0-25434 | 04-3040660 | |
(Commission File Number) | (IRS Employer Identification No.) | |
15 Elizabeth Drive, Chelmsford, MA | 01824 | |
(Address of principal executive offices) | (Zip Code) |
2
BROOKS AUTOMATION, INC. |
||||
Date: June 29, 2011 | /s/ Jason W. Joseph | |||
Jason W. Joseph | ||||
Vice President, General Counsel and Secretary |
3
EXHIBIT | ||
NUMBER | DESCRIPTION OF EXHIBITS | |
2.1
|
Master Purchase and Sale Agreement, dated as of April 20, 2011, by and among Brooks Automation, Inc., Celestica Oregon LLC, 2281302 Ontario Inc. and, for the limited purposes set forth on the signature page thereto, Celestica Inc. Filed as Exhibit 2.1 to the Companys Current Report on Form 8-K filed on April 26, 2011 and incorporated herein by reference. | |
99.1
|
Unaudited pro forma condensed consolidated statements of operations for the six months ended March 31, 2011 and the fiscal year ended September 30, 2010, and the unaudited pro forma condensed consolidated balance sheet as of March 31, 2011. | |
99.2
|
Press release issued on June 28, 2011 by Brooks Automation, Inc. |
4
Historical | Disposed | Pro Forma | Pro Forma | |||||||||||||
In thousands, except per share data | Brooks | Business (a) | Adjustments | Brooks | ||||||||||||
Revenues |
||||||||||||||||
Product |
$ | 336,635 | $ | (95,013 | ) | $ | | $ | 241,622 | |||||||
Services |
34,383 | | | 34,383 | ||||||||||||
Total revenues |
371,018 | (95,013 | ) | | 276,005 | |||||||||||
Cost of revenues |
||||||||||||||||
Product |
228,066 | (81,781 | ) | | 146,285 | |||||||||||
Services |
23,959 | | | 23,959 | ||||||||||||
Total cost of revenues |
252,025 | (81,781 | ) | | 170,244 | |||||||||||
Gross profit |
118,993 | (13,232 | ) | | 105,761 | |||||||||||
Operating expenses |
||||||||||||||||
Research and development |
18,340 | (938 | ) | | 17,402 | |||||||||||
Selling, general and administrative |
49,723 | (3,650 | ) | (252 | )(c) | 45,821 | ||||||||||
Restructuring charges |
460 | | | 460 | ||||||||||||
Total operating expenses |
68,523 | (4,588 | ) | (252 | ) | 63,683 | ||||||||||
Operating income |
50,470 | (8,644 | ) | 252 | 42,078 | |||||||||||
Interest income, net |
507 | (1 | ) | | 506 | |||||||||||
Other income, net |
417 | 64 | | 481 | ||||||||||||
Income before income taxes and equity in earnings of joint ventures |
51,394 | (8,581 | ) | 252 | 43,065 | |||||||||||
Income tax provision (benefit) |
2,023 | (199 | )(b) | | 1,824 | |||||||||||
Income before equity in earnings of joint ventures |
49,371 | (8,382 | ) | 252 | 41,241 | |||||||||||
Equity in earnings of joint ventures |
718 | | | 718 | ||||||||||||
Net income |
$ | 50,089 | $ | (8,382 | ) | $ | 252 | $ | 41,959 | |||||||
Add: Net income attributable to noncontrolling interests |
(18 | ) | | | (18 | ) | ||||||||||
Net income attributable to Brooks Automation, Inc. |
$ | 50,071 | $ | (8,382 | ) | $ | 252 | $ | 41,941 | |||||||
Basic net income per share attributable to Brooks Automation, Inc.
