EX-99.3 5 a19-4698_1ex99d3.htm EX-99.3

Exhibit 99.3

 

UNAUDITED PROFORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except per share data)

 

On December 6, 2018, Allied Motion Technologies Inc., a Colorado corporation (the “Company” or “Allied Motion”) entered into a Unit Purchase Agreement (the “Purchase Agreement”) with TCI, LLC, a Wisconsin limited liability company (“TCI”), and the members of TCI (“Sellers”), pursuant to which Allied Motion acquired 100% of the issued and outstanding common units of TCI from Sellers (the “Acquisition”) in a transaction valued at $64,100.  The Acquisition consideration is subject to adjustments based on a determination of closing net working capital, cash, indebtedness and other TCI liabilities. A portion of the Acquisition consideration was placed in escrow to secure payment of any post-closing adjustments to the purchase price and to secure the Sellers’ indemnification obligations to Allied Motion. Cash consideration was funded from borrowings on the Company’s existing credit facilities.

 

The unaudited pro forma combined consolidated balance sheet is presented to show how Allied Motion may have looked had the acquisition occurred as of September 30, 2018. The unaudited pro forma combined consolidated statements of operations and comprehensive income for the year ended December 31, 2017 and the nine months ended September 30, 2018 are presented to show how Allied Motion might have looked had the acquisition occurred as of January 1, 2017, the beginning of the earliest period presented.

 

This pro forma information is based on, and should be read in conjunction with, the following:

 

·                  The historical audited financial statements of Allied Motion as of and for the fiscal year ended December 31, 2017, included in Form 10-K filed on March 14, 2018;

 

·                  The historical unaudited financial statements of Allied Motion as of and for the nine months ended September 30, 2018, included in Form 10-Q filed on October 31, 2018;

 

·                  The historical audited financial statements of TCI, LLC as of and for the fiscal year ended December 31, 2017, included as Exhibit 99.1 in this Form 8-K/A.

 

·                  The historical unaudited financial statements of TCI, LLC as of and for the nine months ended September 30, 2018 included as Exhibit 99.2 in this Form 8-K/A.

 

The unaudited pro forma combined consolidated financial information was prepared, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The unaudited pro forma adjustments reflecting the acquisition have been prepared in accordance with the business combination accounting guidance and reflect the preliminary allocation of the purchase price to the acquired assets and liabilities based upon the estimate of fair values, using the assumptions set forth in the notes to the unaudited pro forma combined consolidated financial information. The detailed assumptions used to prepare the unaudited pro forma combined consolidated financial information are contained in the notes hereto and such assumptions should be reviewed in their entirety.

 

The unaudited pro forma combined consolidated financial information is provided for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have occurred if the acquisition had been completed as of the dates set forth above, nor is it indicative of the future results or financial position of the combined company. In connection with the unaudited pro forma combined consolidated financial information, the total purchase consideration was allocated based on the best estimates of fair value. The allocation is dependent upon certain valuations and other analysis that are not yet final. Accordingly, the pro forma acquisition price adjustments are subject to further adjustments as additional information becomes available and as additional analyses are performed. There can be no assurances that the final valuations will not result in material changes to the estimated purchase price allocation. The unaudited pro forma combined financial information also does not give effect to the potential impact of current financial conditions, any anticipated synergies, operating efficiencies or cost savings that may result from the transaction or any integration costs. Furthermore, the unaudited pro forma combined consolidated statements of operations and comprehensive income do not include certain nonrecurring charges which resulted directly from the acquisition as described in the accompanying notes.

 

1


 

Allied Motion Technologies Inc.

Pro Forma Combined Consolidated Balance Sheet

As of September 30, 2018

(In thousands, except per share data)

(Unaudited)

 

 

 

Historical Results

 

 

 

 

 

 

 

 

 

 

 

Allied Motion
 Technologies, 
Inc.

