EX-99.3 5 dex993.htm UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS Unaudited pro forma condensed combined financial statements

Exhibit 99.3

Cascade Microtech, Inc.

Unaudited Pro Forma Condensed Combined Consolidated Financial Statements

The following unaudited pro forma condensed combined consolidated financial statements give effect to the acquisition of Gryphics, Inc. (Gryphics) by Cascade Microtech, Inc. (Cascade Microtech). These pro forma condensed combined consolidated statements are presented for illustrative purposes only. The pro forma adjustments described in the notes accompanying the statements are based upon available information and assumptions that we believe are reasonable. These unaudited pro forma condensed combined consolidated financial statements do not give effect to any potential cost savings or other operating efficiencies that could result from the acquisition. The pro forma condensed combined consolidated financial statements do not purport to represent what the consolidated results of operations of Cascade Microtech would actually have been if the acquisition had in fact occurred on the date we refer to below, nor do they purport to project the results of operations of Cascade Microtech for any future period or as of any historical dates.

Under the purchase method of accounting prescribed by Statement of Financial Accounting Standards No. 141, Business Combinations, tangible and identifiable intangible assets acquired and liabilities assumed are recorded at their estimated fair market values. The excess of the purchase price, including estimated fees and expenses related to the acquisition, over the net assets acquired is allocated to goodwill. The purchase price allocation is preliminary, subject to future adjustment and has been made solely for the purpose of providing the unaudited condensed combined consolidated financial information discussed below.

The unaudited pro forma condensed combined consolidated balance sheet as of March 31, 2007, was prepared by combining the historical consolidated balance sheet of Cascade Microtech and the historical balance sheet of Gryphics as of March 31, 2007, giving effect to the acquisition as if it occurred on March 31, 2007. The unaudited pro forma condensed combined consolidated statement of operations for the three months ended March 31, 2007 was prepared by combining the historical consolidated statement of operations of Cascade Microtech for the three months ended March 31, 2007 and the historical statement of operations of Gryphics for the three months ended March 31, 2007, giving effect for the acquisition as if it had occurred on January 1, 2006. The unaudited pro forma condensed combined consolidated statement of operations for the year ended December 31, 2006 was prepared by combining the historical consolidated statement of operations of Cascade Microtech for the year ended December 31, 2006 and the historical statement of operations of Gryphics for the year ended December 31, 2006, giving effect for the acquisition as if it had occurred on January 1, 2006. The operating results of Gryphics are included in Cascade Microtech’s statement of operations beginning on the date of acquisition, April 3, 2007.

These unaudited pro forma condensed combined consolidated financial statements should be read in conjunction with the historical financial statements and notes thereto of (a) Cascade Microtech, Inc. included in Form 10-Q as of and for the three months ended March 31, 2007 (filed May 10, 2007), (b) Cascade Microtech, Inc. included in Form 10-K for the year ended December 31, 2006 (filed March 16, 2007), and (c) Gryphics, Inc. included elsewhere herein.

 

1


Cascade Microtech, Inc

Unaudited Pro Forma Consolidated Condensed

Combined Balance Sheet

as of March 31, 2007

 

      Cascade Microtech
March 31, 2007
    Gryphics Corporation
March 31, 2007
   Pro Forma
Adjustments
   Pro Forma
Combined
 

Assets

            

Current Assets:

            

Cash and cash equivalents

   $ 2,650,239     $ 998,430         $ 3,648,669  

Short-term marketable securities

     43,738,229          (13,767,727 )   A      29,970,502  

Accounts receivable, net of allowances

     18,767,160       994,247           19,761,407  

Inventories, net

     15,505,600       614,316           16,119,916  

Prepaid expenses and other

     2,111,917       168,038      (147,439 )   B      2,132,516  

Deferred income taxes

     2,029,480               2,029,480  
                                  

Total Current Assets

     84,802,625       2,775,031      (13,915,166 )        73,662,491  

Long-term marketable securities

     6,596,929               6,596,929  

Fixed assets, net of accumulated depreciation

     8,599,854       597,593           9,197,447  

Deferred income taxes

     722,849          (722,849 )   C      —    

Intangible Assets

       384,608      (384,608 )   D      13,200,000  
          13,200,000     E   

Goodwill

     1,294,607          14,402,814     E      15,697,421  

Other assets, net

     4,679,251               4,679,251  
                                  

Total Assets

   $ 106,696,115     $ 3,757,232    $ 12,580,191        $ 123,033,538  
                                  

Liabilities and Shareholders’ Equity

            

Current Liabilities:

            

