Delaware | 001-11406 | 52-1762325 |
(State or Other Jurisdiction | (Commission File Number) | (IRS Employer |
of Incorporation) | Identification No.) |
One Technology Park Drive | ||
Westford, Massachusetts | 01886 | |
(Address of Principal Executive Offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(a) Financial Statements of Business Acquired. | ||
(i) | Audited Consolidated Financial Statements of Syntron Material Handling Holdings, LLC and Subsidiaries as of and for the year ended December 31, 2017 are filed as Exhibit 99.2 hereto. | |
(ii) | Unaudited Condensed Consolidated Financial Statements of Syntron Material Handling Holdings, LLC and Subsidiaries as of and for the nine months ended September 30, 2018 are filed as Exhibit 99.3 hereto. | |
(b) Pro Forma Financial Information. | ||
The following unaudited pro forma financial information is filed as Exhibit 99.4 hereto: | ||
Unaudited Pro Forma Condensed Combined Balance Sheet as of September 29, 2018. | ||
Unaudited Pro Forma Condensed Combined Statement of Income for the fiscal year ended December 30, 2017 and the fiscal nine months ended September 29, 2018. | ||
Notes to the Unaudited Pro Forma Condensed Combined Financial Statements. | ||
(d) Exhibits. | ||
Exhibit 99.1 shall be deemed to be furnished and not filed. | ||
Exhibit No. | Description | |
23 | ||
99.1 | ||
99.2 | ||
99.3 | ||
99.4 | ||
*Filed as Exhibit 99 to the Company’s Current Report on Form 8-K filed January 2, 2019 and incorporated herein by reference. |
KADANT INC. | ||
Date: March 19, 2019 | By: | /s/ Michael J. McKenney |
Michael J. McKenney Executive Vice President and Chief Financial Officer |
Syntron Material Handling Holdings, LLC and Subsidiaries | As of December 31, 2017 | |
December 31, 2017 | ||||
Assets | ||||
Current assets: | ||||
Cash and cash equivalents | $ | 1,523,331 | ||
Accounts receivable, net | 10,547,935 | |||
Other receivables | 429,342 | |||
Inventories | 10,858,531 | |||
Prepaid expenses | 431,069 | |||
Other current assets | 560,482 | |||
Total current assets | 24,350,690 | |||
Property, plant, and equipment, net | 4,749,720 | |||
Goodwill | 18,152,564 | |||
Intangible assets, net | 39,335,564 | |||
Total assets | $ | 86,588,538 | ||
Liabilities and members' equity | ||||
Current liabilities: | ||||
Accounts payable | $ | 9,018,805 | ||
Accrued liabilities | 2,275,949 | |||
Customer deposits | 470,914 | |||
Capitalized lease obligations - short term | 236,803 | |||
Other liabilities - current | 216,904 | |||
Total current liabilities | 12,219,375 | |||
Capitalized lease obligations - long term | 227,819 | |||
Notes payable - long term, net | 51,371,033 | |||
Total liabilities | 63,818,227 | |||
Members' equity | 22,770,311 | |||
Total liabilities and members' equity | $ | 86,588,538 |
Syntron Material Handling Holdings, LLC and Subsidiaries | Year Ended December 31, 2017 |
December 31, 2017 | ||||
Revenues | $ | 81,991,977 | ||
Costs of goods sold | 56,099,086 | |||
Gross profit | 25,892,891 | |||
Selling, general, and administrative expenses | 14,263,793 | |||
Research and development expenses | 18,393 | |||
Operating expense - other, net | 200,111 | |||
Income from operations | 11,410,594 | |||
Other expenses: | ||||
Non-operating expense | (458,705 | ) | ||
Interest expense | (6,222,348 | ) | ||
Total other expense | (6,681,053 | ) | ||
Income before provision for income taxes | 4,729,541 | |||
Provision for income taxes | 7,097 | |||
Net income | $ | 4,722,444 |
Syntron Material Handling Holdings, LLC and Subsidiaries | Year Ended December 31, 2017 |
Class A | Class B | |||||||||||||||||||||
Common Units | Amount | Common Units | Amount | Retained Earnings (Deficit) | Total Members' Equity | |||||||||||||||||
Balance at December 31, 2016 | 270,000 | $ | 27,000,000 | — | $ | — | $ | (3,952,133 | ) | $ | 23,047,867 | |||||||||||
Net income for the year | — | — | — | — | 4,722,444 | 4,722,444 | ||||||||||||||||
Dividend paid | — | — | — | — | (5,000,000 | ) | (5,000,000 | ) | ||||||||||||||