 

TCI, LLC

 

Combined 
Subtotal

 

Pro Forma 
Adjustments

 

Note 3. 
References

 

Unaudited 
Pro Forma 
Combined

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,357

 

$

950

 

$

12,307

 

$

(5,421

)

B, J, K

 

$

6,886

 

Trade receivables, net of allowance for doubtful accounts

 

45,230

 

6,400

 

51,630

 

 

 

 

51,630

 

Inventories

 

44,887

 

3,640

 

48,527

 

277

 

E

 

48,804

 

Prepaid expenses and other assets

 

3,490

 

104

 

3,594

 

 

 

 

3,594

 

Total current assets

 

104,964

 

11,094

 

116,058

 

(5,144

)

 

 

110,914

 

Property, plant and equipment, net

 

43,026

 

1,672

 

44,698

 

1,792

 

F

 

46,490

 

Deferred income taxes

 

129

 

 

129

 

 

 

 

129

 

Intangible assets, net

 

33,075

 

304

 

33,379

 

36,096

 

A, G

 

69,475

 

Goodwill

 

34,938

 

9,929

 

44,867

 

7,854

 

A, D, E, F, G, K, L

 

52,721

 

Other long-term assets

 

5,981

 

 

5,981

 

 

 

 

5,981

 

Total Assets

 

$

222,113

 

$

22,999

 

$

245,112

 

$

40,598

 

 

 

$

285,710

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt obligations

 

$

437

 

$

948

 

$

1,385

 

$

(948

)

B

 

$

437

 

Accounts payable

 

24,587

 

2,787

 

27,374

 

 

 

 

27,374

 

Accrued liabilities

 

18,051

 

2,101

 

20,152

 

(1

)

C, I

 

20,151

 

Total current liabilities

 

43,075

 

5,836

 

48,911

 

(949

)

 

 

47,962

 

Long-term debt

 

62,021

 

1,435

 

63,456

 

58,122

 

B, H, J

 

121,578

 

Deferred income taxes

 

3,164

 

 

3,164

 

 

 

 

3,164

 

Pension and post-retirement obligations

 

4,238

 

 

4,238

 

 

 

 

4,238

 

Other long-term liabilities

 

9,132

 

 

9,132

 

 

 

 

9,132

 

Total liabilities

 

121,630

 

7,271

 

128,901

 

57,173

 

 

 

186,074

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, no par value

 

32,867

 

 

32,867

 

 

 

 

32,867

 

Preferred stock, par value $1.00 per share

 

 

 

 

 

 

 

 

Additional paid-in capital

 

 

6,747

 

6,747

 

(6,747

)

D

 

 

Retained earnings

 

74,366

 

8,981

 

83,347

 

(9,828

)

D

 

73,519

 

Accumulated other comprehensive loss

 

(6,750

)

 

(6,750

)

 

 

 

(6,750

)

Total Stockholders’ equity

 

100,483

 

15,728

 

116,211

 

(16,575

)

 

 

99,636

 

Total Liabilities and Stockholders’ Equity

 

$

222,113

 

$

22,999

 

$

245,112

 

$

40,598

 

 

 

$

285,710

 

 

See accompanying notes to pro forma combined consolidated financial statements

 

2


 

Allied Motion Technologies Inc.

Pro Forma Combined Consolidated Statement of Operations and Comprehensive Income

For the Nine Months Ended September 30, 2018

(In thousands, except per share data)

Unaudited

 

 

 

Historical Results

 

 

 

 

 

 

 

 

 

 

 

Allied Motion 
Technologies, 
Inc.

 

TCI, LLC

 

Combined 
Subtotal

 

Pro Forma 
Adjustments

 

Note 3. 
References

 

Unaudited 
Pro Forma 
Combined

 

Revenues

 

$

236,649

 

$

33,612

 

$

270,261

 

$

 

 

 

$

270,261

 

Cost of goods sold

 

166,816

 

20,415

 

187,231

 

(336

)

M

 

186,895

 

Gross profit

 

69,833

 

13,197

 

83,030

 

336

 

 

 

83,366

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling

 

8,402

 

3,540

 

11,942

 

(159

)

M

 

11,783

 

General and administrative

 

23,969

 

3,863

 

27,832

 

(103

)

M, Q

 

27,729

 

Engineering and development

 

14,610

 

1,050

 

15,660

 

(52

)

M

 

15,608

 

Business development

 

349

 

232

 

581

 

(232

)

L

 

349

 

Amortization of intangible assets

 

2,634

 

177

 

2,811

 

1,509

 

M, O

 

4,320

 

Total operating costs and expenses

 

49,964

 

8,862

 

58,826

 

963

 

 

 

59,789

 

Operating income

 

19,869

 

4,335

 

24,204

 

(627

)

 

 

23,577

 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

1,839

 

134

 

1,973

 

1,335

 

N, P

 

3,308

 

Other expense (income), net

 

(118

)

17

 

(101

)

 

 

 

(101

)

Total other expense (income) , net

 

