1-4801 | 06-0247840 | |
(Commission File Number) | (I.R.S. Employer Identification No.) | |
123 Main Street, Bristol, Connecticut | 06010 | |
(Address of principal executive offices) | (Zip Code) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.01 | Completion of Acquisition or Disposition of Assets. On November 4, 2013, Barnes Group Inc. (the "Company") filed a report on Form 8-K (the "Original Form 8-K") to report the completion of the acquisition by the Company and two of its subsidiaries (collectively with the Company, the "Purchaser") of the Männer Business (defined below) pursuant to the terms of the Share Purchase and Assignment Agreement dated September 30, 2013 ("Share Purchase Agreement") among the Purchaser, Otto Männer Holding AG, a German company based in Bahlingen, Germany (the "Seller"), and the three shareholders of Seller. Pursuant to the terms of the Share Purchase Agreement, the Company acquired all the shares of the capital stock of the subsidiaries through which Seller owns and operates its business (the "Männer Business"). The description of the Share Purchase Agreement is qualified in its entirety by reference to the full text of the Share Purchase Agreement, the English translation version of which is attached as Exhibit 2.1 to the Company's Current Report on Form 8-K filed on October 4, 2013. By this amendment to the Original Form 8-K, the Company is amending and restating Item 9.01 thereof to include the required financial statements and pro forma financial information. | |||
Item 9.01 | Financial Statements and Exhibits. | |||
(a) Financial statements of businesses acquired. | ||||
The audited consolidated statement of financial position of Otto Männer Holding AG as of December 31, 2012, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the year ended December 31, 2012 are filed as Exhibit 99.1. The unaudited consolidated statements of financial position of Otto Männer Holding AG as of June 30, 2013, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the six months ended June 30, 2013 are filed as Exhibit 99.2. The unaudited consolidated statements of financial position of Otto Männer Holding AG as of June 30, 2012, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the six months ended June 30, 2012 are filed as Exhibit 99.3. | ||||
(b) Pro forma financial information. | ||||
The unaudited pro forma combined condensed statement of financial position as of June 30, 2013 and the combined condensed statements of income for the six months ended June 30, 2013 and the twelve months ended December 31, 2012 are filed as Exhibit 99.4. | ||||
(d) Exhibits. | ||||
The following exhibits are furnished with this Form 8-K/A: | ||||
Exhibit No. | Description | |||
23.1 | Consent of Bansbach Schubel Brosztl & Partner GmbH. | |||
99.1 | Audited consolidated statement of financial position of Otto Männer Holding AG as of December 31, 2012, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the year ended December 31, 2012. | |||
99.2 | Unaudited consolidated statements of financial position of Otto Männer Holding AG as of June 30, 2013, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the six months ended June 30, 2013. | |||
99.3 | Unaudited consolidated statements of financial position of Otto Männer Holding AG as of June 30, 2012, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the six months ended June 30, 2012. | |||
99.4 | Unaudited pro forma combined condensed statement of financial position as of June 30, 2013 and the combined condensed statements of income for the six months ended June 30, 2013 and the twelve months ended December 31, 2012. |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. |
Dated: January 14, 2014 | BARNES GROUP INC. | |
(Registrant) | ||
By: | /S/ CHRISTOPHER J. STEPHENS, JR. | |
Christopher J. Stephens, Jr. Senior Vice President, Finance and Chief Financial Officer |
Exhibit No. | Document Description | ||
23.1 | Consent of Bansbach Schubel Brosztl & Partner GmbH. | ||
99.1 | Audited consolidated statement of financial position of Otto Männer Holding AG as of December 31, 2012, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the year ended December 31, 2012. | ||
99.2 | Unaudited consolidated statements of financial position of Otto Männer Holding AG as of June 30, 2013, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the six months ended June 30, 2013. | ||
99.3 | Unaudited consolidated statements of financial position of Otto Männer Holding AG as of June 30, 2012, and the consolidated statements of operations, changes in stockholders' equity and cash flows for the six months ended June 30, 2012. | ||
99.4 | Unaudited pro forma combined condensed statement of financial position as of June 30, 2013 and the combined condensed statements of income for the six months ended June 30, 2013 and the twelve months ended December 31, 2012. |
Bansbach Schübel Brösztl & Partner GmbH | ||
Wirtschaftsprüfungsgesellschaft Steuerberatungsgesellschaft | ||
Schell Wirtschaftsprüfer (German Public Auditor) | Eichin Wirtschaftsprüferin (German Public Auditor) |
Appendix 1 | ||||||||||||
CONSOLIDATED BALANCE SHEET AS AT 31 DECEMBER 2012 | ||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | ||||||||||||
A S S E T S | ||||||||||||
EUR | ||||||||||||
A. | FIXED ASSETS | |||||||||||
I. | Intangible Assets | |||||||||||
1. | Industrial property rights acquired against payment and similar rights | |||||||||||
and values as well as licences to such rights and values | 674,912.24 | |||||||||||
2. | Advance payments | 20,500.00 | ||||||||||
695,412.24 | ||||||||||||
II. | Tangible Assets | |||||||||||
1. | Property, rights equivalent to real property | |||||||||||
and buildings including buildings on | ||||||||||||
third-party land | 25,380,540.41 | |||||||||||
2. | Plant and machinery | 7,743,432.33 | ||||||||||
3. | Other fixed assets and office equipment | 1,511,016.62 | ||||||||||
4. | Advance payments and assets under construction | |||||||||||
930,501.39 | ||||||||||||
35,565,490.75 | ||||||||||||
36,260,902.99 | ||||||||||||
B. | CURRENT ASSETS | |||||||||||
I. | Inventories | |||||||||||
1. | Raw, auxiliary and operating materials | 1,825,662.59 | ||||||||||
2. | Work in progress | 7,558,050.32 | ||||||||||
3. | Finished goods and merchandise | 1,622,720.78 | ||||||||||
11,006,433.69 | ||||||||||||
II. | Receivables and other | |||||||||||
assets | ||||||||||||
1. | Trade receivables | 12,614,923.08 | ||||||||||
2. | Other assets | 688,720.63 | ||||||||||
13,303,643.71 | ||||||||||||
III. | Cash in hand and at credit institutions | |||||||||||
and cheques | 37,125,668.45 | |||||||||||
61,435,745.85 | ||||||||||||
C. | PREPAID EXPENSES | 982,316.87 | ||||||||||
D. | SURPLUS FROM OFFSETTING | 67,304.48 | ||||||||||
98,746,270.19 |
L I A B I L I T I E S | ||||||||||||
EUR | ||||||||||||
A. | EQUITY | |||||||||||
I. | Subscribed capital | 10,000,000.00 | ||||||||||