Balance at December 31, 2017 | 270,000 | $ | 27,000,000 | — | $ | — | $ | (4,229,689 | ) | $ | 22,770,311 |
Syntron Material Handling Holdings, LLC and Subsidiaries | Year Ended December 31, 2017 |
December 31 | 2017 | |||
Cash flows from operating activities | ||||
Net income | $ | 4,722,444 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Depreciation and amortization | 4,266,181 | |||
Debt issuance costs amortization | 268,925 | |||
Loss on disposal of property and equipment | 439,721 | |||
Changes in operating assets and liabilities: | ||||
Accounts receivable, net | (2,453,005 | ) | ||
Inventories | (1,304,160 | ) | ||
Prepaid expenses and other current assets | (364,311 | ) | ||
Other non-current assets | 133,875 | |||
Accounts payable and accrued liabilities | 2,161,115 | |||
Customer deposits | 393,065 | |||
Net cash provided by operating activities | 8,263,850 | |||
Cash flows from investing activities | ||||
Proceeds from disposal of property and equipment | 22,250 | |||
Purchases of property and equipment | (1,228,178 | ) | ||
Net cash used in investing activities | (1,205,928 | ) | ||
Cash flows from financing activities | ||||
Dividends paid | (5,000,000 | ) | ||
Payments on capital leases | (230,500 | ) | ||
Proceeds from borrowings | 500,000 | |||
Paydown of debt | (1,500,000 | ) | ||
Net cash used in financing activities | (6,230,500 | ) | ||
Net increase in cash and cash equivalents | 827,422 | |||
Cash and cash equivalents at beginning of year | 695,909 | |||
Cash and cash equivalents at end of year | $ | 1,523,331 | ||
Supplemental disclosure of cash flow information: | ||||
Cash paid during the period for interest | $ | 6,133,499 |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
1. | Description of Business and Basis of Presentation |
2. | Summary of Significant Accounting Policies |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
2. | Summary of Significant Accounting Policies (continued) |
2017 | ||||
Beginning balance | $ | 100,313 | ||
Provision for bad debt | (10,215 | ) | ||
Write-offs | (56,223 | ) | ||
Total allowance for doubtful accounts | $ | 33,875 |
Estimated Useful Lives | |||
Machinery and equipment | 15 | ||
Tooling equipment | 7 | ||
Furniture and equipment | 10 | ||
Vehicles | Life of lease | ||
Computer hardware and software | 5 |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
2. | Summary of Significant Accounting Policies (continued) |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
2. | Summary of Significant Accounting Policies (continued) |
3. | Property, Plant, and Equipment |
2017 | ||||
Machinery and equipment | $ | 6,118,305 | ||
Tooling equipment | 430,912 | |||
Furniture and equipment | 145,560 | |||
Vehicles | 459,901 | |||
Computer hardware and software | 1,260,161 | |||
Leasehold improvements | 49,255 | |||
Construction in progress | 27,725 | |||
Total property, plant and equipment | 8,491,819 | |||
Less: accumulated depreciation | (3,742,099 | ) | ||
Total property, plant and equipment, net | $ | 4,749,720 |
4. | Inventories |
2017 | ||||
Raw materials | $ | 2,339,936 | ||
Work in progress | 848,676 | |||
Finished goods | 8,004,450 | |||
Inventory in transit | 254,285 | |||
Total inventory | 11,447,347 | |||
Inventory cost adjustment | (588,816 | ) | ||
Total inventory, net | $ | 10,858,531 |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
5. | Goodwill and Other Intangible Assets |
December 31, 2017 | Estimated Useful Life in Years | Gross Assets | Accumulated Amortization | Total | ||||||||||
Tradename | Indefinite | $ | 11,800,000 | $ | — | $ | 11,800,000 | |||||||
Patents, net | 1-12 years | 310,000 | (127,025 | ) | 182,975 | |||||||||
Customer relationships, net | 12 years | 38,900,000 | (11,894,543 | ) | 27,005,457 | |||||||||
Non-compete agreements, net | 5 year | 1,300,000 | (952,868 | ) | 347,132 | |||||||||
Backlog | 0.25 years | 1,000,000 | (1,000,000 | ) | — | |||||||||
$ | 53,310,000 | $ | (13,974,436 | ) | $ | 39,335,564 |