common stockholders |
$ | 0.78 | $ | (0.13 | ) | $ | | $ | 0.65 | |||||||
Diluted net income per share attributable to Brooks Automation,
Inc. common stockholders |
$ | 0.77 | $ | (0.13 | ) | $ | | $ | 0.65 | |||||||
Shares used in computing earnings per share |
||||||||||||||||
Basic |
64,388 | 64,388 | 64,388 | 64,388 | ||||||||||||
Diluted |
64,801 | 64,801 | 64,801 | 64,801 |
2
Historical | Disposed | Pro Forma | Pro Forma | |||||||||||||
In thousands, except per share data | Brooks | Business (a) | Adjustments | Brooks | ||||||||||||
Revenues |
||||||||||||||||
Product |
$ | 532,174 | $ | (155,542 | ) | $ | | $ | 376,632 | |||||||
Services |
60,798 | | | 60,798 | ||||||||||||
Total revenues |
592,972 | (155,542 | ) | | 437,430 | |||||||||||
Cost of revenues |
||||||||||||||||
Product |
377,599 | (138,053 | ) | | 239,546 | |||||||||||
Services |
49,078 | | | 49,078 | ||||||||||||
Total cost of revenues |
426,677 | (138,053 | ) | | 288,624 | |||||||||||
Gross profit |
166,295 | (17,489 | ) | | 148,806 | |||||||||||
Operating expenses |
||||||||||||||||
Research and development |
31,162 | (1,991 | ) | | 29,171 | |||||||||||
Selling, general and administrative |
85,597 | (7,163 | ) | | 78,434 | |||||||||||
Restructuring charges |
2,529 | | | 2,529 | ||||||||||||
Total operating expenses |
119,288 | (9,154 | ) | | 110,134 | |||||||||||
Operating income |
47,007 | (8,335 | ) | | 38,672 | |||||||||||
Interest income, net |
1,041 | (3 | ) | | 1,038 | |||||||||||
Other income, net |
8,016 | 16 | | 8,032 | ||||||||||||
Income before income taxes and equity in earnings of joint ventures |
56,064 | (8,322 | ) | | 47,742 | |||||||||||
Income tax provision (benefit) |
(2,746 | ) | (276 | )(b) | | (3,022 | ) | |||||||||
Income before equity in earnings of joint ventures |
58,810 | (8,046 | ) | | 50,764 | |||||||||||
Equity in earnings of joint ventures |
215 | | | 215 | ||||||||||||
Net income |
$ | 59,025 | $ | (8,046 | ) | $ | | $ | 50,979 | |||||||
Add: Net income attributable to noncontrolling interests |
(43 | ) | | | (43 | ) | ||||||||||
Net income attributable to Brooks Automation, Inc. |
$ | 58,982 | $ | (8,046 | ) | $ | | $ | 50,936 | |||||||
Basic net income per share attributable to Brooks Automation, Inc.
common stockholders |
$ | 0.92 | $ | (0.13 | ) | $ | | $ | 0.80 | |||||||
Diluted net income per share attributable to Brooks Automation,
Inc. common stockholders |
$ | 0.92 | $ | (0.13 | ) | $ | | $ | 0.79 | |||||||
Shares used in computing earnings per share |
||||||||||||||||
Basic |
63,777 | 63,777 | 63,777 | 63,777 | ||||||||||||
Diluted |
64,174 | 64,174 | 64,174 | 64,174 |
3
Historical | Disposed | Pro Forma | ||||||||||
In thousands | Brooks | Business (d) | Brooks | |||||||||
Assets |
||||||||||||
Current assets |
||||||||||||
Cash and cash equivalents |
$ | 59,328 | $ | 75,430 | (e) | $ | 134,758 | |||||
Restricted cash |
3,788 | | 3,788 | |||||||||
Marketable securities |
59,540 | | 59,540 | |||||||||