II. | Retained earnings | |||||||||||
1. | Legal reserve | 1,000,000.00 | ||||||||||
2. | Other retained earnings | 38,769,009.06 | ||||||||||
39,769,009.06 | ||||||||||||
III. | Consolidated net profit | 25,330,060.11 | ||||||||||
IV. | Currency translation difference | 3,165,945.02 | ||||||||||
78,265,014.19 | ||||||||||||
B. | PROVISIONS | |||||||||||
1. | Provisions for taxation | 2,148,573.79 | ||||||||||
2. | Other provisions | 5,466,199.28 | ||||||||||
7,614,773.07 | ||||||||||||
C. | LIABILITIES | |||||||||||
1. | Amounts owed to credit institutions | 3,328,605.58 | ||||||||||
2. | Advance payments received on orders | 6,943,932.54 | ||||||||||
3. | Trade payables | |||||||||||
1,898,511.95 | ||||||||||||
4. | Other liabilities | 460,448.33 | ||||||||||
thereof from taxes: | ||||||||||||
EUR 269,636.90 | 12,631,498.40 | |||||||||||
D. | DEFERRED TAX LIABILITIES | 234,984.53 | ||||||||||
98,746,270.19 |
CONSOLIDATED PROFIT AND LOSS ACCOUNT | |||||||
FOR THE PERIOD FROM 1 JANUARY 2012 TO 31 DECEMBER 2012 | |||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | |||||||
EUR | |||||||
1. | Sales | 80,087,429.25 | |||||
2. | Change in stock | ||||||
of finished goods and work in progress | 2,474,774.24 | ||||||
3. | Other operating income | 1,477,960.96 | |||||
of which from currency translation: | |||||||
EUR 508.291,12 | |||||||
84,040,164.45 | |||||||
4. | Material costs | ||||||
a) Costs for raw, auxiliary and | |||||||
operating materials and for purchased goods | 15,478,649.23 | ||||||
b) Costs for purchased services | 2,491,049.67 | ||||||
5. | Personnel costs | ||||||
a) Wages and salaries | 22,465,149.61 | ||||||
b) Social insurance contributions and contributions for | |||||||
old-age pensions and for support | 4,160,357.18 | ||||||
of which for pension provision: | |||||||
EUR 262.471,07 | |||||||
6. | Write-downs on intangible assets | ||||||
of property, plant and equipment | 2,803,495.86 | ||||||
7. | Other operating expenses | 13,421,884.48 | |||||
of which from currency translation: | |||||||
EUR 667.610,02 | |||||||
(60,820,586.03 | ) | ||||||
8. | Other interest and similar income | 266,323.82 | |||||
9. | Interest and similar expenses | 125,574.07 | |||||
of which from interest accrued: | |||||||
EUR 38.081,04 | |||||||
140,749.75 | |||||||
10. | Profit or loss from normal business activity | ||||||
23,360,328.17 | |||||||
11a. | Tax on income and profit | 6,449,851.21 | |||||
11b. | Tax expenses due to change in deferred taxes | (125,238.14 | ) | ||||
12. | Other taxes | 270,640.74 | |||||
(6,595,253.81 | ) | ||||||
13. | Consolidated balance sheet profit | 16,765,074.36 | |||||
14. | Profit carried forward from previous year | 14,168,447.29 | |||||
15. | Allocations to other revenue reserves | (5,603,461.54 | ) | ||||
8,564,985.75 | |||||||
16. | Consolidated balance sheet profit | 25,330,060.11 | |||||
Appendix 3 |
CONSOLIDATED CASH FLOW STATEMENT | ||||||
FOR THE FINANCIAL YEAR 2012 | ||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | ||||||
The following cash flow statement divides the cash flows of the financial year into cash flows from operating, investing and financing activities whereby the total flow of funds from these three areas corresponds to the change in cash and cash equivalents which is defined as the difference between liquid funds and bank liabilities repayable at any time. | ||||||
The presentation of the cash flow statement is in accordance with the recommendations of the German Standardisiation Board according to DRS 2/cash flow statement | ||||||
2012 | ||||||
KEUR | ||||||
Consolidated result for the year | 16,765 | |||||
Write-downs on fixed assets - property, plant and | ||||||
equipment | 2,803 | |||||
Other non-cash expenses/income | (50 | ) | ||||
Cash flow for the year according to DVFA/SG | 19,518 | |||||
Profit from the disposal of fixed assets | (200 | ) | ||||
Increase/decrease in short-term provisions | 2,459 | |||||
Increase in inventories and trade receivables | ||||||
as well as other assets which are not attributable to | ||||||
investing and financing activities | (656 | ) | ||||
Increase in trade payables, | ||||||
as well as other liabilities | ||||||
which are not attributable to investing and financing activities | 3,531 | |||||
Cash Flow from operating activities (1) | 24,652 | |||||
2012 | ||||||
KEUR | ||||||
Proceeds from disposals of tangible fixed assets - | ||||||
property, plant | 716 | |||||
Payments for investments in | ||||||
plant, property and equipment | (4,411 | ) | ||||
Payments for investments in intangible fixed assets | (268 | ) | ||||
Cash Flow from investing activities (2) | (3,963 | ) | ||||
Payments to stockholders | ||||||
- dividends | (15,000 | ) | ||||
Payments for the redemption of loans | ||||||
and credit facilities | (884 | ) | ||||
Cash Flow from financing activities (3) | (15,884 | ) | ||||
2012 |
KEUR | ||||||
Net change in cash and | ||||||
cash equivalents (1) + (2) + (3) | 4,805 | |||||
Exchange rate movements and valuation changes | ||||||
in cash and cash receivables | (328 | ) | ||||
Cash and cash receivables at the beginning of the period | 32,649 | |||||
Cash and cash receivables at the end of the period | 37,126 | |||||
Composition of cash and cash receivables | ||||||
2012 | ||||||
KEUR | ||||||
Liquid funds | 37,126 | |||||
Cash and cash receivables at the end of the period | 37,126 |
Appendix 4 | ||||||||||||||
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY | ||||||||||||||
FOR THE FINANCIAL YEAR FROM 1 JANUARY TO 31 DECEMBER 2012 | ||||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A.K. | ||||||||||||||
Parent company | Group equity | |||||||||||||
Subscribed capital | Consolidated retained earnings | Adjusted item for currency conversion | ||||||||||||
EUR | EUR | EUR | EUR | |||||||||||
Status as at 01.01.2012 | 10,000,000.00 | 63,333,994.81 | 3,526,735.86 | 76,860,730.67 | ||||||||||
Dividends paid | — | (15,000,000.00 | ) | — | (15,000,000.00 | ) | ||||||||
Other changes | — | — | (360,790.84 | ) | (360,790.84 | ) | ||||||||
Consolidated net income | — | 16,765,074.36 | — | 16,765,074.36 | ||||||||||
Status as at 31.12.2012 | 10,000,000.00 | 65,099,069.17 | 3,165,945.02 | 78,265,014.19 |
1. | General comments |
2. | Group of consolidated companies |
Name | Registered office | Share- holding |
Otto Männer Holding AG | Bahlingen a.K. | 100% |
Otto Männer GmbH | Bahlingen a.K. | 100% |
Otto Männer Innovation GmbH | Bahlingen a.K. | 100% |
Otto Männer Immobilien GmbH | Bahlingen a.K. | 100% |
Shareholder: Otto Männer Innovation GmbH | ||
Manner USA, Inc. | Norcross/GA, USA | 100% |
Otto Männer Präzisionsformenbau AG | Au, Switzerland | 100% |
Manner Hong Kong Ltd. | Hong Kong | 100% |
männer Japan Ltd. | Mito, Japan | 100% |
3. | Consolidation principles, consolidation methods |
4. | Accounting and valuation principles |
5. | Currency translation |
6. | Notes on the balance sheet |