For the years ended December 31: | Amount | |||
2018 | $ | 3,531,202 | ||
2019 | 3,357,489 | |||
2020 | 3,271,911 | |||
2021 | 3,260,701 | |||
2022 | 3,257,419 | |||
2023 and beyond | 10,856,842 | |||
$ | 27,535,564 |
6. | Long-Term Debt |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
6. | Long-Term Debt (continued) |
December 31 | 2017 | |||
2014 term loan | $ | 22,000,000 | ||
Second lien subordinate loan agreement | 30,000,000 | |||
2014 revolver | — | |||
Less: current portion of long term debt | — | |||
Less: deferred financing costs | (628,967 | ) | ||
Long term debt | $ | 51,371,033 |
For the years ended December 31: | Amount | |||
2018 | $ | — | ||
2019 | — | |||
2020 | 52,000,000 | |||
$ | 52,000,000 |
7. | Commitments and Contingencies |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
7. | Commitments and Contingencies (continued) |
For the years ended December 31: | Amount | |||
2018 | $ | 1,387,619 | ||
2019 | 1,405,546 | |||
2020 | 1,432,416 | |||
2021 | 1,449,731 | |||
2022 | 1,472,335 | |||
2023 and beyond | 20,114,433 | |||
$ | 27,262,080 |
Classes of Property | 2017 | |||
Vehicles | $ | 459,901 | ||
Capital computers and hardware | 435,572 | |||
Less: accumulated depreciation | (439,537 | ) | ||
$ | 455,936 |
For the years ended December 31: | Amount | |||
2018 | $ | 250,321 | ||
2019 | 151,701 | |||
2020 | 62,600 | |||
2021 | — | |||
Total minimum lease payments | $ | 464,622 | ||
Current portion of capital lease obligations | 236,803 | |||
Long term portion of capital lease obligations | 227,819 | |||
Capital lease obligations | $ | 464,622 |
Syntron Material Handling Holdings, LLC and Subsidiaries | 2017 Financial Statements |
8. | Related Party Transactions |
9. | Members' Equity |
10. | Employee Benefit Plans |
11. | Subsequent Event |
Page | |
Condensed Consolidated Financial Statements (Unaudited) | |
September 30, 2018 | December 31, 2017 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,273,077 | $ | 1,523,331 | ||||
Accounts receivable, net | 10,654,821 | 10,547,935 | ||||||
Other receivables | 293,342 | 429,342 | ||||||
Inventories | 11,705,332 | 10,858,531 | ||||||
Prepaid expenses | 551,838 | 431,069 | ||||||
Other current assets | 529,973 | 560,482 | ||||||
Total current assets | 25,008,383 | 24,350,690 | ||||||
Property, plant, and equipment, net | 5,323,478 | 4,749,720 | ||||||
Goodwill | 18,152,564 | 18,152,564 | ||||||
Intangible assets, net | 36,687,020 | 39,335,564 | ||||||
Total assets | $ | 85,171,445 | $ | 86,588,538 | ||||
Liabilities and members' equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 6,031,330 | $ | 9,018,805 | ||||
Accrued liabilities | 2,485,998 | 2,275,949 | ||||||
Customer deposits | 2,773,490 | 470,914 | ||||||
Capitalized lease obligations - short term | 209,889 | 236,803 | ||||||
Other liabilities - current | 710,185 | 216,904 | ||||||
Total current liabilities | 12,210,892 | 12,219,375 | ||||||
Capitalized lease obligations - long term | 155,125 | 227,819 | ||||||
Notes payable - long term, net | 51,572,727 | 51,371,033 | ||||||
Total liabilities | 63,938,744 | 63,818,227 | ||||||
Members' equity | 21,232,701 | 22,770,311 | ||||||
Total liabilities and members' equity | $ | 85,171,445 | $ | 86,588,538 |
Nine Months Ended | ||||||||
September 30, 2018 | September 30, 2017 | |||||||
Revenues | $ | 64,017,464 | $ | 55,433,958 | ||||
Cost of goods sold | 43,029,471 | 37,147,432 | ||||||
Gross profit | 20,987,993 | 18,286,526 | ||||||
Selling, general, and administrative expenses | 11,821,340 | 10,783,307 | ||||||
Research and development expenses | 5,822 | 15,088 | ||||||
Operating expense - other, net | 142,049 | 165,106 | ||||||
Income from operations | 9,018,782 | 7,323,025 | ||||||
Other expenses: | ||||||||
Non-operating income | 2,273 | 18,920 | ||||||
Interest expense | (4,763,941 | ) | (4,654,069 | ) | ||||
Total other income (expense) | (4,761,668 | ) | (4,635,149 | ) | ||||
Income before income taxes | 4,257,114 | 2,687,876 | ||||||
Provision (benefit) for income taxes | (205,276 | ) | 130,306 | |||||