Accounts receivable, net |
99,646 | (11,648 | ) | 87,998 | ||||||||
Inventories, net |
126,615 | (39,452 | ) | 87,163 | ||||||||
Prepaid expenses and other current assets |
6,372 | (260 | ) | 6,112 | ||||||||
Total current assets |
355,289 | 24,070 | 379,359 | |||||||||
Property, plant and equipment, net |
60,499 | (1,186 | ) | 59,313 | ||||||||
Long-term marketable securities |
55,832 | | 55,832 | |||||||||
Goodwill |
48,138 | | 48,138 | |||||||||
Intangible assets, net |
9,265 | | 9,265 | |||||||||
Equity investment in joint ventures |
33,535 | | 33,535 | |||||||||
Other assets |
2,725 | (141 | ) | 2,584 | ||||||||
Total assets |
$ | 565,283 | $ | 22,743 | $ | 588,026 | ||||||
Liabilities and equity |
||||||||||||
Current liabilities |
||||||||||||
Accounts payable |
$ | 61,042 | $ | (18,490 | ) | $ | 42,552 | |||||
Deferred revenue |
4,515 | (607 | ) | 3,908 | ||||||||
Accrued warranty and retrofit costs |
7,667 | (494 | ) | 7,173 | ||||||||
Accrued compensation and benefits |
12,919 | (918 | ) | 12,001 | ||||||||
Accrued restructuring costs |
1,553 | | 1,553 | |||||||||
Accrued income taxes payable |
1,294 | 1,884 | (f) | 3,178 | ||||||||
Accrued expenses and other current liabilities |
10,051 | (695 | ) | 9,356 | ||||||||
Total current liabilities |
99,041 | (19,320 | ) | 79,721 | ||||||||
Income taxes payable |
12,974 | | 12,974 | |||||||||
Long-term pension liability |
5,754 | | 5,754 | |||||||||
Other long-term liabilities |
3,071 | | 3,071 | |||||||||
Total liabilities |
120,840 | (19,320 | ) | 101,520 | ||||||||
Equity |
||||||||||||
Common stock |
796 | | 796 | |||||||||
Additional paid-in capital |
1,805,799 | | 1,805,799 | |||||||||
Accumulated other comprehensive income |
21,827 | | 21,827 | |||||||||
Treasury stock |
(200,956 | ) | | (200,956 | ) | |||||||
Accumulated deficit |
(1,183,578 | ) | 42,063 | (g) | (1,141,515 | ) | ||||||
Total Brooks Automation, Inc. stockholders equity |
443,888 | 42,063 | 485,951 | |||||||||
Noncontrolling interest in subsidiaries |
555 | | 555 | |||||||||
Total equity |
444,443 | 42,063 | 486,506 | |||||||||
Total liabilities and equity |
$ | 565,283 | $ | 22,743 | $ | 588,026 | ||||||
4
(a) | Reflects the elimination of the financial results of operations and accumulated other comprehensive income amounts associated with the Asset Sale as if it had occurred on October 1, 2009. Intercompany sales from Historical Brooks to the Disposed Business of $75.4 million and $40.8 million for the twelve months ended September 30, 2010 and the six months ended March 31, 2011, respectively, are retained in the Pro Forma Brooks presentation as such sales will continue post disposition. The profits reported on these intercompany transactions are based on the historical transfer prices charged, which approximate the pricing negotiated between the Company and the Buyers in the commercial agreements entered into in conjunction with the Asset Sale. | |