Current portion of capital leases

   $ 5,884     $ —           $ 5,884  

Accounts payable

     5,614,208       273,889           5,888,097  

Deferred revenue

     1,008,674               1,008,674  

Accrued liabilities

     5,014,845       121,518      99,269     B      5,235,632  
                                  

Total Current Liabilities

     11,643,611       395,407      99,269          12,138,287  

Capital leases, net of current portion

     27,313               27,313  

Deferred revenue

     197,546               197,546  

Deferred income taxes

       32,197      3,810,550     C      3,842,747  

Other long-term liabilities

     1,742,885               1,742,885  
                                  

Total Liabilities

     13,611,355       427,604      3,909,819          17,948,778  

Shareholders’ Equity:

            

Common stock

     118,768       10,178      (10,178 )   F      118,768  
          12,000,000     A      12,000,000  

Additional paid-in capital

     64,988,577       1,068,609      (1,068,609 )   F      64,988,577  

Accumulated other comprehensive loss - unrealized

               —    

holding losses on investments

     (4,266 )             (4,266 )

Retained earnings

     27,981,681       2,250,840      (2,250,840 )   F      27,981,681  
                                  

Total Shareholders’ Equity

     93,084,760       3,329,628      8,670,373          105,084,760  
                                  

Total Liabilities and Shareholders’ Equity

   $ 106,696,115     $ 3,757,232    $ 12,580,191        $ 123,033,538  
                                  

See accompanying notes to unaudited pro forma condensed combined consolidated financial statements

 

2


Cascade Microtech, Inc

Unaudited Pro Forma Condensed

Combined Consolidated Statement of Operations

for the year ended December 31, 2006

 

     Cascade Microtech
Year Ended
December 31, 2006
    Gryphics Corporation
Year Ended
December 31, 2006
   Pro Forma
Adjustments
   Pro Forma
Combined
 

Sales

   $ 84,851,624     $ 7,693,938         $ 92,545,562  

Cost of Sales

     47,809,426       2,666,166           50,475,592  
                                  

Gross Profit

     37,042,198       5,027,772      —            42,069,970  
                                  

Operating Expenses

               —    

Research and development

     8,949,371       916,887           9,866,258  

Selling, general, and administrative

     24,948,878       1,978,143           26,927,021  

Amortization of intangible assets

       32,047      (32,047 )   A      1,763,571  
          1,763,571     B   
                                  

Total operating expenses

     33,898,249       2,927,077      1,731,525          38,556,850  
                                  

Income from operations

     3,143,949       2,100,695      (1,731,525 )        3,513,120  
                                  

Other income (expense)

            

Interest income

     1,614,872       44,508      (472,346 )   C      1,187,034  

Interest expense

     (566 )             (566 )

Other, net

     347,316               347,316  
                                  

Total other income (expense)

     1,961,622       44,508      (472,346 )        1,533,784  
                                  

Income before income taxes

     5,105,571       2,145,203      (2,203,870 )        5,046,904  
                                  

Provision (benefit) for income taxes

     1,495,140       700,828      (524,409 )   D      1,671,559  

Net Income

   $ 3,610,431     $ 1,444,375    ($ 1,679,461 )      $ 3,375,345  
                                  

Net Income per share:

            

Basic

   $ 0.31             $ 0.27  

Diluted

   $ 0.30             $ 0.26  

Shares used in computing net income per share

            

Basic

     11,481,666          842,753     E      12,324,419  

Diluted

     11,959,110          842,753     E      12,801,863  

See accompanying notes to unaudited pro forma condensed combined consolidated financial statements

 

3


Cascade Microtech, Inc

Unaudited Pro Forma Condensed

Combined Consolidated Statement of Operations

for the three months ended March 31, 2007

 

    

Cascade Microtech
Three Months Ended

March 31, 2007

    Gryphics Corporation
Three Months Ended
March 31, 2007
   Pro Forma
Adjustments
   Pro Forma
Combined
 

Sales

   $ 22,470,431     $ 1,437,048         $ 23,907,479  

Cost of Sales

     12,208,423       597,977           12,806,400  
                                  

Gross Profit

     10,262,008       839,071      —            11,101,079  
                                  

Operating Expenses

               —    

Research and development

     2,639,362       265,099           2,904,461  

Selling, general, and administrative

     6,769,870       460,784           7,230,654  

Amortization of intangible assets

       8,595      (8,595 )   A      440,893  
          440,893     B   
                                  

Total operating expenses

     9,409,232       734,478      432,297          10,576,008  
                                  

Income from operations

     852,776       104,593      (432,297 )        525,071  
                                  

Other income (expense)

            

Interest income

     455,085       10,813      (138,952 )   C      326,946  

Interest expense

     (846 )             (846 )

Other, net

     109,763               109,763  
                                  

Total other income (expense)