Net income | $ | 4,462,390 | $ | 2,557,570 |
Class A | Class B | |||||||||||||||||||||
Common Units | Amount | Common Units | Amount | Retained Earnings (Deficit) | Total Members' Equity | |||||||||||||||||
Balance at December 31, 2016 | 270,000 | $ | 27,000,000 | — | $ | — | $ | (3,952,133 | ) | $ | 23,047,867 | |||||||||||
Net income | — | — | — | — | 2,557,570 | 2,557,570 | ||||||||||||||||
Dividend paid | — | — | — | — | (2,500,000 | ) | (2,500,000 | ) | ||||||||||||||
Balance at September 30, 2017 | 270,000 | $ | 27,000,000 | — | $ | — | $ | (3,894,563 | ) | $ | 23,105,437 | |||||||||||
Balance at December 31, 2017 | 270,000 | $ | 27,000,000 | — | $ | — | $ | (4,229,689 | ) | $ | 22,770,311 | |||||||||||
Net income | — | — | — | — | 4,462,390 | 4,462,390 | ||||||||||||||||
Dividend paid | — | — | — | — | (6,000,000 | ) | (6,000,000 | ) | ||||||||||||||
Balance at September 30, 2018 | 270,000 | $ | 27,000,000 | — | $ | — | $ | (5,767,299 | ) | $ | 21,232,701 |
Nine Months Ended | ||||||||
September 30, 2018 | September 30, 2017 | |||||||
Cash flows from operating activities | ||||||||
Net income | $ | 4,462,390 | $ | 2,557,570 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 3,226,227 | 3,149,023 | ||||||
Debt issuance costs amortization | 201,694 | 201,694 | ||||||
Gain on disposal of property and equipment | (45,480 | ) | (5,897 | ) | ||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable, net | (106,886 | ) | (4,565,656 | ) | ||||
Inventories | (846,803 | ) | (3,003,380 | ) | ||||
Prepaid expenses and other current assets | 45,740 | 38,856 | ||||||
Customer deposits | 2,302,576 | 5,541,422 | ||||||
Accounts payable and accrued liabilities | (2,777,426 | ) | 120,943 | |||||
Other current liabilities | 493,281 | 487,078 | ||||||
Net cash provided by operating activities | 6,955,313 | 4,521,653 | ||||||
Cash flows from investing activities | ||||||||
Proceeds from disposal of property and equipment | 55,850 | 22,250 | ||||||
Purchases of property and equipment | (1,047,315 | ) | (973,785 | ) | ||||
Net cash used in investing activities | (991,465 | ) | (951,535 | ) | ||||
Cash flows from financing activities | ||||||||
Dividends paid | (6,000,000 | ) | (2,500,000 | ) | ||||
Payments on capital leases | (214,102 | ) | (198,530 | ) | ||||
Proceeds from borrowings | — | 500,000 | ||||||
Paydown of debt | — | (1,500,000 | ) | |||||
Net cash used in financing activities | (6,214,102 | ) | (3,698,530 | ) | ||||
Net decrease in cash and cash equivalents | (250,254 | ) | (128,412 | ) | ||||
Cash and cash equivalents at beginning of period | 1,523,331 | 695,909 | ||||||
Cash and cash equivalents at end of period | $ | 1,273,077 | $ | 567,497 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid during the period for interest | $ | 4,706,057 | $ | 5,585,735 |
1. | Description of Business and Basis of Presentation |
2. | Summary of Significant Accounting Policies |
2. | Summary of Significant Accounting Policies (continued) |
Nine Months Ended | ||||||||
September 30, 2018 | September 30, 2017 | |||||||
Beginning balance | $ | 33,875 | $ | 100,313 | ||||
Provision for bad debt | — | (10,215 | ) | |||||
Write-offs | — | (56,223 | ) | |||||
Total allowance for doubtful accounts | $ | 33,875 | $ | 33,875 |
Estimated Useful Lives | |||
Machinery and equipment | 15 | ||
Tooling equipment | 7 | ||
Furniture and equipment | 10 | ||
Vehicles | Life of lease | ||
Computer hardware and software | 5 |
2. | Summary of Significant Accounting Policies (continued) |
2. | Summary of Significant Accounting Policies (continued) |
3. | Property, Plant, and Equipment |
September 30, 2018 | December 31, 2017 | |||||||
Machinery and equipment | $ | 6,483,564 | $ | 6,118,305 | ||||
Tooling equipment | 504,597 | 430,912 | ||||||
Furniture and equipment | 163,531 | 145,560 | ||||||
Vehicles | 490,411 | 459,901 | ||||||
Computer hardware and software | 1,270,364 | 1,260,161 | ||||||
Leasehold improvements | 79,411 | 49,255 | ||||||
