EX-99.4 4 d277700dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

SIFCO Industries, Inc. and GEL Industries, Inc.

(DBA Quality Aluminum Forge, Inc.)

Unaudited Pro Forma Combined Financial Information

On October 28, 2011, SIFCO Industries, Inc. (“SIFCO”) acquired the forging business and substantially all of the operating assets of GEL Industries, Inc. (DBA Quality Aluminum Forge, Inc.) (“QAF”). While SIFCO purchased the manufacturing machinery and equipment related to the business, it did not acquire the real property and, therefore, SIFCO entered into several long-term lease arrangements for the facilities which house the QAF operations. The purchase price was approximately $24.8 million plus the assumption of certain current liabilities.

The Unaudited Pro forma Combined Statement of Operations gives effect to the acquisition of QAF as if it had occurred as of the earliest presented date, October 1, 2010. The pro forma financial information is based on the historical financial statements of (i) SIFCO for its fiscal year ended September 30, 2011 and (ii) QAF for the twelve month period from October 1, 2010 to September 30, 2011. The resulting Unaudited Pro Forma Combined Statement of Operations gives effect to the transaction based on the assumptions and adjustments described in the accompanying notes.

The purchase price will be allocated to the assets acquired and liabilities assumed based upon their estimated fair values when appraisals, other studies and additional information become available. The assets acquired and liabilities assumed have been recorded at their estimated fair market values based on a preliminary purchase price allocation.

The Unaudited Pro forma Combined Statement of Operations may not be indicative of the results that would have occurred if the combination had been in effect on the date indicated or the results which may be obtained in the future. The pro forma financial information should be read in conjunction with the audited financial statements of QAF included elsewhere in this filing, and the financial statements of SIFCO Industries, Inc. as contained in its Annual Report on Form 10-K for the year ended September 30, 2011. The pro forma statement of operations for QAF represents the unaudited twelve-month period ended September 30, 2011, which was calculated by adding the audited statement of operations for the year ended December 31, 2010 to the unaudited statement of operations for the nine-month period ended September 30, 2011, less the unaudited statement of operations for the nine-month period ended September 30, 2010.


SIFCO Industries, Inc. and GEL Industries, Inc.

(DBA Quality Aluminum Forge, Inc.)

Unaudited Pro Forma Combined Statement of Operations

Year ended September 30, 2011

(Amounts in thousands, except per share data)

 

     SIFCO     QAF     Pro Forma
Adjustments
    Pro Forma
Combined
 

Net sales

   $ 107,357      $ 19,226      $ —        $ 126,583   

Operating expenses:

        

Cost of goods sold

     80,916        13,790        1,223 (a)      95,929   

Selling, general and administrative expenses

     13,582        1,843        (755 )(b)      14,670   

Amortization of intangibles

     1,917        —          1,800 (c)      3,717   

Loss on disposal or impairment of operating assets

     87        —          —          87   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses, net

     96,502        15,633        2,268        114,403   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     10,855        3,593        (2,268     12,180   

Interest income

     (46     (1     —          (47

Interest expense

     128        6        434 (d)      568   

Foreign currency exchange gain

     5        —          —          5   

Other income, net

     (470     —          —          (470
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax provision

     11,238        3,588        (2,702     12,124   

Income tax provision

     3,789        54        343 (e)      4,186   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 7,449      $ 3,534      $ (3,045   $ 7,938   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share:

        

Basic

   $ 1.41          $ 1.50   

Diluted

   $ 1.40          $ 1.49   

Weighted-average number of common shares (basic)

     5,279            5,279   

Weighted-average number of common shares (diluted)

     5,317            5,317   


Notes to Unaudited Combined Pro forma Statement of Operations:

a) To record the impact on cost of goods sold of (i) the adjustment to record inventory at fair value in purchase accounting ($395 increase); (ii) higher property tax expense related to the step-up of equipment values ($35 increase); and (iii) additional depreciation expense based on the straight-line depreciation method using useful lives of 1 to 16 years ($793 increase).

(b) To eliminate the impact of the following nonrecurring transaction related expenses recorded by QAF – (i) a one-time incentive payment ($600 decrease) and (ii) certain legal and professional costs ($155 decrease).