Residual term | Residual term | Residual term | ||||||
Total | up to 1 year | 2-5 years | over 5 years | |||||
K€ | K€ | K€ | K€ | |||||
Liabilities towards credit institutions | 3,329 | 884 | 2,445 | — | ||||
Advance payments received on orders | 6,944 | 6,944 | — | — | ||||
Trade payables | 1,899 | 1,899 | — | — | ||||
Other liabilities | 460 | 460 | — | — |
7. | Notes on consolidated profit and loss account |
2012 | ||||
K€ | ||||
Inland | 25,716 | |||
Other EU countries | 27,550 | |||
Other foreign countries | 26,821 | |||
80,087 |
2012 | |||
Exec. Board | 1 | ||
Industrial staff | 211 | ||
Clerical staff | 129 | ||
Trainees | 32 | ||
373 |
8. | Other information |
9. | Management of Otto Männer Holding AG and information on total remuneration |
• | Otto Männer, Businessman, Bahlingen a.K., Chairman |
• | Karl-Heinz Niggemann, Lawyer, Rottweil, Deputy Chairman |
• | Dr. Bertram Layer, Auditor, Tax Consultant, Stuttgart, Deputy Chairman |
DEVELOPMENT OF FIXED ASSETS | |||||||||||||||||||||||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A.K. | |||||||||||||||||||||||||||||||||
Acquisition/production costs | Accumulated write-downs | Book values | |||||||||||||||||||||||||||||||
Additional | Additional | ||||||||||||||||||||||||||||||||
Currency | capitalisation | Currency | capitalisation | ||||||||||||||||||||||||||||||
1/1/2012 | differences | Additions | audit | Transfers | Disposals | 31/12/2012 | 1/1/2012 | differences | Additions | audit | Disposals | 31/12/2012 | 31/12/2012 | ||||||||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | ||||||||||||||||||||
I. | Intangible assets | ||||||||||||||||||||||||||||||||
1. | Licenses, industrial property rights acquired against | ||||||||||||||||||||||||||||||||
payment and similar rights and values as well as | |||||||||||||||||||||||||||||||||
licenses to such rights and values | 3,748,866 | 404 | 247,395 | 91,449 | 183,410 | 25,166 | 4,246,358 | 3,258,564 | 420 | 256,149 | 56,395 | 81 | 3,571,446 | 674,912 | |||||||||||||||||||
2. | Advance payments | 183,410 | — | 20,500 | — | (183,410 | ) | — | 20,500 | — | — | — | — | — | — | 20,500 | |||||||||||||||||
3,932,276 | 404 | 267,895 | 91,449 | — | 25,166 | 4,266,858 | 3,258,564 | 420 | 256,149 | 56,395 | 81 | 3,571,446 | 695,412 | ||||||||||||||||||||
II. | Tangible assets | ||||||||||||||||||||||||||||||||
1. | Property, rights equivalent to real property | ||||||||||||||||||||||||||||||||
and buildings including buildings | |||||||||||||||||||||||||||||||||
on third-party land | 33,052,761 | 17,248 | 212,540 | — | — | — | 33,282,550 | 7,017,674 | 10,933 | 873,402 | — | — | 7,902,010 | 25,380,540 | |||||||||||||||||||
2. | Plant and machinery | 32,627,015 | 12,036 | 2,451,769 | — | 605,550 | 1,107,844 | 34,588,526 | 26,583,819 | 38,231 | 1,271,995 | — | 1,048,953 | 26,845,093 | 7,743,432 | ||||||||||||||||||
3. | Other fixed assets | ||||||||||||||||||||||||||||||||
and office equipment | 6,712,119 | (19,105 | ) | 411,630 | — | 10,000 | 124,479 | 6,990,165 | 5,184,346 | (8,225 | ) | 401,950 | — | 98,922 | 5,479,148 | 1,511,017 | |||||||||||||||||
4. | Advance payments and assets under construction | 615,550 | 1,462 | 1,335,225 | — | (615,550 | ) | 406,186 | 930,501 | — | — | — | — | — | — | 930,501 | |||||||||||||||||
73,007,445 | 11,641 | 4,411,164 | — | — | 1,638,508 | 75,791,742 | 38,785,840 | 40,939 | 2,547,347 | — | 1,147,875 | 40,226,251 | 35,565,491 | ||||||||||||||||||||
76,939,722 | 12,045 | 4,679,059 | 91,449 | — | 1,663,674 | 80,058,601 | 42,044,403 | 41,360 | 2,803,496 | 56,395 | 1,147,956 | 43,797,698 | 36,260,903 |
All amounts in EUR k | Notes | 2,012 | ||||||||
P&L | Equity | |||||||||
Results and shareholders’ equity under German GAAP: Profit for the year Shareholders’ equity | 16,765 | 78,265 | ||||||||
US GAAP reporting adjustments: | ||||||||||
Opening adjustment | (a) | (2,309 | ) | |||||||
Leasing | (b) | (164 | ) | (164 | ) | |||||
Allowance for doubtful accounts | (c) | 18 | 18 | |||||||
Pensions 1 | (d) | (301 | ) | (301 | ) | |||||
Revenue recognition Inventory allowance | (e) (f) | 1,246 -22 | 1,246 -22 | |||||||
Income taxes | (g) | (210 | ) | (210 | ) | |||||
Results under US GAAP | 17,332 | 76,523 |
(a) | Opening adjustment to shareholders’ equity |
• | Leasing: EUR 630k increasing retained earnings |
• | Allowance for doubtful accounts: EUR 79k increasing retained earnings |
• | Pensions: EUR 425k increasing retained earnings (EUR 197k from the Swiss plan and EUR 288k from the German plan) |
• | Provisions: EUR -17k reducing retained earnings |
• | Revenue recognition: EUR -4,473k reducing retained earnings |
• | Inventory allowance: EUR 158k increasing retained earnings |
• | Income taxes: EUR 889k increasing retained earnings |
(b) | Leasing - Capital leases |
(c) | Allowance for doubtful accounts |
(d) | Pensions - Defined benefit plans |
(e) | Revenue recognition - Bill and hold transactions |
(f) | Inventory provision |
(g) | Income taxes - Impact on US GAAP adjustments |
Bansbach Schübel Brösztl & Partner GmbH | ||
Wirtschaftsprüfungsgesellschaft Steuerberatungsgesellschaft | ||
Schell Wirtschaftsprüfer (German Public Auditor) | Eichin Wirtschaftsprüferin (German Public Auditor) |
Appendix 1 | |||||||||||||
CONSOLIDATED BALANCE SHEET AS AT 30 June 2013 | |||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | |||||||||||||
A S S E T S | |||||||||||||
31 Dec. 2012 | |||||||||||||
EUR | KEUR | ||||||||||||
A. | FIXED ASSETS | ||||||||||||
I. | Intangible Assets | ||||||||||||
1. | Industrial property rights acquired against payment | ||||||||||||
and similar rights and values as well as licences | |||||||||||||
to such rights and values | 584,115.26 | 675 | |||||||||||
2. | Advance payments | 21,700.00 | 20 | ||||||||||
605,815.26 | 695 | ||||||||||||
II. | Tangible Assets | ||||||||||||
1. | Property, rights equivalent to real property | ||||||||||||
and buildings including buildings on | |||||||||||||
third-party land | 24,934,147.20 | 25,380 | |||||||||||
2. | Plant and machinery | 8,813,664.76 | 7,743 | ||||||||||
3. | Other fixed assets and office equipment | 1,453,392.89 | 1,511 | ||||||||||
4. | Advance payments and assets under construction | 1,490,925.81 | 931 | ||||||||||
36,692,130.66 | 35,565 | ||||||||||||
37,297,945.92 | 36,260 | ||||||||||||
B. | CURRENT ASSETS | ||||||||||||
I. | Inventories | ||||||||||||
1. | Raw, auxiliary and operating materials | 2,286,914.22 | 1,826 | ||||||||||
2. | Work in progress | 7,760,880.40 | 7,558 | ||||||||||
3. | Finished goods and merchandise | 2,281,195.54 | 1,622 | ||||||||||
12,328,990.16 | 11,006 | ||||||||||||
II. | Receivables and other | ||||||||||||
assets | |||||||||||||
1. | Trade receivables | 15,075,931.98 | 12,615 | ||||||||||
2. | Other assets | 1,263,060.75 | 688 | ||||||||||
16,338,992.73 | 13,303 | ||||||||||||
III. | Cash in hand and at credit institutions | ||||||||||||
and cheques | 45,827,921.29 | 37,126 | |||||||||||