Construction in progress | 598,521 | 27,725 | ||||||
Total property, plant and equipment | 9,590,399 | 8,491,819 | ||||||
Less: accumulated depreciation | (4,266,921 | ) | (3,742,099 | ) | ||||
Total property, plant and equipment, net | $ | 5,323,478 | $ | 4,749,720 |
4. | Inventories |
September 30, 2018 | December 31, 2017 | |||||||
Raw materials | $ | 3,699,916 | $ | 2,339,936 | ||||
Work in progress | 751,521 | 848,676 | ||||||
Finished goods | 7,398,436 | 8,004,450 | ||||||
Inventory in transit | 337,743 | 254,285 | ||||||
Total inventory | 12,187,616 | 11,447,347 | ||||||
Inventory cost adjustment | (482,284 | ) | (588,816 | ) | ||||
Total inventory, net | $ | 11,705,332 | $ | 10,858,531 |
5. | Goodwill and Other Intangible Assets |
September 30, 2018 | Estimated Useful Life in Years | Gross Assets | Accumulated Amortization | Total | ||||||||||
Tradename | Indefinite | $ | 11,800,000 | $ | — | $ | 11,800,000 | |||||||
Patents, net | 1-12 years | 310,000 | (150,929 | ) | 159,071 | |||||||||
Customer relationships, net | 12 years | 38,900,000 | (14,324,573 | ) | 24,575,427 | |||||||||
Non-compete agreements, net | 5 year | 1,300,000 | (1,147,478 | ) | 152,522 | |||||||||
Backlog | 0.25 years | 1,000,000 | (1,000,000 | ) | — | |||||||||
$ | 53,310,000 | $ | (16,622,980 | ) | $ | 36,687,020 |
December 31, 2017 | Estimated Useful Life in Years | Gross Assets | Accumulated Amortization | Total | ||||||||||
Tradename | Indefinite | $ | 11,800,000 | $ | — | $ | 11,800,000 | |||||||
Patents, net | 1-12 years | 310,000 | (127,025 | ) | 182,975 | |||||||||
Customer relationships, net | 12 years | 38,900,000 | (11,894,543 | ) | 27,005,457 | |||||||||
Non-compete agreements, net | 5 year | 1,300,000 | (952,868 | ) | 347,132 | |||||||||
Backlog | 0.25 years | 1,000,000 | (1,000,000 | ) | — | |||||||||
$ | 53,310,000 | $ | (13,974,436 | ) | $ | 39,335,564 |
6. | Long-Term Debt |
6. | Long-Term Debt (continued) |
September 30, 2018 | December 31, 2017 | |||||||
2014 term loan | $ | 22,000,000 | $ | 22,000,000 | ||||
Second lien subordinate loan agreement | 30,000,000 | 30,000,000 | ||||||
2014 revolver | — | — | ||||||
Less: current portion of long term debt | — | — | ||||||
Less: deferred financing costs | (427,273 | ) | (628,967 | ) | ||||
Long term debt | $ | 51,572,727 | $ | 51,371,033 |
For the years ended December 31: | Amount | |||
2018 | $ | — | ||
2019 | — | |||
2020 | 52,000,000 | |||
$ | 52,000,000 |
7. | Commitments and Contingencies |
8. | Related Party Transactions |
9. | Members' Equity |
10. | Subsequent Event |
• | the accompanying notes to the unaudited pro forma condensed combined financial statements presented herein; |
• | the separate historical audited consolidated financial statements and accompanying notes of Kadant as of and for the fiscal year ended December 30, 2017, included in the Company's annual report on Form 10-K; |
• | the separate historical unaudited condensed consolidated financial statements and accompanying notes of Kadant as of and for the fiscal nine months ended September 29, 2018, included in the Company's quarterly report on Form 10-Q; |
• | the separate historical audited consolidated financial statements and accompanying notes of SMH as of and for the year ended December 31, 2017, included in this Current Report as Exhibit 99.2; and |
• | the separate historical unaudited condensed consolidated financial statements and accompanying notes of SMH as of and for the nine months ended September 30, 2018, included in this Current Report as Exhibit 99.3. |
(In thousands) | Estimated Fair Value | |||
Cash and Cash Equivalents | $ | 2,411 | ||
Accounts Receivable | 10,566 | |||
Inventory | 13,984 | |||
Other Current Assets | 714 | |||
Property, Plant, and Equipment | 7,718 | |||
Other Assets | 9,474 | |||
Intangible Assets | 77,140 | |||
Goodwill | 85,207 | |||
Total Assets Acquired | $ | 207,214 | ||
Accounts Payable | $ | 4,894 | ||
Customer Deposits | 2,958 | |||
Other Current Liabilities | 3,194 | |||
