EX-99.2 4 d632572dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

II-VI INCORPORATED AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

On September 12, 2013, II-VI Incorporated (the “Company”) completed its acquisition of the Semiconductor Laser Business of Oclaro, Inc. (“Oclaro”). The Company acquired all of the outstanding shares of the capital stock of Oclaro Switzerland GmbH, a limited liability company formed under the laws of the Swiss Confederation, as well as certain assets of Oclaro used in the semiconductor laser business (collectively the “Business”). The transaction, valued at $114.3 million, consisted of $90.6 million in cash paid to Oclaro, net of cash acquired of $1.7 million, retention by Oclaro of $14.7 million in accounts receivable from the Business, $6.0 million subject to a holdback by II-VI for 15 months to address any post-closing adjustments or claims and $2.0 million subject to a potential post-closing working capital adjustment. For the purpose of these unaudited pro forma condensed combined financial statements, the acquisition is assumed to have occurred as of July 1, 2012 with respect to the Unaudited Pro Forma Condensed Combined Statement of Earnings and as of June 30, 2013 with respect to the Unaudited Pro Forma Condensed Combined Balance Sheet.

The pro forma adjustments related to the acquisition are based on a preliminary purchase price allocation in accordance with Accounting Standards Codification (ASC) 805 “Business Combinations,” whereby the cost to acquire the Business was allocated to the assets acquired and liabilities assumed, based upon their estimated fair values. Actual adjustments will be based on the final purchase price, analyses of fair value of the identifiable tangible and intangible assets and liabilities, and estimates of the useful lives of tangible and intangible assets, which will be finalized after the Company completes its valuation and assessment process using all available data. The final purchase price allocation will be performed using estimated fair values as of the date of acquisition. Differences between the preliminary and final purchase price allocation could have a material impact on the accompanying unaudited pro forma condensed combined financial statements and the future results of operations and financial position of II-VI Incorporated and subsidiaries.

The unaudited pro forma condensed combined financial statements do not reflect the realization of any potential cost savings or any related integration costs. Although the Company believes that certain cost savings may result from the acquisition, there can be no assurance that these cost savings will be achieved. The historical combined financial information has been adjusted to give effect to pro forma events that are (i) directly attributable to the acquisition of the Business, (ii) factually supportable, and (iii) expected to have a continuing impact on the combined results. Pro forma adjustments are based on preliminary estimates and assumptions.

The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only in accordance with Article 11 of SEC Regulation S-X and are not necessarily indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been realized if the acquisition had been completed as of the dates indicated. As a result, the actual financial condition and results of the Company following the acquisition may not be consistent with, or evident from, these pro forma financial statements. In addition, the assumptions used in preparing the pro forma financial information may not prove to be accurate, and other factors may affect the Company’s financial condition or results of operations following the acquisition.

The financial information and accompanying notes should be read in conjunction with the historical consolidated financial statements and notes thereto of II-VI Incorporated contained in its Annual Report on Form 10-K for the year ended June 30, 2013 filed with the Securities and Exchange Commission on August 28, 2013, as well as the audited combined abbreviated financial statements of the Business included in this Form 8-K/A.


II-VI INCORPORATED

PRO FORMA CONDENSED COMBINED BALANCE SHEET

JUNE 30, 2013

UNAUDITED ($000)

 

     Historical           Pro Forma  
     II-VI
Incorporated
    Semiconductor
Laser Business of
Oclaro, Inc.
     Notes    Adjustments     Combined  

Assets

            

Current Assets

            

Cash and cash equivalents

   $ 185,433      $ 1,205       A    $ (92,286   $ 196,402   
        B      102,050     

Accounts receivable, net

     107,173        79            —          107,252   

Inventories

     141,859        23,762       E      2,507        168,128   

Deferred income taxes

     10,794        —              —          10,794   

Prepaid and refundable income taxes

     4,543        —              —          4,543   

Prepaid and other current assets

     11,342        1,294            —          12,636   
  

 

 

   

 

 

       

 

 

   

 

 

 

Total Current Assets

     461,144        26,340            12,271        499,755   

Property, plant & equipment, net

     170,672        12,749       C      15,043        198,464   

Goodwill

     123,352        —         A      100,286        163,056   
        C      (15,043  
        D      (32,053  
        E      (2,507  
        F      13,463     
        G      (24,442  