74,495,904.18 | 61,435 | ||||||||||||
C. | PREPAID EXPENSES | 659,094.14 | 983 | ||||||||||
D. | SURPLUS FROM OFFSETTING | ||||||||||||
6,788.88 | 68 | ||||||||||||
112,459,733.12 | 98,746 |
L I A B I L I T I E S | |||||||||||||
31 Dec. 2012 | |||||||||||||
EUR | KEUR | ||||||||||||
A. | EQUITY | ||||||||||||
I. | Subscribed capital | 10,000,000.00 | 10,000 | ||||||||||
II. | Retained earnings | ||||||||||||
1. | Legal reserve | 1,000,000.00 | 1,000 | ||||||||||
2. | Other retained earnings | 38,769,009.06 | 38,769 | ||||||||||
39,769,009.06 | 39,769 | ||||||||||||
III. | Consolidated net profit | 33,216,582.47 | 25,330 | ||||||||||
IV. | Currency translation difference | 2,897,054.29 | 3,166 | ||||||||||
85,882,645.82 | 78,265 | ||||||||||||
B. | PROVISIONS | ||||||||||||
1. | Provisions for taxation | 2,596,156.60 | 2,149 | ||||||||||
2. | Other provisions | 5,730,986.40 | 5,466 | ||||||||||
8,327,143.00 | 7,615 | ||||||||||||
C. | LIABILITIES | ||||||||||||
1. | Amounts owed to credit institutions | 2,878,968.63 | 3,329 | ||||||||||
2. | Advance payments received on orders | 11,392,398.47 | 6,944 | ||||||||||
3. | Trade payables | 2,893,389.07 | 1,898 | ||||||||||
4. | Other liabilities | 886,552.56 | 460 | ||||||||||
thereof from taxes: | |||||||||||||
EUR 232.591,20 Previous year: KEUR 270 | 18,051,308.73 | 12,631 | |||||||||||
D. | DEFERRED TAX LIABILITIES | 198,635.57 | 235 | ||||||||||
112,459,733.12 | 98,746 |
Appendix 2 | ||||||||||
CONSOLIDATED PROFIT AND LOSS ACCOUNT | ||||||||||
FOR THE PERIOD FROM 1 JANUARY 2013 TO 30 JUNE 2013 | ||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | ||||||||||
1 January | ||||||||||
to | ||||||||||
June 30, 2012 | ||||||||||
EUR | KEUR | |||||||||
1. | Sales | 43,880,421.20 | 39,714 | |||||||
2. | Change in stock | |||||||||
of finished goods and work in progress | 318,818.22 | (313 | ) | |||||||
3. | Other operating income | 826,177.37 | 983 | |||||||
of which from currency translation: | ||||||||||
EUR 118.827,61 previous year: KEUR 431 | ||||||||||
45,025,416.79 | 40,384 | |||||||||
4. | Material costs | |||||||||
a) | Costs for raw, auxiliary and | |||||||||
operating materials and for purchased goods | 9,320,904.98 | 7,787 | ||||||||
b) | Costs for purchased services | 3,083,385.52 | 1,921 | |||||||
5. | Personnel costs | |||||||||
a) | Wages and salaries | 11,972,403.52 | 11,483 | |||||||
b) | Social insurance contributions and contributions for | |||||||||
old-age pensions and for support | 2,067,358.58 | 2,034 | ||||||||
of which for pension provision: | ||||||||||
EUR 65.721,00 previous year: KEUR 135 | ||||||||||
6. | Depreciation and amortization | 1,549,086.34 | 1,318 | |||||||
7. | Other operating expenses | 6,429,251.05 | 6,684 | |||||||
of which from currency translation: | ||||||||||
EUR 136.664,03 previous year: KEUR 423 | ||||||||||
(34,422,389.99 | ) | (31,227 | ) | |||||||
8. | Other interest and similar income | 133,646.61 | 142 | |||||||
9. | Interest and similar expenses | 23,408.29 | 47 | |||||||
110,238.32 | 95 | |||||||||
10. | Profit or loss from normal business activity | 10,713,265.12 | 9,252 | |||||||
11. | Tax on income and profit | 2,714,028.38 | 3,051 | |||||||
12. | Other taxes | 112,714.38 | 149 | |||||||
(2,826,742.76 | ) | (3,200 | ) | |||||||
13. | Consolidated balance sheet profit | 7,886,522.36 | 6,052 | |||||||
14. | Profit carried forward from previous year | 25,330,060.11 | 29,168 | |||||||
15. | Allocations to other revenue reserves | — | (5,603 | ) | ||||||
25,330,060.11 | 23,565 | |||||||||
16. | Consolidated balance sheet profit | 33,216,582.47 | 29,617 |
Appendix 3 | ||||||||
CONSOLIDATED CASH FLOW STATEMENT | ||||||||
AS AT 30 JUNE 2013 | ||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | ||||||||
The following cash flow statement divides the cash flows of the financial year into cash flows from operating, investing and financing activities whereby the total flow of funds from these three areas corresponds to the change in cash and cash equivalents which is defined as the difference between liquid funds and bank liabilities repayable at any time. | ||||||||
The presentation of the cash flow statement is in accordance with the recommendations of the German Standardisiation Board according to DRS 2/cash flow statement. of the German Standardisiation Board according to DRS 2/cash flow statement. | ||||||||
1 Jan to | 1 Jan to | |||||||
June 30, 2013 | June 30, 2012 | |||||||
KEUR | KEUR | |||||||
Consolidated result for the year | 7,887 | 6,052 | ||||||
Write-downs on fixed assets - property, plant and | ||||||||
equipment | 1,549 | 1,318 | ||||||
Cash flow for the year according to DVFA/SG | 9,436 | 7,370 | ||||||
Profit from the disposal of fixed assets | ||||||||
(43 | ) | (125 | ) | |||||
Increase/decrease in short-term provisions | 708 | 1,160 | ||||||
Increase in inventories and trade receivables | ||||||||
as well as other assets which are not attributable to | ||||||||
investing and financing activities | (4,116 | ) | (534 | ) | ||||
Increase in trade payables, | ||||||||
as well as other liabilities | ||||||||
which are not attributable to investing and financing activities | 5,818 | 2,809 | ||||||
Cash Flow from operating activities (1) | 11,803 | 10,680 | ||||||
1 Jan to | 1 Jan to | |||||||
June 30, 2013 | June 30, 2012 | |||||||
KEUR | KEUR | |||||||
Proceeds from disposals of tangible fixed assets - | ||||||||
property, plant | 46 | 283 | ||||||
Payments for investments in | ||||||||
plant, property and equipment | (2,658 | ) | (2,062 | ) | ||||
Payments for investments in intangible fixed assets |
(49 | ) | (123 | ) | |||||
Cash Flow from investing activities (2) | (2,661 | ) | (1,902 | ) | ||||
Payments for the redemption of loans | ||||||||
and credit facilities | (450 | ) | (437 | ) | ||||
Cash Flow from financing activities (3) | (450 | ) | (437 | ) | ||||
June 30, 2013 | June 30, 2012 | |||||||
KEUR | KEUR | |||||||
Net change in cash and | ||||||||
cash equivalents (1) + (2) + (3) | 8,692 | 8,341 | ||||||
Exchange rate movements and valuation changes | ||||||||
in cash and cash receivables | 10 | 165 | ||||||
Cash and cash receivables at the beginning of the period | 37,126 | 32,649 | ||||||
Cash and cash receivables at the end of the period | 45,828 | 41,155 | ||||||
Composition of cash and cash receivables | ||||||||
June 30, 2013 | June 30, 2012 | |||||||
KEUR | KEUR | |||||||
Liquid funds | 45,828 | 41,155 | ||||||
Cash and cash receivables at the end of the period | 45,828 | 41,155 |
Appendix 4 | ||||||||||||||
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY | ||||||||||||||
FOR THE PERIOD FROM 1 JANUARY TO 30 JUNE 2013 | ||||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A.K. | ||||||||||||||
Parent company | Group equity | |||||||||||||
Subscribed capital | Consolidated retained earnings | Adjusted item for currency conversion | ||||||||||||
EUR | EUR | EUR | EUR | |||||||||||