Long-Term Deferred Income Taxes | 2,893 | |||
Long-Term Lease Liability | 15,556 | |||
Total Liabilities Assumed | $ | 29,495 | ||
Net Assets | $ | 177,719 | ||
Purchase Price: | ||||
Base Purchase Price | $ | 179,000 | ||
Working Capital and Other Adjustments | (1,281 | ) | ||
Cash Paid to Seller Borrowed Under the Credit Agreement | $ | 177,719 |
(In thousands) | Amount | Weighted- Average Life | ||||
Customer Relationships | $ | 52,900 | 15 | |||
Existing Technology | 10,500 | 14 | ||||
Tradenames | 9,700 | Indefinite | ||||
Other Intangibles | 4,040 | 8 | ||||
$ | 77,140 |
September 29, 2018 | ||||||||||||||||
(In thousands) | Kadant Historical | SMH Historical | Pro Forma Adjustments | Pro Forma Combined | ||||||||||||
Assets | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash and cash equivalents | $ | 57,384 | $ | 1,273 | $ | (2,972 | ) | a | $ | 55,685 | ||||||
Restricted cash | 675 | — | — | 675 | ||||||||||||
Accounts receivable, net | 96,326 | 10,948 | — | 107,274 | ||||||||||||
Inventories | 91,736 | 11,705 | 3,251 | b | 106,692 | |||||||||||
Other current assets | 21,347 | 1,082 | — | 22,429 | ||||||||||||
Total Current Assets | 267,468 | 25,008 | 279 | 292,755 | ||||||||||||
Property, Plant, and Equipment, Net | 79,458 | 5,323 | 2,184 | c | 86,965 | |||||||||||
Other Assets | 13,509 | — | 741 | d | 14,250 | |||||||||||
Intangible Assets, Net | 119,246 | 36,687 | 40,453 | e, f | 196,386 | |||||||||||
Goodwill | 262,081 | 18,153 | 67,151 | e, f | 347,385 | |||||||||||
Total Assets | $ | 741,762 | $ | 85,171 | $ | 110,808 | $ | 937,741 | ||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Short-term obligations | $ | 1,686 | $ | 210 | $ | — | $ | 1,896 | ||||||||
Accounts payable | 34,761 | 6,031 | — | 40,792 | ||||||||||||
Accrued payroll and employee benefits | 28,677 | — | — | 28,677 | ||||||||||||
Customer deposits | 36,431 | 2,773 | — | 39,204 | ||||||||||||
Other current liabilities | 41,025 | 3,197 | (996 | ) | g | 43,226 | ||||||||||
Total Current Liabilities | 142,580 | 12,211 | (996 | ) | 153,795 | |||||||||||
Long-Term Deferred Income Taxes | 25,168 | — | 2,441 | h | 27,609 | |||||||||||
Other Long-Term Liabilities | 23,646 | 155 | 6,680 | i | 30,481 | |||||||||||
Long-Term Obligations | 191,929 | 51,572 | 126,147 | j, k | 369,648 | |||||||||||
Total Kadant Stockholders' Equity and SMH Members' Equity | 356,961 | 21,233 | (23,464 | ) | a.iii, l | 354,730 | ||||||||||
Noncontrolling interest | 1,478 | — | — | 1,478 | ||||||||||||
Total Stockholders' Equity | 358,439 | 21,233 | (23,464 | ) | 356,208 | |||||||||||
Total Liabilities and Stockholders' Equity | $ | 741,762 | $ | 85,171 | $ | 110,808 | $ | 937,741 |
Fiscal Year Ended December 30, 2017 | ||||||||||||||||
(In thousands, except per share amounts) | Kadant Historical | SMH Historical | Pro Forma Adjustments | Pro Forma Combined | ||||||||||||
Revenues | $ | 515,033 | $ | 81,992 | $ | — | $ | 597,025 | ||||||||
Costs and Operating Expenses: | ||||||||||||||||
Cost of revenues | 283,886 | 56,099 | 385 | m | 340,019 | |||||||||||
(351 | ) | n | ||||||||||||||
Selling, general, and administrative expenses | 159,756 | 14,264 | 73 | m | 174,571 | |||||||||||
(3,531 | ) | o | ||||||||||||||
4,424 | p | |||||||||||||||
(67 | ) | n | ||||||||||||||
(348 | ) | q | ||||||||||||||
Research and development expenses | 9,563 | 18 | — | 9,581 | ||||||||||||
Other income | 203 | 200 | — | 403 | ||||||||||||
453,408 | 70,581 | 585 | 524,574 | |||||||||||||
Operating Income | 61,625 | 11,411 | (585 | ) | 72,451 | |||||||||||
Interest Income | 447 | — | — | 447 | ||||||||||||
Interest Expense | (3,547 | ) | (6,222 | ) | 6,222 | s | (10,798 | ) | ||||||||
(7,251 | ) | t | ||||||||||||||
Other Expense, Net | (872 | ) | (460 | ) | — | (1,332 | ) | |||||||||
Income Before Provision for Income Taxes | 57,653 | 4,729 | (1,614 | ) | 60,768 | |||||||||||
Provision for Income Taxes | 26,070 | 7 | 1,361 | u | 27,438 | |||||||||||
Net Income | 31,583 | 4,722 | (2,975 | ) | 33,330 | |||||||||||