1,721

 

151

 

1,872

 

1,335

 

 

 

3,207

 

Income before income taxes

 

18,148

 

4,184

 

22,332

 

(1,962

)

 

 

20,370

 

Provision for income taxes

 

(4,859

)

 

(4,859

)

(622

)

R

 

(5,481

)

Net income

 

$

13,289

 

$

4,184

 

$

17,473

 

$

(2,584

)

 

 

$

14,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

$

1.44

 

 

 

 

 

 

 

 

 

$

1.61

 

Basic weighted average common shares

 

9,251

 

 

 

 

 

 

 

 

 

9,251

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

$

1.42

 

 

 

 

 

 

 

 

 

$

1.59

 

Diluted weighted average common shares

 

9,337

 

 

 

 

 

 

 

 

 

9,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

13,289

 

 

 

 

 

 

 

 

 

$

14,889

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

(2,152

)

 

 

 

 

 

 

 

 

(2,152

)

Change in accumulated loss on derivatives

 

988

 

 

 

 

 

 

 

 

 

988

 

Comprehensive income

 

$

12,125

 

 

 

 

 

 

 

 

 

$

13,725

 

 

See accompanying notes to pro forma combined consolidated financial statements

 

3


 

Allied Motion Technologies Inc.

Pro Forma Combined Consolidated Statement of Operations and Comprehensive Income

For the Year Ended December 31, 2017

(In thousands, except per share data)

(Unaudited)

 

 

 

Historical Results

 

 

 

 

 

 

 

 

 

 

 

Allied Motion 
Technologies, 
Inc.

 

TCI, LLC

 

Combined 
Subtotal

 

Pro Forma 
Adjustments

 

Note 3. 
References

 

Unaudited 
Pro Forma 
Combined

 

Revenues

 

$

252,012

 

$

34,315

 

$

286,327

 

$

 

 

 

$

286,327

 

Cost of goods sold

 

176,333

 

20,782

 

197,115

 

(351

)

M

 

196,764

 

Gross profit

 

75,679

 

13,533

 

89,212

 

351

 

 

 

89,563

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling

 

10,979

 

3,821

 

14,800

 

(167

)

M

 

14,633

 

General and administrative

 

24,926

 

4,850

 

29,776

 

(62

)

M, Q

 

29,714

 

Engineering and development

 

17,542

 

1,384

 

18,926

 

(70

)

M

 

18,856

 

Business development

 

213

 

9

 

222

 

(9

)

L

 

213

 

Amortization of intangible assets

 

3,219

 

367

 

3,586

 

1,882

 

M, O

 

5,468

 

Total operating costs and expenses

 

56,879

 

10,431

 

67,310

 

1,574

 

 

 

68,884

 

Operating income

 

18,800

 

3,102

 

21,902

 

(1,223

)

 

 

20,679

 

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

2,474

 

264

 

2,738

 

1,493

 

N, P

 

4,231

 

Other expense, net

 

190

 

15

 

205

 

 

 

 

205

 

Total other expense, net

 

2,664

 

279

 

2,943

 

1,493

 

 

 

4,436

 

Income before income taxes

 

16,136

 

2,823

 

18,959

 

(2,716

)

 

 

16,243

 

Provision for income taxes

 

(8,100

)

 

(8,100

)

(42

)

R

 

(8,142

)

Net income

 

$

8,036

 

$

2,823

 

$

10,859

 

$

(2,758

)

 

 

$

8,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

$

0.88

 

 

 

 

 

 

 

 

 

$

0.89

 

Basic weighted average common shares

 

9,153

 

 

 

 

 

 

 

 

 

9,153

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

$

0.87

 

 

 

 

 

 

 

 

 

$

0.87

 

Diluted weighted average common shares

 

9,275

 

 

 

 

 

 

 

 

 

9,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

8,036

 

 

 

 

 

 

 

 

 

$

8,101

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

6,314

 

 

 

 

 

 

 

 

 

6,314

 

Change in accumulated loss on derivatives

 

226

 

 

 

 

 

 

 

 

 

226

 

Pension adjustments

 

(123

)

 

 

 

 

 

 

 

 

(123

)

Comprehensive income

 

$

14,453

 

 

 

 

 

 

 

 

 

$

14,518

 

 

See accompanying notes to pro forma combined consolidated financial statements

 

4


 

ALLIED MOTION TECHNOLOGIES INC.