Other intangible assets, net

     86,701        540       D      32,053        119,294   

Investment

     11,203        —              —          11,203   

Deferred income taxes

     2,696        2,283            —          4,979   

Other assets

     8,034        —         B      950        8,984   
  

 

 

   

 

 

       

 

 

   

 

 

 

Total Assets

   $ 863,802      $ 41,912          $ 100,021      $ 1,005,735   
  

 

 

   

 

 

       

 

 

   

 

 

 

Liabilities and Shareholders’ Equity

            

Current Liabilities

            

Accounts payable

     23,617        2,315       H      3,424        29,356   

Accrued compensation and benefits

     28,315        1,717            —          30,032   

Accrued income taxes

     7,697        2,938            —          10,635   

Deferred income taxes

     110        —              —          110   

Other accrued liabilities

     34,695        2,133       A      2,000        38,828   

Current maturities of long-term debt

     —          —         B      20,000        20,000   
  

 

 

   

 

 

       

 

 

   

 

 

 

Total Current Liabilities

     94,434        9,103            25,424        128,961   

Long-term debt

     114,036        —         B      83,000        197,036   

Deferred income taxes

     4,095        —         F      13,463        17,558   

Other liabilities

     15,129        8,367       A      6,000        29,496   
  

 

 

   

 

 

       

 

 

   

 

 

 

Total Liabilities

     227,694        17,470            127,887        373,051   

Common stock

     194,284        —              —          194,284   

Accumulated other comprehensive income

     15,600        —              —          15,600   

Retained earnings

     482,878        24,442       G      (24,442     479,454   
        H      (3,424  
  

 

 

   

 

 

       

 

 

   

 

 

 
     692,762        24,442            (27,866     689,338   

Treasury stock, at cost

     (56,654     —              —          (56,654
  

 

 

   

 

 

       

 

 

   

 

 

 

Total Shareholders’ Equity

     636,108        24,442            (27,866     632,684   
  

 

 

   

 

 

       

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 863,802      $ 41,912          $ 100,021      $ 1,005,735   
  

 

 

   

 

 

       

 

 

   

 

 

 

The accompanying Notes to the Unaudited Pro Forma Condensed Combined Financial Statements are an integral part of these financial statements.


II-VI INCORPORATED

PRO FORMA CONDENSED COMBINED STATEMENT OF EARNINGS

FOR THE YEAR ENDED JUNE 30, 2013

UNAUDITED ($000 except per share data)

 

     Historical          Pro Forma  
     II-VI
Incorporated
    Semiconductor
Laser Business of
Oclaro, Inc.
    Notes    Adjustments     Combined  

Total Revenues

   $ 558,396      $ 87,496         $ —        $ 645,892   
  

 

 

   

 

 

   

 

  

 

 

   

 

 

 

Costs, Expenses and Other Expense (Income)

           

Cost of goods sold

     360,830        72,264      J      2,708        435,802   

Internal research and development

     22,689        9,171           —          31,860   

Selling, general and administrative

     110,175        7,579      J      301        121,314   
       K      3,259     

Interest expense

     1,160        —        I      2,060        3,220   

Other expense (income), net

     (7,155     (87   L      190        (7,052
  

 

 

   

 

 

   

 

  

 

 

   

 

 

 

Total Costs, Expenses and other Expense (Income)

     487,699        88,927           8,518        585,144   

Earnings (Loss) Before Income Taxes

     70,697        (1,431        (8,518     60,748   

Income taxes (benefit)

     18,766        —        M      (2,470     16,296   
  

 

 

   

 

 

   

 

  

 

 

   

 

 

 

Net Earnings (Loss)

     51,931        (1,431        (6,048     44,452   

Less: Net Earnings Attributable to Noncontrolling interests

     1,118        —             —          1,118   
  

 

 

   

 

 

   

 

  

 

 

   

 

 

 

Net Earnings(Loss) Attributable to II-VI Incorporated Attributable to II-VI Incorporated

   $ 50,813      $ (1,431      $ (6,048   $ 43,334   
  

 

 

   

 

 

   

 

  

 

 

   

 

 

 

Net Earnings Attributable to II-VI Incorporated – Basic

   $ 0.81             $ 0.69   

Net Earnings Attributable to II-VI Incorporated – Diluted

   $ 0.80             $ 0.68   

Weighted-average common shares outstanding – Basic

     62,411               62,411   

Weighted-average common shares outstanding – Diluted

     63,884               63,884   

The accompanying Notes to the Unaudited Pro Forma Condensed Combined Financial Statements are an integral part of these financial statements.


