
Interest expense, net
|
(689 | ) | (58 | ) | - | (631 | ) | |||||||||
Other income/(expense)
|
872 | 1,651 | - | (779 | ) | |||||||||||
Total other income/(expense)
|
183 | 1,593 | - | (1,410 | ) | |||||||||||
Earnings before income taxes
|
28,026 | 6,135 | - | 21,891 | ||||||||||||
Income tax expense
|
5,988 | 539 | - | 5,449 | ||||||||||||
Net earnings
|
$ | 22,038 | $ | 5,596 | $ | - | $ | 16,442 | ||||||||
Net earnings per share:
|
||||||||||||||||
Basic
|
$ | 0.65 | $ | 0.48 | ||||||||||||
Diluted
|
$ | 0.63 | $ | 0.47 | ||||||||||||
Average common shares outstanding:
|
||||||||||||||||
Basic
|
34,090 | 34,090 | ||||||||||||||
Diluted
|
34,849 | 34,849 | ||||||||||||||
(1) As reported in CTS Corporation and Subsidiaries audited financial statements contained in its Annual Report on Form 10-K for the Year Ended December 31, 2010.
|
||||||||||||||||
(2) Derived from EMS Segment reported numbers contained in CTS Corporation and Subsidiaries Annual Report on Form 10-K for the Year Ended December 31, 2010 adjusted by $7,042 for certain corporate charges that could not be supportable and directly attributable to the transaction.
|
||||||||||||||||
CTS CORPORATION AND SUBSIDIARIES
|
|||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
|||||||
AS OF JUNE 30, 2013
|
|||||||
(In thousands of dollars)
|
|||||||
Historical (1)
|
EMS (2)
|
Pro Forma Adjustments
|
Pro Forma CTS
|
||||
Assets
|
|||||||
Current Assets
|
|||||||
Cash and cash equivalents
|
$ 86,044
|
$ -
|
$ 73,100
|
(a)
|
$ 159,144
|
||
Accounts receivable, net
|
93,908
|
28,339
|
-
|
65,569
|
|||
Inventories
|
85,160
|
51,778
|
-
|
33,382
|
|||
Other current assets
|
28,955
|
6,824
|
-
|
22,131
|
|||
Total current assets
|
294,067
|
86,941
|
73,100
|
280,226
|
|||
Property, plant & equipment, net
|
91,068
|
14,640
|
-
|
76,428
|
|||
Deferred income taxes
|
61,209
|
219
|
-
|
60,990
|
|||
Other assets
|
82,329
|
5,132
|
-
|
77,197
|
|||
Total Assets
|
$ 528,673
|
$ 106,932
|
$ 73,100
|
$ |
494,841
|
||
Liabilities and Shareholders' Equity
|
|||||||
Current Liabilities
|
|||||||
Accounts payable
|
70,694
|
26,068
|
-
|
44,626
|
|||
Other accrued liabilities
|
46,786
|
11,847
|
2,338
|
(b)
|
37,277
|
||
Total current liabilities
|
117,480
|
37,915
|
2,338
|
81,903
|
|||
Long-term debt
|
129,500
|
-
|
-
|
129,500
|
|||
Other obligations
|
20,066
|
17
|
-
|
20,049
|
|||
Shareholders' Equity
|
|||||||
Preferred stock - authorized 25,000,000 shares without par value; non issued
|
-
|
-
|
-
|
-
|
|||
Common stock - authorized 75,000,000 shares without par value; 55,672,410
|
|||||||
shares issued at June 30, 2013
|
296,102
|
28
|
28
|
296,102
|
|||
Additional contributed capital
|
38,952
|
63,623
|
63,623
|
38,952
|
|||
Retained earnings
|
357,681
|
5,349
|
7,111
|
359,443
|
|||
Accumulated other comprehensive loss
|
(118,657)
|
-
|
-
|
(118,657)
|
|||
574,078
|
69,000
|
70,762
|
575,840
|
||||
Cost of common stock held in treasury (2013 - 21,980,159)
|
(312,451)
|
-
|
-
|
(312,451)
|
|||
Total shareholders' equity
|
261,627
|
69,000
|
70,762
|
(b)
|
263,389
|
||
Total Liabilities and Shareholders' Equity
|
$ 528,673
|
$ 106,932
|
$ 73,100
|
$ |
494,841
|
||
(1) As reported in CTS Corporation and Subsidiaries unaudited financial statements contained in its Quarterly Report on Form 10-Q as of June 30, 2013.
|
|||||||
(2) Derived from EMS Segment reported numbers contained in CTS Corporation and Subsidiaries Quarterly Report on Form 10-Q as of June 30, 2013 adjusted for assets and liabilities excluded from the stock purchase agreement.
|
|||||||
|
|||||||
UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
|
||||||||||
NOTES TO UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS
|
||||||||||
Pro forma adjustments reflect only those adjustments which are supportable and directly attributable to the transaction
|
||||||||||
and do not include the impact of contingencies. Pro forma adjustments include the following ($ in thousands):
|
||||||||||
(a) To record cash proceeds of $75,000 net of transaction costs of $1,900 for the sale of the EMS business.
|
||||||||||
(b) Adjustment to Equity of $73,100 consists of net assets of EMS sold to Benchmark Electronics, Inc. of
|
||||||||||
$69,000 and the estimated gain on sale of net assets of $4,100 (net of taxes of $2,338). The gain is derived from
|
||||||||||
the June 30, 2013 pro forma statements, the most recently available financial information.
|
||||||||||
|