NOTES TO PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except per share data)

(Unaudited)

 

1.                BASIS OF PRO FORMA PRESENTATION

 

On December 6, 2018, Allied Motion Technologies Inc., a Colorado corporation (the “Company” or “Allied Motion”) entered into a Unit Purchase Agreement (the “Purchase Agreement”) with TCI, LLC, a Wisconsin limited liability company (“TCI”), and the members of TCI (“Sellers”), pursuant to which Allied Motion acquired 100% of the issued and outstanding common units of TCI from Sellers (the “Acquisition”) in a transaction valued at $64,100.  The Acquisition consideration is subject to adjustments based on a determination of closing net working capital, cash, indebtedness and other TCI liabilities. A portion of the Acquisition consideration was placed in escrow to secure payment of any post-closing adjustments to the purchase price and to secure the Sellers’ indemnification obligations to Allied Motion. Cash consideration was funded from borrowings on the Company’s existing credit facilities.

 

On October 28, 2016, the Company entered into a Credit Agreement (the “Credit Agreement”) for a $125,000 revolving credit facility (the “Revolver”), with an initial term of five years.  On December 6, 2018, the Company and certain of its subsidiaries entered into a Second Amendment to Credit Agreement to exercise the $50 million accordion feature of its existing senior secured revolving credit facility and to add TCI as an additional guarantor.

 

The Company’s credit facility, which matures in October 2021, increased capacity from $125 million to $175 million with the additional borrowing capacity being provided by the existing lenders. The effective interest rate on the credit facility is currently 3.75% and the commitment fee on the unused portion of the credit facility is 1.25%. Other terms and conditions under the credit facility remain unchanged.

 

The unaudited pro forma combined consolidated balance sheet as of September 30, 2018 is based on historical financial statements of Allied Motion and the historical financial statements of TCI after giving effect to the acquisition adjustments.  The unaudited pro forma combined consolidated balance sheet as of September 30, 2018 is presented as if the acquisition had occurred on September 30, 2018.

 

The unaudited pro forma combined consolidated statements of operations and comprehensive income for the year ended December 31, 2017 and for the nine months ended September 30, 2018 is based on the historical financial statements of Allied Motion and TCI for the respective periods then ended after giving effect to the acquisition adjustments.  The unaudited pro forma combined consolidated statements of operations and comprehensive income are presented as if the acquisition had occurred on January 1, 2017.

 

The historical financial information has been adjusted to give pro forma effect to events that are (i) directly attributable to the transaction, (ii) factually supportable, and (iii) with respect to the unaudited pro forma combined consolidated statements of operations and comprehensive income, expected to have a continuing impact on the combined results. The pro forma adjustments are preliminary and based on estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effects of the transaction and certain other adjustments.

 

Under the acquisition method, acquisition-related transaction costs (e.g. advisory, legal, valuation and other professional fees) are not included as consideration transferred but are accounted for as expenses in the periods in which the costs are incurred. These costs are not presented in the unaudited pro forma combined consolidated statements of operations and comprehensive income because they will not have a continuing impact on the combined results.

 

2.                   PURCHASE PRICE ALLOCATION

 

The purchase price was approximately $64,100 excluding cash acquired as of September 30, 2018 and was funded using existing cash and Revolver borrowings.

 

The allocation of the purchase price paid for TCI is based on estimated fair values of the assets acquired and liabilities assumed of TCI as of September 30, 2018. The allocation of the purchase price is preliminary as the valuation of both the tangible and identifiable intangible assets is being finalized. While the final amounts allocated to assets and liabilities could change from the information presented in the unaudited pro forma combined condensed financial statements, the Company does not expect changes to be material. Cost and fees incurred by Allied Motion associated with the acquisition of TCI are estimated to be approximately $413.

 

5


 

ALLIED MOTION TECHNOLOGIES INC.