Status as at 31.12.2012 | 10,000,000.00 | 65,099,069.17 | 3,165,945.02 | 78,265,014.19 | ||||||||||
Other changes | — | — | (268,890.73 | ) | (268,890.73 | ) | ||||||||
Consolidated net income | — | 7,886,522.36 | — | 7,886,522.36 | ||||||||||
Status as at 30.06.2013 | 10,000,000.00 | 72,985,591.53 | 2,897,054.29 | 85,882,645.82 | ||||||||||
Name | Registered office | Share in equiy | |
Otto Männer Holding AG | Bahlingen a.K. | 100 | % |
Otto Männer GmbH | Bahlingen a.K. | 100 | % |
Otto Männer Innovation GmbH | Bahlingen a.K. | 100 | % |
Otto Männer Immobilien GmbH | Bahlingen a.K. | ||
Shareholder: Otto Männer Innovation GmbH | 100 | % | |
Manner USA, Inc. | Norcross, GA (USA) | 100 | % |
Otto Männer Präzisionsformenbau AG | Au (Switzerland) | 100 | % |
Manner Hong Kong Ltd. | Hong Kong | 100 | % |
männer Japan Ltd. | Mito, Japan | 100 | % |
Due in | Due in | Due in | ||||||
Total | less than one year | two to five years | more than five years | |||||
EUR k | EUR k | EUR k | EUR k | |||||
Liabilities to banks | 2,879 | 884 | 1,995 | — | ||||
(31.12.2012:) | (3,329 | ) | (884 | ) | (2,445 | ) | — | |
Prepayments received on account of orders | 11,392 | 11,392 | — | — | ||||
(31.12.2012:) | (6,944 | ) | (6,944 | ) | — | — | ||
Trade payables | 2,893 | 2,893 | — | — | ||||
(31.12.2012:) | (1,899 | ) | (1,899 | ) | — | — | ||
Other liabilities | 887 | 887 | — | — | ||||
(31.12.2012:) | (460 | ) | (460 | ) | — | — |
30 Jun 2013 | 30 Jun 2012 | ||
EUR k | EUR k | ||
Germany | 12,253 | 13,014 | |
Other EU countries | 15,652 | 14,558 | |
Rest of world | 15,975 | 12,142 | |
43,880 | 39,714 |
30 Jun 2013 | 30 Jun 2012 | ||
Management board | 1 | 1 | |
Wage earners | 215 | 208 | |
Salaried employees | 130 | 127 | |
Trainees | 35 | 31 | |
381 | 367 |
• | Otto Männer, business man, Bahlingen a.K., chairman |
DEVELOPMENT OF FIXED ASSETS | |||||||||||||||||||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A.K. | |||||||||||||||||||||||||||||
Acquisition/production costs | Book values | ||||||||||||||||||||||||||||
Currency | Currency | ||||||||||||||||||||||||||||
1/1/2013 | differences | Additions | Transfers | Disposals | 30/6/2013 | 1/1/2013 | differences | Additions | Disposals | 30/6/2013 | 30/6/2013 | 31/12/2012 | |||||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||||
I. | Intangible assets | ||||||||||||||||||||||||||||
1. | Licenses, industrial property rights acquired against | ||||||||||||||||||||||||||||
payment and similar rights and values as well as | |||||||||||||||||||||||||||||
licenses to such rights and values | 4,246,359 | (1,707 | ) | 48,851 | — | 1,571 | 4,291,932 | 3,571,446 | (1,547 | ) | 137,918 | — | 3,707,817 | 584,115 | 674,912 | ||||||||||||||
2. | Advance payments | 20,500 | — | 1,200 | — | — | 21,700 | — | — | — | — | — | 21,700 | 20,500 | |||||||||||||||
4,266,859 | (1,707 | ) | 50,051 | — | 1,571 | 4,313,632 | 3,571,446 | (1,547 | ) | 137,918 | — | 3,707,817 | 605,815 | 695,412 | |||||||||||||||
II. | Tangible assets | ||||||||||||||||||||||||||||
1. | Property, rights equivalent to real property | ||||||||||||||||||||||||||||
and buildings including buildings | |||||||||||||||||||||||||||||
on third-party land | 33,282,550 | (113,156 | ) | 73,884 | — | — | 33,243,278 | 7,902,010 | (35,212 | ) | 442,333 | — | 8,309,131 | 24,934,147 | 25,380,540 | ||||||||||||||
2. | Plant and machinery | 34,621,646 | (152,801 | ) | 1,049,459 | 800,349 | 36,350 | 36,282,303 | 26,878,213 | (146,419 | ) | 773,192 | 36,348 | 27,468,638 | 8,813,665 | 7,743,432 | |||||||||||||
3. | Other fixed assets | ||||||||||||||||||||||||||||
and office equipment | 6,990,165 | (35,342 | ) | 155,383 | — | 23,765 | 7,086,441 | 5,479,148 | (21,361 | ) | 195,644 | 20,383 | 5,633,048 | 1,453,393 | 1,511,017 | ||||||||||||||
4. | Advance payments and assets under construction | 930,501 | (17,516 | ) | 1,378,290 | (800,349 | ) | — | 1,490,926 | — | — | — | — | — | 1,490,926 | 930,501 | |||||||||||||
75,824,862 | (318,815 | ) | 2,657,017 | — | 60,115 | 78,102,948 | 40,259,371 | (202,992 | ) | 1,411,169 | 56,731 | 41,410,817 | 36,692,131 | 35,565,491 | |||||||||||||||
80,091,721 | (320,522 | ) | 2,707,067 | — | 61,686 | 82,416,580 | 43,830,818 | (204,539 | ) | 1,549,086 | 56,731 | 45,118,634 | 37,297,946 | 36,260,903 |
All amounts in EUR k | Notes | 30/06/2013 | 31/12/2012 | |||||||||
P&L | Equity | P&L | Equity | |||||||||
Results and shareholders’ equity under German GAAP: Profit for the year Shareholders’ equity | 7,887 | 85,883 | 16,765 | 78,265 | ||||||||
US GAAP reporting adjustments: | ||||||||||||
Opening adjustment | (a) | (1,742 | ) | (2,309 | ) | |||||||
Leasing | (b) | (169 | ) | (169 | ) | (164 | ) | (164 | ) | |||
Allowance for doubtful accounts | (c) | 21 | 21 | 18 | 18 | |||||||
Pensions 1 | (d) | (131 | ) | (131 | ) | (301 | ) | (301 | ) | |||
Revenue recognition Inventory allowance | (e) (f) | 697 441 | 697 441 | 1,246 -22 | 1,246 -22 | |||||||
Income taxes | (g) | (233 | ) | (233 | ) | (210 | ) | (210 | ) | |||
Results under US GAAP | 8,513 | 84,767 | 17,332 | 76,523 |
(a) | Opening adjustment to shareholders’ equity |
(b) | Leasing - Capital leases |
(c) | Allowance for doubtful accounts |
(d) | Pensions - Defined benefit plans |
(e) | Revenue recognition - Bill and hold transactions |
(f) | Inventory provision |
(g) | Income taxes - Impact on US GAAP adjustments |
Bansbach Schübel Brösztl & Partner GmbH | ||
Wirtschaftsprüfungsgesellschaft Steuerberatungsgesellschaft | ||
Schell Wirtschaftsprüfer (German Public Auditor) | Eichin Wirtschaftsprüferin (German Public Auditor) |
Appendix 1 | ||||||||||||
CONSOLIDATED BALANCE SHEET AS AT 30 JUNE 2012 | ||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | ||||||||||||
A S S E T S | ||||||||||||
EUR | ||||||||||||
A. | FIXED ASSETS | |||||||||||
I. | Intangible Assets | |||||||||||
1. | Industrial property rights acquired against payment | |||||||||||
and similar rights and values as well as licences | ||||||||||||
to such rights and values | 686,211.62 | |||||||||||
2. | Advance payments | — | ||||||||||
686,211.62 | ||||||||||||
II. | Tangible Assets | |||||||||||
1. | Property, rights equivalent to real property | |||||||||||
and buildings including buildings on | ||||||||||||
third-party land | 25,742,493.78 | |||||||||||
2. | Plant and machinery | 7,004,504.50 | ||||||||||
3. | Other fixed assets and office equipment | 1,642,571.76 | ||||||||||
4. | Advance payments and assets under construction | 719,915.63 | ||||||||||
35,109,485.67 | ||||||||||||
35,795,697.29 | ||||||||||||
B. | CURRENT ASSETS | |||||||||||
I. | Inventories | |||||||||||
1. | Raw, auxiliary and operating materials | 1,951,259.40 | ||||||||||
2. | Work in progress | 4,618,687.21 | ||||||||||
3. | Finished goods and merchandise | 661,248.02 | ||||||||||
7,231,194.63 | ||||||||||||
II. | Receivables and other assets | |||||||||||
1. | Trade receivables | 13,187,463.08 | ||||||||||
2. | Other assets | 4,215,186.97 | ||||||||||