Net Income Attributable to Noncontrolling Interest | (491 | ) | — | — | (491 | ) | ||||||||||
Net Income Attributable to Kadant and SMH | $ | 31,092 | $ | 4,722 | $ | (2,975 | ) | $ | 32,839 | |||||||
Earnings per Share Attributable to Kadant and SMH | ||||||||||||||||
Basic | $ | 2.83 | $ | 2.99 | ||||||||||||
Diluted | $ | 2.75 | $ | 2.90 | ||||||||||||
Weighted Average Shares | ||||||||||||||||
Basic | 10,991 | 10,991 | ||||||||||||||
Diluted | 11,312 | 11,312 |
Fiscal Nine Months Ended September 29, 2018 | ||||||||||||||||
(In thousands, except per share amounts) | Kadant Historical | SMH Historical | Pro Forma Adjustments | Pro Forma Combined | ||||||||||||
Revenues | $ | 469,851 | $ | 64,017 | $ | — | $ | 533,868 | ||||||||
Costs and Operating Expenses: | ||||||||||||||||
Cost of revenues | 262,515 | 43,029 | 289 | m | 305,570 | |||||||||||
(263 | ) | n | ||||||||||||||
Selling, general, and administrative expenses | 133,796 | 11,821 | 55 | m | 146,398 | |||||||||||
(2,649 | ) | o | ||||||||||||||
4,287 | p | |||||||||||||||
(50 | ) | n | ||||||||||||||
(207 | ) | q | ||||||||||||||
(655 | ) | r | ||||||||||||||
Research and development expenses | 8,049 | 6 | — | 8,055 | ||||||||||||
Restructuring and other costs | 1,717 | 142 | — | 1,859 | ||||||||||||
406,077 | 54,998 | 807 | 461,882 | |||||||||||||
Operating Income | 63,774 | 9,019 | (807 | ) | 71,986 | |||||||||||
Interest Income | 335 | — | — | 335 | ||||||||||||
Interest Expense | (5,320 | ) | (4,764 | ) | 4,764 | s | (10,758 | ) | ||||||||
(5,438 | ) | t | ||||||||||||||
Other (Expense) Income, Net | (736 | ) | 2 | — | (734 | ) | ||||||||||
Net Income Before Provision for Income Taxes | 58,053 | 4,257 | (1,481 | ) | 60,829 | |||||||||||
Provision (Benefit) for Income Taxes | 15,575 | (205 | ) | 1,626 | u | 16,996 | ||||||||||
Net Income | 42,478 | 4,462 | (3,107 | ) | 43,833 | |||||||||||
Net Income Attributable to Noncontrolling Interest | (487 | ) | — | — | (487 | ) | ||||||||||
Net Income Attributable to Kadant and SMH | $ | 41,991 | $ | 4,462 | $ | (3,107 | ) | $ | 43,346 | |||||||
Earnings per Share Attributable to Kadant and SMH | ||||||||||||||||
Basic | $ | 3.79 | $ | 3.91 | ||||||||||||
Diluted | $ | 3.69 | $ | 3.81 | ||||||||||||
Weighted Average Shares | ||||||||||||||||
Basic | 11,078 | 11,078 | ||||||||||||||
Diluted | 11,388 | 11,388 |
(a) | Adjustments to cash were as follows: |
i. | Record additional borrowings of $177,719,000 to fund the acquisition consideration paid. These borrowings were financed through a revolving credit facility dated as of March 1, 2017, as amended (the "Credit Agreement"), in the aggregate principal amount of up to $400,000,000. |
ii. | Record cash paid to the sellers of $177,719,000, which was paid after September 29, 2018. |
iii. | Record cash paid of $2,231,000 for acquisition-related transaction costs, which were paid subsequent to September 29, 2018. The impact of the acquisition-related costs has been excluded from the pro forma condensed combined statement of income in the fiscal year ended December 30, 2017 as it is a non-recurring item. |
iv. | Record cash paid for deferred debt issuance costs of $741,000 related to the financing of the acquisition which were paid subsequent to September 29, 2018. |
(b) | Adjust SMH's inventory to fair value. The cost of revenues impact related to the write-up of inventory has been excluded from the pro forma condensed combined statement of income as it is a non-recurring item. |
(c) | Adjust SMH's property, plant, and equipment to fair value. |
(d) | Record deferred debt issuance costs of $741,000 incurred in connection with financing the acquisition that were paid subsequent to September 29, 2018. |
(e) | Eliminate SMH's historical goodwill and intangible assets. |
(f) | Record goodwill and intangible assets associated with the acquisition. |
(g) | Eliminate SMH's historical deferred rent liability for a real estate lease obligation that was revalued at the acquisition date. |