NOTES TO PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except per share data)

(Unaudited)

 

The preliminary allocation of purchase price based on estimated fair values (in thousands):

 

 

 

 

 

Inventory

 

$

3,917

 

Other assets, net

 

2,536

 

Property, plant and equipment

 

3,464

 

Amortizable intangible assets

 

36,400

 

Goodwill

 

17,783

 

Net purchase price

 

$

64,100

 

 

Intangible assets

 

The fair value of identifiable intangible assets of $36,400 has been allocated to the following asset categories (in thousands):

 

 

 

Preliminary 
Value

 

Initial 12 
months 
amortization

 

Amortization 
method

 

Estimated 
Useful Life

 

Customer relationships

 

22,200

 

1,388

 

Straight line

 

16 years

 

Technology

 

8,100

 

540

 

Straight line

 

15 years

 

Trade name

 

$

6,100

 

$

321

 

Straight line

 

19 years

 

 

 

$

36,400

 

$

2,249

 

 

 

 

 

 

3.                   UNAUDITED PRO FORMA ADJUSTMENTS

 

The unaudited pro forma combined consolidated balance sheet as of September 30, 2018 and unaudited proforma combined consolidated statements of operations and comprehensive income for the nine months ended September 30, 2018 and for the year ended December 31, 2017 gives effect to the following adjustments (in thousands):

 

A.            To reflect the removal of TCI’s intangible assets ($304) and goodwill ($9,929) at the date of purchase.

 

B.            To remove historical debt ($2,383) paid prior to the acquisition.

 

C.            To remove liabilities not assumed as part of the acquisition.  Includes distributions payable ($128) accrued profit sharing ($767) and accrued management fees ($25).

 

D.            To reflect the removal of TCI’s historical equity ($15,728) at the date of purchase.

 

E.            To reflect the estimated purchase accounting adjustment for capitalization of estimated manufacturing profit in inventory acquired.  (Note: The unaudited pro forma combined consolidated statement of operations and comprehensive income does not reflect the impact of the one-time adjustment to costs of products sold during the periods when this inventory will be sold.)

 

F.             To reflect the fair value of property, plant and equipment acquired in the business combination.

 

G.           To reflect the fair value of the purchased intangible assets and goodwill resulting from the acquisition.

 

H.           To reflect the borrowings on revolving line of credit facility related to the acquisition.

 

I.                To reflect accrued transaction costs and accrued interest related to the acquisition and the incurrence of related debt. This adjustment reflects the accrual of expected transaction costs as of September 30, 2018.

 

6


 

ALLIED MOTION TECHNOLOGIES INC.

NOTES TO PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except per share data)

(Unaudited)

 

J.              To reflect the new debt issuance costs resulting from the amendment of the credit agreement to allow for increased Revolver borrowings for the acquisition.

 

K.           To reflect the fair value of the purchased cash, intangible assets and goodwill resulting from the acquisition.

 

L.            To reflect the removal of TCI’s transaction costs ($232 and $9 for the nine months ended September 30, 2018 and the year ended December 31, 2017, respectively) incurred that were directly attributable to the acquisition.

 

M.         To remove TCI non-recurring expenses.  For the nine months ended September 30, 2018, amount includes $767 partner bonuses, $75 management fees and $177 amortization of historical intangible assets.  For the year ended December 31, 2017, amount includes $788 partner bonuses, $100 management fees and $367 amortization of historical intangible assets.

 

N.            To reflect the interest expense ($1,451 and $1,733, for the nine months ended September 30, 2018 and the year ended December 31, 2017 respectively) on the acquisition debt incurred on the revolving line of credit, calculated using the historical interest rates in effect for the periods presented.  Also reflects the removal of historical TCI interest expense of $134 for the nine months ended September 30, 2018 and $264 for the year ended December 31, 2017 as TCI’s existing debt was paid prior to the acquisition.

 

O.           To reflect the amortization expense of finite lived purchased intangible assets, which lives are nineteen years for trade names, fifteen years for technology and sixteen years for customer relationships.

 

P.             To reflect the amortization of new debt issuance costs as interest expense ($18 and $24 for the nine months ended September 30, 2018 and the year ended December 31, 2017, respectively), for which the amortization period is three years.

 

Q.           To reflect the depreciation expense ($192 and $255 for the nine months ended September 30, 2018 and the year ended December 31, 2017, respectively) of purchased property, plant and equipment, which depreciable life is seven years for machinery and equipment.

 

R.            To reflect the recognition of income taxes at a 28% and 39% statutory rate for the nine months ended September 30, 2018 and the year ended December 31, 2017, respectively, on the combined income before income taxes as adjusted for the income statement pro forma adjustments and the previously untaxed income of TCI as a passthrough entity.

 

4.                   UNAUDITED PRO FORMA COMBINED CONSOLIDATED NET INCOME PER SHARE

 

The pro forma basic and diluted net income per share amounts presented are based upon the weighted average number of common shares outstanding during the periods presented.  The basic and diluted earnings per share and the information of the number of shares used to compute basic and diluted earnings per share.

 

7