17,402,650.05 | ||||||||||||
III. | Cash in hand and at credit institutions | |||||||||||
and cheques | 41,155,132.58 | |||||||||||
65,788,977.26 | ||||||||||||
C. | PREPAID EXPENSES | 653,901.00 | ||||||||||
D. | SURPLUS FROM OFFSETTING | 9,146.57 | ||||||||||
102,247,722.12 |
L I A B I L I T I E S | ||||||||||||
EUR | ||||||||||||
A. | EQUITY | |||||||||||
I. | Subscribed capital | 10,000,000.00 | ||||||||||
II. | Retained earnings | |||||||||||
1. | Legal reserve | 1,000,000.00 | ||||||||||
2. | Other retained earnings | 38,769,009.06 | ||||||||||
39,769,009.06 | ||||||||||||
III. | Consolidated net profit | 29,617,007.85 | ||||||||||
IV. | Currency translation difference | 3,916,361.22 | ||||||||||
83,302,378.13 | ||||||||||||
B. | PROVISIONS | |||||||||||
1. | Provisions for taxation | 1,564,511.27 | ||||||||||
2. | Other provisions | 4,766,918.71 | ||||||||||
6,331,429.98 | ||||||||||||
C. | LIABILITIES | |||||||||||
1. | Amounts owed to credit institutions | 3,773,037.07 | ||||||||||
2. | Advance payments received on orders | 6,242,672.35 | ||||||||||
3. | Trade payables | 2,205,575.28 | ||||||||||
4. | Other liabilities | 265,554.67 | ||||||||||
thereof from taxes: | ||||||||||||
EUR 232.831,56 | 12,486,839.37 | |||||||||||
D. | DEFERRED TAX LIABILITIES | 127,074.64 | ||||||||||
102,247,722.12 |
Appendix 2 | |||||||
CONSOLIDATED PROFIT AND LOSS ACCOUNT | |||||||
FOR THE PERIOD FROM 1 JANUARY 2012 TO 30 JUNE 2012 | |||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | |||||||
EUR | |||||||
1. | Sales | 39,713,907.48 | |||||
2. | Change in stock | ||||||
of finished goods and work in progress | (313,724.02 | ) | |||||
3. | Other operating income | 983,003.05 | |||||
of which from currency translation: | |||||||
EUR 431.443,12 | |||||||
40,383,186.51 | |||||||
4. | Material costs | ||||||
a) | Costs for raw, auxiliary and | ||||||
operating materials and for purchased goods | 7,786,533.86 | ||||||
b) | Costs for purchased services | 1,921,399.63 | |||||
5. | Personnel costs | ||||||
a) | Wages and salaries | 11,482,921.84 | |||||
b) | Social insurance contributions and contributions for | ||||||
old-age pensions and for support | 2,033,822.00 | ||||||
of which for pension provision: | |||||||
EUR 135.449,71 | |||||||
6. | Depreciation and amortization | 1,317,943.39 | |||||
7. | Other operating expenses | 6,684,102.61 | |||||
of which from currency translation: | |||||||
EUR 422.819,17 | |||||||
(31,226,723.33 | ) | ||||||
8. | Other interest and similar income | 142,301.07 | |||||
9. | Interest and similar expenses | 47,158.19 | |||||
95,142.88 | |||||||
10. | Profit or loss from normal business activity | 9,251,606.06 | |||||
11. | Tax on income and profit | 3,050,940.94 | |||||
12. | Other taxes | 148,643.02 | |||||
(3,199,583.96 | ) | ||||||
13. | Consolidated balance sheet profit | 6,052,022.10 | |||||
14. | Profit carried forward from previous year | 29,168,447.29 | |||||
15. | Allocations to other revenue reserves | (5,603,461.54 | ) | ||||
23,564,985.75 | |||||||
16. | Consolidated balance sheet profit | 29,617,007.85 |
Appendix 3 | ||||||
CONSOLIDATED CASH FLOW STATEMENT | ||||||
AS AT 30 JUNE 2012 | ||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A. K. | ||||||
The following cash flow statement divides the cash flows of the financial year into cash flows from operating, investing and financing activities whereby the total flow of funds from these three areas corresponds to the change in cash and cash equivalents which is defined as the difference between liquid funds and bank liabilities repayable at any time. | ||||||
The presentation of the cash flow statement is in accordance with the recommendations of the German Standardisiation Board according to DRS 2/cash flow statement. | ||||||
1 Jan to | ||||||
June 30, 2012 | ||||||
KEUR | ||||||
Consolidated result for the year | 6,052 | |||||
Write-downs on fixed assets - property, plant and | ||||||
equipment | 1,318 | |||||
Cash flow for the year according to DVFA/SG | 7,370 | |||||
Profit from the disposal of fixed assets | (125 | ) | ||||
Increase/decrease in short-term provisions | 1,160 | |||||
Increase in inventories and trade receivables | ||||||
as well as other assets which are not attributable to | ||||||
investing and financing activities | (534 | ) | ||||
Increase in trade payables, | ||||||
as well as other liabilities | ||||||
which are not attributable to investing and financing activities | 2,809 | |||||
Cash Flow from operating activities (1) | 10,680 | |||||
1 Jan to | ||||||
June 30, 2012 | ||||||
KEUR | ||||||
Proceeds from disposals of tangible fixed assets - | ||||||
property, plant | 283 | |||||
Payments for investments in | ||||||
plant, property and equipment | (2,062 | ) | ||||
Payments for investments in intangible fixed assets | ||||||
(123 | ) | |||||
Cash Flow from investing activities (2) | (1,902 | ) |
Payments for the redemption of loans | ||||||
and credit facilities | (437 | ) | ||||
Cash Flow from financing activities (3) | (437 | ) | ||||
June 30, 2012 | ||||||
KEUR | ||||||
Net change in cash and | ||||||
cash equivalents (1) + (2) + (3) | 8,341 | |||||
Exchange rate movements and valuation changes | ||||||
in cash and cash receivables | 165 | |||||
Cash and cash receivables at the beginning of the period | 32,649 | |||||
Cash and cash receivables at the end of the period | 41,155 | |||||
Composition of cash and cash receivables | ||||||
June 30, 2012 | ||||||
KEUR | ||||||
Liquid funds | 41,155 | |||||
Cash and cash receivables at the end of the period | 41,155 |
Appendix 4 | ||||||||||||||
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY | ||||||||||||||
FOR THE PERIOD FROM 1 JANUARY TO 30 JUNE 2012 | ||||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINGEN A.K. | ||||||||||||||
Parent company | Group equity | |||||||||||||
Subscribed capital | Consolidated retained earnings | Adjusted item for currency conversion | ||||||||||||
EUR | EUR | EUR | EUR | |||||||||||
Status as at 01.01.2012 | 10,000,000.00 | 63,333,994.81 | 3,526,735.86 | 76,860,730.67 | ||||||||||
Other changes | — | — | 389,625.36 | 389,625.36 | ||||||||||
Consolidated net income | — | 6,052,022.10 | — | 6,052,022.10 | ||||||||||
Status as at 30.06.2012 | 10,000,000.00 | 69,386,016.91 | 3,916,361.22 | 83,302,378.13 | ||||||||||
Name | Registered office | Share in equity | |
Otto Männer Holding AG | Bahlingen a.K. | 100 | % |
Otto Männer GmbH | Bahlingen a.K. | 100 | % |
Otto Männer Innovation GmbH | Bahlingen a.K. | 100 | % |
Otto Männer Immobilien GmbH | Bahlingen a.K. | ||
Shareholder: Otto Männer Innovation GmbH | 100 | % | |
Manner USA, Inc. | Norcross, GA (USA) | 100 | % |
Otto Männer Präzisionsformenbau AG | Au (Switzerland) | 100 | % |
Manner Hong Kong Ltd. | Hong Kong | 100 | % |
männer Japan Ltd. | Mito, Japan | 100 | % |
Due in | Due in | Due in | ||||||
Total | less than one year | two to five years | more than five years | |||||