(b) | Reflects the adjustment to the Companys income tax expense resulting from the pro forma impact of the sale of the Disposed Business, but excludes any tax expense directly attributed to the gain on the transaction. The deferred tax assets as of March 31, 2011 had a full valuation allowance, as such the tax rate differs from the statutory rate due to utilization of net operating losses in certain jurisdictions related to the disposed entity. | |
(c) | Elimination of non-recurring professional fees incurred in connection with the Asset Sale. Additional professional fees will be incurred in connection with the closing of the Asset Sale. | |
(d) | Reflects the elimination of the assets and liabilities transferred to the Buyers in the Asset Sale as if the sale had occurred on March 31, 2011. | |
(e) | Includes the estimated net proceeds of the sale of $75.4 million, which are net of $2.6 million of transaction costs. | |
(f) | Includes estimated taxes on the gain from the Asset Sale of $1.9 million. | |
(g) | Includes an estimated gain on the Asset Sale of $42.1 million, which is reflective of estimated transaction costs and the estimated income taxes to be incurred on the transaction. |
5
1
2
,E,I,Y M`2'X8Q78S*8V5^&/CKDK$?#:ICC],0V2,<5&WR#@"=;)SG:Z\YWPC*<[)>"! M4MRB%?C,ISX[(/\+'W@"G@0@@\_PHQD*4,`4)DK1 MBEKTHAC-J$454+<<>G06]!"`1#.*@!=^-(8%`$,=--H),!R1'V_HPP)F2M.: MVO2F.,VI+1:0@!GX=`8$>(50ATK4H2:C`3]-ZD^M4=2ASL`+4/6"%7(ZTSZ4 M@%2R>(`*MLK5KGKUJV`-ZU;U`(?]F14ZU]"#6+VJAP=T@5C&>IY :A00R-&0-?B>4!<""`E*P=+V%1*`$!W!1$TU$`!0Q36*+L\)OL0FU@)^<,. M;>BEO:0)OO955CZU6% MN,VM.T,!H%/X]K?`#:YPARM I:][K8 M=81*N,#=[GKWN^`-+WC/P(-H1!>[U]T``JS$@5&X][WPC:]\YTO?]S9`'*G( MKW[WR]_^^M>_]?A"?>D[@P20BA]/D($@_!`+$Y```R2(18-E@`$,"$(#)JBP MA3%<81-D.,(RD($?-/!@#5=8!A*F,(AE8`(62S@6@H"P!OR@X@E'.,,6]H,@ M7"QA08`8`R*F,81C06$/2\*A>8@2& ^]D,:`_!$'20P`@6(P,G!(X0+0#$`*(="_P*$,,)TR;"/YHF@#E,^@0+V MP0D),)D3`]#S!CRA9A?0>0-DD("3=[`#)V^`$##@A#2BAQ4L2``)$ G#"!`M```.HL`=C,,$8\8`!1^>$,#1("!",RC#IFH`A,,D(T$ M'+L4.8!`!&9Q@C14H`)I,(0#%D$+,K1``1^4BP1:U(,[^(,9`*J$!?PQB#4` MX08A,$8;4+`%>3`!#KF8P0+*L`4-*"$"!%\!@B*1(X`;.><$`7N"/1M"A M`QD`1`-LM03UT,`"J/^80/YDD8'7\:$.EQB#@2(!"&OXXQ#>(($_+K`+?_S@ M!_XH`AW\00!BO#S>.CAL-Q7A"@0`J!T C`*--B`#$58@07F,`%,8,`=","$!G9N`'] H`Q'$`)J(`7Y\PVT``(Z MP`G-=P+)(`0B\`<5$@`S,'M/0``A,`D/@`8$X`^5P`GC5WX[)PG^\`$?X`_H M``XE``&RX`_SAQ5)UR(T\`3^@`'YTP@MP`'10'"!D`!OH`0M@`87L`C&H`1? MP`1*D``3%P(&<`[^@`,;BL`:^("-(X`])B`A9X`EIX`\9$`P`X@>; MI`.5,`I^L"XS4`)90`0S<`C5D`QQYP][``."L',._^`/+\!Q[<`,0A`)(5.$ M0R%`@H`,R!`##V`)).`*'V`"1*`#.F`%O5`"#A`*8)``O1`!99`(%D``4U`# M;P`&DK`%I(`"40!\_6`(-$``)_`,*]`#4=``O8`&-,`-$A``*W``5F8!I)`" M/1`*^6`!S>`%.C"+S;``S3`,%C`*DV`"*Y`!G``!%=`.\)`$NK`%=]`)%\`! M(G``)0!O0F$.228'T9`+DU`\_1`-*H,@(]`/'H!GQ>,"'C`%?#4%=<`)AK`) M&P`#EY`%H1!IWS$`$C4`P[`#"@`#C"``2M`\`]`/.R`!`P`#H9`%E^!D_3`% MH3`%H,"0 U` M#V50!KM0`(%0`&5`"U)Y#($P"WO@!.T0".W``'O``.W@`#/4#E))"[10!$50 M``ZPE@YPE0S@`%I0!K/@`%@YE8$0"-1@EU%9!'99``Q`"PR@!3-T#+M`"U>I ME649E65@E06`EE!9`%K9#DZP!#(0!/]0#&>5F9JYF?I3"/_PF:`9FJ(YFJ19 ..FJ9YFJB9FJJ)F@$!`#L_ ` end