     564,002       10,813      (138,952 )        435,863  
                                  

Income before income taxes

     1,416,778       115,406      (571,250 )        960,934  
                                  

Provision (benefit) for income taxes

     368,492       64,612      (122,198 )   D      310,906  

Net Income

   $ 1,048,286     $ 50,794    ($ 449,051 )      $ 650,028  
                                  

Net Income per share:

            

Basic

   $ 0.09             $ 0.05  

Diluted

   $ 0.09             $ 0.05  

Shares used in computing net income per share

            

Basic

     11,807,692          842,753     E      12,650,445  

Diluted

     12,207,076          842,753     E      13,049,829  

See accompanying notes to unaudited pro forma condensed combined consolidated financial statements

 

4


CASCADE MICROTECH, INC.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(In thousands, except per share data)

 

NOTE  1: ACQUISITION

On April 3, 2007, Cascade Microtech acquired 100% of the assets of Gryphics for an aggregate purchase price of approximately $26,015, which consisted of cash and from the liquidation of short-term marketable securities of $13,768, the fair value of 843 shares of stock issued of $12,000, plus acquisition costs of $247. The fair value of the shares of Cascade Microtech stock issued was determined to be $14.24 per share, using the average closing stock price for a reasonable period before and after the closing date of the acquisition. Acquisition related costs include our estimate for legal, accounting and other costs directly related to the merger.

The purchase price was allocated to the assets acquired and liabilities assumed based on management’s estimate of fair values. The excess of purchase price over the fair value of net assets acquired reflects the benefits from expansion of market opportunities and customer relationships. Our estimates and assumptions are subject to change. Certain items may impact the final purchase price allocation. Our preliminary evaluation is based on the following as estimated on the date of acquisition:

 

Purchase price:

    

Cash consideration

     $ 13,768  

Value of stock exchanged

       12,000  

Direct acquisition costs

       247  
          

Total consideration

       26,015  

Allocated to:

    

Book values of net assets of Gryphics acquired

   3,330    

Adjustments to assets and liabilities fair value

    

Historical intangible assets

   (384 )  

Net Adjustment to Deferred Tax Liabilities

   (4,534 )  
          

Fair value of net tangible liabilities acquired

       (1,588 )

Allocated to:

    

Identifiable intangible assets:

    

Developed technology (8 year useful life)

   8,200    

Customer relationships (7 year useful life)

   3,700    

Non-compete agreements (2 year useful life)

   200    

Trade name and Trademarks (10 year useful life)

   1,100       13,200  
              

Excess purchase price allocated to goodwill

     $ 14,403  

 

5


NOTE  2: PRO FORMA ADJUSTMENTS TO THE CONDENSED COMBINED CONSOLIDATED BALANCE SHEET

 

  (A) Adjustment to record the purchase of Gryphics, which includes estimates of $13.8 million in cash and from the liquidation of short-term marketable securities and $12 million in Cascade Microtech common stock.

 

  (B) Adjustment to record the reduction of acquisition related costs in other prepaid expenses and increase accrued liabilities for direct acquisition costs.

 

  (C) Adjustments to record deferred tax liabilities on acquired intangibles and to net long-term deferred tax assets against long-term deferred tax liabilities.

 

  (D) Adjustment to account for the elimination of Gryphics’ historical intangible assets.

 

  (E) Adjustment to record goodwill and the estimated fair value of identifiable intangible assets acquired. Identifiable intangible assets consist primarily of developed technology and customer relationships which will be amortizable over their useful lives. These lives are currently estimated to be between two and ten years. The fair value and useful life estimates of these assets is preliminary and subject to change.

 

  (F) Adjustment to record the elimination of Gryphics’ equity.

 

6


NOTE  3: PRO FORMA ADJUSTMENTS TO COMBINED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

  (A) Adjustment to account for the elimination of Gryphics historical amortization of $32,047 and $8,595 for the year ended December 31, 2006 and the three months ended March 31, 2007, respectively, related to its intangible assets.

 

  (B) Adjustment to record the amortization expense related to the identifiable assets acquired. Such assets consist primarily of developed technology, customer relationships, trade names and trademarks, and non-compete agreements, which are amortized over their estimated useful lives. These lives are currently estimated to be between two and ten years. The fair value and useful life estimates of these assets is preliminary and subject to change.

 

  (C) To reflect the decrease in interest and other income (expense), net due to the reduction in interest income from the estimated use of cash and from the liquidation of short-term marketable securities of $13.8 million related to Cascade Microtech’s purchase of Gryphics.

 

  (D) To reflect the pro forma tax effect as if the entities were combined as of the beginning of the earliest period presented.

 

  (E) Reflects the issuance of 842,753 shares of Cascade Microtech, Inc. shares to Gryphics stockholders to complete the merger.

 

7