EUR k | EUR k | EUR k | EUR k | |||||
Liabilities to banks | 3,773 | 884 | 2,889 | — | ||||
Prepayments received on account of orders | 6,242 | 6,242 | — | — | ||||
Trade payables | 2,206 | 2,206 | — | — | ||||
Other liabilities | 266 | 266 | — | — |
30 Jun 2012 | ||
EUR k | ||
Germany | 13,014 | |
Other EU countries | 14,558 | |
Rest of world | 12,142 | |
39,714 |
30 Jun 2012 | |
Management board | 1 |
Wage earners | 208 |
Salaried employees | 127 |
Trainees | 31 |
367 |
• | Otto Männer, business man, Bahlingen a.K., chairman |
DEVELOPMENT OF FIXED ASSETS | ||||||||||||||||||||||||||||||||||||||||
OF OTTO MÄNNER HOLDING AG, BAHLINEN A.K. | ||||||||||||||||||||||||||||||||||||||||
Acquisition/production costs | Book values | |||||||||||||||||||||||||||||||||||||||
Currency | Currency | |||||||||||||||||||||||||||||||||||||||
1/1/2012 | differences | Additions | Transfers | Disposals | 30/6/2012 | 1/1/2012 | differences | Additions | Disposals | 30/6/2012 | 30/6/2012 | |||||||||||||||||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||||||||||||||||
I. | Intangible assets | |||||||||||||||||||||||||||||||||||||||
1. | Licenses, industrial property rights acquired against | |||||||||||||||||||||||||||||||||||||||
payment and similar rights and values as well as | ||||||||||||||||||||||||||||||||||||||||
licenses to such rights and values | 3,748,866 | 2,830 | 122,101 | 183,410 | 81 | 4,057,126 | 3,258,564 | 1,759 | 110,673 | 81 | 3,370,914 | 686,212 | ||||||||||||||||||||||||||||
2. | Advance payments | 183,410 | — | — | (183,410 | ) | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
3,932,276 | 2,830 | 122,101 | — | 81 | 4,057,126 | 3,258,564 | 1,759 | 110,673 | 81 | 3,370,914 | 686,212 | |||||||||||||||||||||||||||||
II. | Tangible assets | |||||||||||||||||||||||||||||||||||||||
1. | Property, rights equivalent to real property | |||||||||||||||||||||||||||||||||||||||
and buildings including buildings | ||||||||||||||||||||||||||||||||||||||||
on third-party land | 33,052,761 | 176,018 | — | — | — | 33,228,779 | 7,017,674 | 33,380 | 435,231 | — | 7,486,285 | 25,742,494 | ||||||||||||||||||||||||||||
2. | Plant and machinery | 32,660,135 | 177,269 | 903,750 | 605,550 | 650,200 | 33,696,503 | 26,616,939 | 136,394 | 581,521 | 642,855 | 26,691,999 | 7,004,505 | |||||||||||||||||||||||||||
3. | Other fixed assets | |||||||||||||||||||||||||||||||||||||||
and office equipment | 6,712,119 | 19,854 | 291,459 | 10,000 | 65,608 | 6,967,825 | 5,184,346 | 14,665 | 190,519 | 64,277 | 5,325,253 | 1,642,572 | ||||||||||||||||||||||||||||
4. | Advance payments and assets under construction | 615,550 | 2,326 | 866,703 | (615,550 | ) | 149,113 | 719,916 | — | — | — | — | — | 719,916 | ||||||||||||||||||||||||||
73,040,565 | 375,467 | 2,061,911 | — | 864,920 | 74,613,022 | 38,818,960 | 184,439 | 1,207,271 | 707,133 | 39,503,537 | 35,109,486 | |||||||||||||||||||||||||||||
76,972,842 | 378,296 | 2,184,012 | — | 865,002 | 78,670,148 | 42,077,523 | 186,198 | 1,317,943 | 707,214 | 42,874,451 | 35,795,697 |
All amounts in EUR k | Notes | 30/06/2012 | ||||||||
P&L | Equity | |||||||||
Results and shareholders’ equity under German GAAP: Profit for the year Shareholders’ equity | 6,052 | 83,302 | ||||||||
US GAAP reporting adjustments: | ||||||||||
Opening adjustment | (a) | (2,309 | ) | |||||||
Leasing | (b) | (69 | ) | (69 | ) | |||||
Allowance for doubtful accounts | (c) | 8 | 8 | |||||||
Pensions 1 | (d) | (252 | ) | (252 | ) | |||||
Revenue recognition Inventory allowance | (e) (f) | 1,842 792 | 1,842 792 | |||||||
Income taxes | (g) | (630 | ) | (630 | ) | |||||
Results under US GAAP | 7,743 | 82,684 |
(a) | Opening adjustment to shareholders’ equity |
(b) | Leasing - Capital leases |
(c) | Pensions - Defined benefit plans |
(d) | Revenue recognition - Bill and hold transactions |
(e) | Inventory provision |
(f) | Income taxes -Impact on US GAAP adjustments |
• | The unaudited pro forma combined condensed statements of income for the year ended December 31, 2011 and the six months ended June 30, 2012, as filed with the SEC on November 9, 2012 within our report on Form 8-K/A ; | |
• | The historical audited financial statements of the Company included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012, and filed on February 25, 2013; | |
• | The historical unaudited interim financial statements of the Company included in our quarterly reports on Form 10-Q for the three and nine months ended September 30, 2013, and filed with the SEC on November 1, 2013, Form 10-Q for the three and six months ended June 30, 2013, and filed with the SEC on July 30, 2013 and Form 10-Q for the three months ended March 31, 2013, and filed on April 29, 2013; | |
• | The unaudited pro forma combined condensed statements of income for the years ended December 31, 2012, 2011 and 2010 and the unaudited pro forma condensed balance sheet as of December 31, 2012 as filed within our report on Form 8-K/A on April 24, 2013; | |
• | The historical audited consolidated balance sheet of Otto Männer Holding AG as of December 31, 2012, and the consolidated statements of profit and loss, changes in stockholders' equity and cash flows for the year ended December 31, 2012 attached as Exhibit 99.1 to the Form 8-K/A to which this unaudited proforma combined condensed financial information is attached; | |
• | The historical unaudited consolidated balance sheet of Otto Männer Holding AG as of June 30, 2013, and the consolidated statements of profit and loss, changes in stockholders' equity and cash flows for the six months ended June 30, 2013 are filed as Exhibit 99.2; and | |
• | The historical unaudited consolidated balance sheet of Otto Männer Holding AG as of June 30, 2012, and the consolidated statements of profit and loss, changes in stockholders' equity and cash flows for the six months ended June 30, 2012 are filed as Exhibit 99.3. |
Barnes Group Inc. | Männer Business | Balances of the Männer Business (Not Acquired) | Pro Forma Adjustments | Notes | Pro Forma Combined | |||||||||||||||||
Assets | (Note 12) | |||||||||||||||||||||
Current assets | — | |||||||||||||||||||||
Cash and cash equivalents | $ | 197,398 | $ | 59,760 | $ | — | $ | (142,308 | ) | (1 | ) | $ | 114,850 | |||||||||
Accounts receivable, less allowances | 229,934 | 22,083 | — | — | 252,017 | |||||||||||||||||
Inventories | 186,224 | 14,714 | — | 9,130 | (2 | ) | 210,068 | |||||||||||||||
Deferred income taxes | 23,331 | 897 | — | 609 | (3 | ) | 24,062 | |||||||||||||||
(775 | ) | (2 | ) | |||||||||||||||||||
Prepaid expenses and other current assets | 15,756 | 2,506 | (1,206 | ) | — | 17,056 | ||||||||||||||||
Total current assets | 652,643 | 99,960 | (1,206 | ) | (133,344 | ) | 618,053 | |||||||||||||||
Deferred Income Taxes | 37,318 | 78 | — | (865 | ) | (2 | ) | 36,531 | ||||||||||||||
Plant, property and equipment | 583,303 | 118,727 | (6 | ) | (2,666 | ) | (2 | ) | 699,358 | |||||||||||||