(c) To record amortization expense related to finite life, identifiable intangible assets that were established as a direct result of the acquisition of QAF based on the straight-line amortization method using estimated useful lives of 1 to 10 years. Included in the $1,800 adjustment amount is $900 of amortization expense related to the portion of purchase price allocated to backlog, 100% of which is amortized during year one and, therefore, amortization expense after year one will be lower by $900.

(d) To record interest expense on the debt incurred to finance the acquisition ($434 increase). The interest rate on $10.0 million of new debt under SIFCO’s term loan is assumed to be approximately 3.0% and the interest on $14.0 million of additional borrowings under SIFCO’s revolving credit facility is assumed to be Libor plus 1.0%, or approximately 1.0% per annum.

(e) To provide income taxes on QAF’s income before income tax provision (QAF is a subchapter S corporation) to adjust the income tax provision for the effect of pro forma adjustments using a 36% effective Federal income tax rate and an 8.9% California franchise tax rate.


SIFCO Industries, Inc. and GEL Industries, Inc.

(DBA Quality Aluminum Forge, Inc.)

Unaudited Pro Forma Combined Balance Sheet

September 30, 2011

(Amounts in thousands, except per share data)

 

      SIFCO     QAF      Pro Forma
Adjustments
    Pro Forma
Combined
 

ASSETS

         

Current assets:

         

Cash and cash equivalents

   $ 6,431      $ 3,226       $ (3,226 )(a)    $ 6,431   

Accounts receivable, net

     20,739        3,838         —          24,577   

Inventories

     10,239        3,528         395 (b)      14,162   

Refundable income taxes

     281        —           —          281   

Deferred income taxes-current

     1,500        —           (150 )(c)      1,350   

Prepaid expenses and other current assets

     468        122         (121 )(d)      469   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total current assets

     39,658        10,714         (3,102     47,270   

Property, plant and equipment, net

     27,558        564         4,401 (e)      32,523   

Intangible assets, net

     8,506        —           9,100 (f)      17,606   

Goodwill

     3,493        —           3,351 (g)      6,844   

Deferred income taxes – noncurrent

          150 (c)      150   

Other assets

     796        15         (15 )(h)      796   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total assets

   $ 80,011      $ 11,293       $ 13,885      $ 105,189   
  

 

 

   

 

 

    

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

         

Current liabilities:

         

Current maturities of long-term debt

   $ 30        30         1,970 (i)      2,030   

Accounts payable

     9,778        344         —          10,122   

Accrued liabilities

     4,626        435         (410 )(j)      4,651   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total current liabilities

     14,434        809         1,560        16,803   

Long-term debt, net of current maturities

     1,186        33         22,776 (k)      23,995   

Deferred income taxes

     2,233        —           —          2,233   

Other long-term liabilities

     8,749        —           —          8,749   

Common shares, par value $1, authorized 10,000 shares; issued 5,335 shares; outstanding 5,299 shares

     5,335        1,750         (1,750 )(l)      5,335   

Additional paid-in capital

     7,032        287         (287 )(l)      7,032   

Retained earnings

     54,122        8,414         (8,414 )(l)      54,122   

Accumulated other comprehensive loss

     (12,702     —           —          (12,702

Common shares held in treasury at cost, 36 shares

     (378     —           —          (378
  

 

 

   

 

 

    

 

 

   

 

 

 

Total shareholders’ equity

     53,409        10,451         (10,451     53,409   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 80,011      $ 11,293       $ 13,885      $ 105,189   
  

 

 

   

 

 

    

 

 

   

 

 

 


Notes to Unaudited Combined Pro forma Balance Sheet:

 

(a) To eliminate cash not acquired by SIFCO.

 

(b) To record fair value of inventory acquired.

 

(c) To record current deferred income taxes resulting from differences between book and tax basis of assets acquired.

 

(d) To eliminate prepaid expenses not acquired by SIFCO.

 

(e) To record fair value of machinery and equipment acquired.

 

(f) To record fair value of intangible assets acquired.

 

(g) To record excess of purchase price over fair value of assets acquired and liabilities assumed.

 

(h) To eliminate other assets not acquired.

 

(i) To record current portion of indebtedness incurred to acquire QAF ($2,000) and to eliminate liabilities not assumed ($30).

 

(j) To eliminate accrued liabilities not assumed.

 

(k) To record non-current portion of indebtedness incurred to acquire QAF ($22,808) and to eliminate liabilities not assumed ($32).

 

(l) To eliminate historical QAF equity.