II-VI INCORPORATED AND SUBSIDIARIES

NOTES TO PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS UNAUDITED

(1) Basis of Pro Forma Presentation

The unaudited pro forma condensed combined financial statements are based on the historical financial statements of II-VI Incorporated (“II-VI”) and the Semiconductor Laser Business of Oclaro, Inc. (“the Business”) after giving effect to the acquisition of the Business and the assumptions described in the accompanying notes to the unaudited pro forma condensed combined financial statements. The Company acquired all of the outstanding shares of Oclaro Switzerland GmbH and certain assets of Oclaro, Inc. used in the semiconductor laser business and the transaction was completed on September 12, 2013. The accompanying unaudited condensed combined balance sheet assumes the acquisition of the Business occurred on June 30, 2013.

(2) Purchase Price Allocation

II-VI acquired all of the outstanding shares of Oclaro Switzerland GmbH, a limited liability company formed under the laws of the Swiss Confederation as well as certain additional assets of Oclaro, Inc. used in the semiconductor laser business. Under the terms of the agreement the transaction was valued at $114.7 million, consisted of $90.6 million, net of cash acquired of $1.7 million, a $6.0 million subject to a holdback by the Company for 15 months to address any post-closing adjustments or claims and $2.0 million holdback amount for potential post-closing working capital adjustments.

The purchase price is summarized as follows ($000):

 

Cash paid, net of cash acquired

   $ 90,601   

Holdback- post-closing adjustment

     6,000   

Holdback-working capital adjustment

     2,000   
  

 

 

 

Total estimated purchase price

   $ 98,601   
  

 

 

 

For purposes of this pro forma analysis, the above estimated purchase price has been allocated based on an estimate of the fair value of assets acquired and liabilities assumed ($000):

 

Assets

  

Inventories

   $ 27,214   

Prepaid and other current assets

     1,006   

Deferred income taxes

     2,376   

Property, plant & equipment

     28,068   

Intangible assets

     32,593   

Goodwill

     39,041   
  

 

 

 

Total assets acquired

   $ 130,298   
  

 

 

 

Liabilities

  

Accounts payable

   $ 2,214   

Accrued income taxes

     2,714   

Deferred income taxes

     13,467   

Other accrued liabilities

     13,302   
  

 

 

 

Total liabilities assumed

   $ 31,697   
  

 

 

 

Net assets acquired

   $ 98,601   
  

 

 

 


II-VI INCORPORATED AND SUBSIDIARIES

NOTES TO PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

UNAUDITED

(3) Pro Forma Adjustments

The following describes the pro forma adjustments made to the accompanying unaudited pro forma condensed combined financial statements:

Balance Sheet Adjustments

 

A. To record the consideration for the acquisition of the Business.

 

B. To record the long-term debt borrowings and deferred financing costs used to finance the acquisition of the Business.

 

C. To record the preliminary estimates of the fair value of property, plant & equipment over the historical basis.

 

D. To record the preliminary estimates of the fair value of other identifiable intangible assets over the historical basis.

 

E. To record adjustment to write-up inventory to a fair market estimate.

 

F. To record an estimated deferred income tax liability related to the fair market value adjustments of property, plant & equipment, other identifiable intangible assets and finished goods inventory.

 

G. To eliminate historical equity of the Business.

 

H. To record non-recurring transaction expenses associated with the acquisition of the Business.

Statement of Earnings Adjustments

 

I. To record interest expense for the fiscal year based upon the amounts financed for the acquisition.

 

J. To record an estimated increase in depreciation expense related to the estimated fair value of property, plant & equipment over an estimated average life of 5 years. Estimated depreciation expense was allocated 90% to cost of goods sold and 10% to selling, general and administration.

 

K. To record an estimated increase in amortization expense related to the estimated fair value of certain other identifiable intangible assets acquired from the acquisition, primarily consisting of customer lists and technology amortized over an estimated average life of 10 years.

 

L. To record one-year of expense relating to the deferred financing costs incurred with the long-term debt borrowings.

 

M. To record income tax expense (benefit) of the pro-forma adjustments based upon statutory rates in effect during the period presented.