Less: accumulated depreciation | (368,568 | ) | (66,442 | ) | — | (435,010 | ) | |||||||||||||||
214,735 | 52,285 | (6 | ) | (2,666 | ) | 264,348 | ||||||||||||||||
Goodwill | 439,447 | — | — | 182,212 | (2 | ) | 621,659 | |||||||||||||||
Other intangible assets | 370,645 | — | — | 146,600 | (2 | ) | 517,245 | |||||||||||||||
Other assets | 20,182 | — | — | 762 | (2 | ) | 20,944 | |||||||||||||||
Total assets | $ | 1,734,970 | $ | 152,323 | $ | (1,212 | ) | $ | 192,699 | $ | 2,078,780 | |||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||||
Current liabilities | ||||||||||||||||||||||
Notes and overdraft payable | $ | 12,899 | $ | — | $ | — | $ | — | $ | 12,899 | ||||||||||||
Accounts payable | 92,469 | 3,772 | 21,063 | — | 117,304 | |||||||||||||||||
Accrued liabilities | 227,191 | 30,074 | — | 3,348 | (3 | ) | 262,273 | |||||||||||||||
1,660 | (2 | ) | ||||||||||||||||||||
Long-term debt - current | 54,241 | 1,466 | — | — | 55,707 | |||||||||||||||||
Total current liabilities | 386,800 | 35,312 | 21,063 | 5,008 | 448,183 | |||||||||||||||||
Long-term debt | 177,242 | 5,550 | — | 202,328 | (1 | ) | 385,120 | |||||||||||||||
Accrued retirement benefits | 133,562 | 498 | — | — | 134,060 | |||||||||||||||||
Deferred income taxes | 47,222 | 408 | — | 38,903 | (2 | ) | 86,533 | |||||||||||||||
Other liabilities | 15,154 | 22 | — | 762 | (2 | ) | 15,938 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||
Stockholders' equity | ||||||||||||||||||||||
Common stock | 596 | 13,040 | — | (13,040 | ) | (2 | ) | 606 | ||||||||||||||
10 | (1 | ) | ||||||||||||||||||||
Additional paid-in capital | 350,998 | 49,586 | (1,304 | ) | (48,282 | ) | (2 | ) | 387,683 | |||||||||||||
36,685 | (1 | ) | ||||||||||||||||||||
Treasury stock | (161,941 | ) | — | — | — | (161,941 | ) | |||||||||||||||
Retained Earnings | 845,333 | 44,129 | (20,971 | ) | (23,158 | ) | (2 | ) | 842,594 | |||||||||||||
(2,739 | ) | (3 | ) | |||||||||||||||||||
Accumulated other non-owner changes to equity | (59,996 | ) | 3,778 | — | (3,778 | ) | (2 | ) | (59,996 | ) | ||||||||||||
Total stockholders' equity | 974,990 | 110,533 | (22,275 | ) | (54,302 | ) | 1,008,946 | |||||||||||||||
Total liabilities and stockholders' equity | $ | 1,734,970 | $ | 152,323 | $ | (1,212 | ) | $ | 192,699 | $ | 2,078,780 |
Barnes Group Inc. | Less: Sale of the BDNA Business | Barnes Group Inc. Prior to the Acquisition of the Männer Business | Männer Business | Pro Forma Adjustments | Notes | Pro Forma Combined | ||||||||||||||||||||
Net Sales | $ | 1,229,959 | $ | (301,179 | ) | $ | 928,780 | $ | 107,136 | $ | — | $ | 1,035,916 | |||||||||||||
Cost of sales | 812,192 | (156,539 | ) | 655,653 | 64,491 | 2,932 | (7 | ) | 720,360 | |||||||||||||||||
(316 | ) | (6 | ) | |||||||||||||||||||||||
(2,400 | ) | (11 | ) | |||||||||||||||||||||||
Selling and administrative expenses | 281,211 | (115,215 | ) | 165,996 | 12,600 | 5,730 | (4 | ) | 184,326 | |||||||||||||||||
Operating Income | 136,556 | (29,425 | ) | 107,131 | 30,045 | (5,946 | ) | 131,230 | ||||||||||||||||||
Interest expense (income), net | 12,238 | — | 12,238 | (122 | ) | 3,291 | (5 | ) | 15,407 | |||||||||||||||||
Other expense (income), net | 2,671 | (41 | ) | 2,630 | (830 | ) | 375 | (8 | ) | 2,175 | ||||||||||||||||
Income from continuing operations before income taxes | 121,647 | (29,384 | ) | 92,263 | 30,997 | (9,612 | ) | 113,648 | ||||||||||||||||||
Income taxes | 23,350 | (10,918 | ) | 12,432 | 8,729 | (2,143 | ) | (9 | ) | 19,018 | ||||||||||||||||
Income from continuing operations | $ | 98,297 | $ | (18,466 | ) | $ | 79,831 | $ | 22,268 | $ | (7,469 | ) | $ | 94,630 | ||||||||||||
Earnings per Share of Common Stock from continuing operations: | ||||||||||||||||||||||||||
Basic | $ | 1.80 | $ | 1.46 | $ | 1.70 | ||||||||||||||||||||
Diluted | $ | 1.78 | $ | 1.44 | $ | 1.68 | ||||||||||||||||||||
Dividends | $ | 0.40 | $ | 0.40 | $ | 0.40 | ||||||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||||||
Basic | 54,626,453 | 54,626,453 | 1,032,493 | (1 | ) | 55,658,946 | ||||||||||||||||||||
Diluted | 55,224,457 | 55,224,457 | 1,032,493 | (1 | ) | 56,256,950 |
Barnes Group Inc. Less Sale of the BDNA Business | Männer Business | Pro Forma Adjustments | Notes | Pro Forma Combined | ||||||||||||||
Net Sales | $ | 530,940 | $ | 60,397 | $ | — | $ | 591,337 | ||||||||||
Cost of sales | 355,127 | 38,971 | 1,466 | (7 | ) | 394,206 | ||||||||||||
(158 | ) | (6 | ) | |||||||||||||||
(1,200 | ) | (11 | ) | |||||||||||||||
Selling and administrative expenses | 114,708 | 6,542 | 2,865 | (4 | ) | 123,754 | ||||||||||||
(361 | ) | (10 | ) | |||||||||||||||
Operating Income | 61,105 | 14,884 | (2,612 | ) | 73,377 | |||||||||||||
Interest expense (income), net | 7,598 | (17 | ) | 1,646 | (5 | ) | 9,227 | |||||||||||
Other expense (income), net | 1,462 | (336 | ) | 188 | (8 | ) | 1,314 | |||||||||||
Income from continuing operations before income taxes | 52,045 | 15,237 | (4,446 | ) | 62,836 | |||||||||||||
Income taxes | 27,417 | 4,060 | (1,002 | ) | (9 | ) | 30,475 | |||||||||||
Income from continuing operations | $ | 24,628 | $ | 11,177 | $ | (3,444 | ) | $ | 32,361 | |||||||||
Earnings per Share of Common Stock from continuing operations: | ||||||||||||||||||
Basic | $ | 0.46 | $ | 0.59 | ||||||||||||||
Diluted | $ | 0.45 | $ | 0.58 | ||||||||||||||
Dividends | $ | 0.20 | $ | 0.20 | ||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||
Basic | 54,230,272 | 1,032,493 | (1 | ) | 55,262,765 | |||||||||||||
Diluted | 55,135,892 | 1,032,493 | (1 | ) | 56,168,385 |
Cash | $ | 59.8 | |
Accounts receivable | 22.1 | ||
Inventory | 23.8 | ||
Other current assets | 1.4 | ||
Property, plant and equipment | 49.6 | ||
Intangible assets | 146.6 | ||
Goodwill | 182.2 | ||
Total assets acquired | 485.5 | ||
Current liabilities | (40.2 | ) | |
Deferred revenue | (19.1 | ) | |
Deferred income taxes | (39.3 | ) | |
Long-term debt | (5.6 | ) | |
Total liabilities assumed | (104.2 | ) | |
Net assets acquired | $ | 381.3 | |
+C1=S\GVWK\1W_DL=%__H87
M_LC:JU_^/VO/\%#Z[YLM_A_#_P"3>/)?+[S[9Z?T7C[<_+S^O;MV\?YO?Q??
M6`.E+%KIF'1+U?P+1%]7+9A8Y<#;\@AV8C2Y,E\^Y*B?:RRX7;]5X]D155$7
MJ_#GT%?-]?.<##=^Y!J#)(?IWY=KLS9I[E%^X0>16IK)N>(R,216U$/,WV)5
M=5$FNE.G;2[_`%7XA*M_5+(V)G<3+6+B4*-@]PDE=93$I'W568+K@$)*V9%)
MY$"#R<4E%%6J@^%Q_P`NS67_`+T__?7+JU>I;_X,E:/_`$SQ/_YC;JM7XYW_
M`($__>W_`/.%9J^('BUTB8KTPY([%X66X:FLMOC2?(*^1^."N/!Q1>2<1E,+
MW5$1>?T550NUU7SI3AN=*>/9EE76ED$/3MVA0FHEJN-MD2XX_P`/BA)#9N+H
MDZR32H338EXECFOT1I52:]+6I=?:\Z1.JVYZ\VA(VA;;GB4F-(F%BLNS,Q76
M+?.+QB;ZJCQ*,A%(07N"<%+^8->7X&/_`(;/_>)_\_U5733_`/!DKO\`^F>6
M?_,;C7DZK+M!L'Q?8ESN D2
M,JNLIIQIE$%!XIQ*5'^_BV:I,!7@!1YE=71)J?.,4^&WOS&+WAN06;)+E[_Z
M&SW"UOL3)7DL[#;?B9,$,^1BH#Q1>Y(J)]4K;_3):9U@Z;=46RYPI%NN4+$K
M3&E0Y;1-/,.A#:$VS`D11(214451%145%KYE]4F.6N[=>?4-B&3E<+5+V%AD
M&V8@(,$'N]V[VDX+(.$!`C3DJ$31.DH@G!P5U#TI6;
M'(\/&,1&CBTK,2R'6>6V^R3"*W24B/V]F#)C1YHOJ"M$)&HLD3;ABI\"11
M1]H:WIC_`%IP\[W+K''L-Q&X9'K;.H4EV)L;M(BPVI3"3U.'XG8R