(h) | Record a net long-term deferred tax liability primarily related to intangible assets and property, plant, and equipment acquired, offset in part by a long-term deferred tax asset related to the above-market real estate lease obligation noted in (i) below. |
(i) | Record a long-term liability related to SMH's above-market real estate lease obligation, which has a remaining contractual life of 16 years. On December 30, 2018, the Company adopted Accounting Standards Update (ASU) No. 2016-02, Leases (Topic 842), which resulted in the recognition of a right of use asset and lease liability for most of its leases. Under this standard, the unfavorable above-market real estate lease obligation acquired in the acquisition of SMH was recorded at fair value as a reduction to the right of use asset in the allocation of purchase price table as of January 2, 2019 presented herein. However, these pro forma condensed combined statements present the results of Kadant and SMH prior to the adoption of ASU No. 2016-02, and as a result, the Company recorded a lease liability as a pro forma adjustment related to this above-market real estate lease in accordance with its accounting policies effective during the period presented. |
(j) | Eliminate debt obligations of SMH that were settled prior to the closing of the acquisition. |
(k) | Record additional borrowings by Kadant under the Credit Agreement to fund the acquisition consideration paid. |
(l) | Eliminate SMH's historical equity accounts. |
(m) | Record additional depreciation expense associated with fair value adjustments for property, plant, and equipment, which is amortized using the straight-line method over the estimated remaining useful lives of 3 to 14 years for machinery, equipment, and leasehold improvements. |
(n) | Record amortization of an intangible liability for an above-market real estate lease, which is amortized using the straight-line method over the remaining contractual life of the lease obligation. |
(o) | Eliminate SMH's historical amortization expense associated with its definite-lived intangible assets. |
(p) | Record amortization expense associated with the definite-lived intangible assets. The impact of the write-up of acquired backlog of $1,242,000 and $358,000 has been excluded from the pro forma condensed combined statement of income for the fiscal year ended December 30, 2017 and the fiscal nine months ended September 29, 2018, respectively, as it is a non-recurring item. |
(q) | Eliminate historical fees paid by SMH for management services under an agreement that terminated upon its acquisition by Kadant. |
(r) | Eliminate SMH's historical acquisition transaction costs directly related to its acquisition by Kadant. |
(s) | Eliminate SMH's historical interest expense related to debt that was settled prior to the closing of the acquisition. |
(t) | Record an increase to interest expense to reflect the additional borrowings of $177,719,000 to fund the acquisition of SMH. Interest expense has been calculated based on interest rates available to Kadant under the Credit Agreement. The weighted average interest rates associated with these borrowings are approximately 4.08% for both the fiscal year ended December 30, 2017 and the fiscal nine months ended September 29, 2018. A variance of 1/8% in interest rates on these borrowings would change interest expense by $222,000 in the fiscal year ended December 30, 2017 and $167,000 in the fiscal nine months ended September 29, 2018. |
(u) | Record the income tax effect of the pro forma adjustments and the effect of treating SMH as taxable within Kadant's consolidated U.S. group at an estimated effective tax rate of 45% in fiscal 2017 and 28% in the fiscal nine months ended September 29, 2018. The effective tax rate in fiscal 2017 excludes the impact of the Tax Cut and Jobs Act of 2017 for the remeasurement of SMH's deferred income tax assets and liabilities related to the decrease in the federal corporate income tax rate from 35% to 21% as it is a non-recurring item. |