EX-99.2 4 dex992.htm UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS OF THE COMPANY Unaudited Pro Forma Combined Financial Statements of the Company

Exhibit 99.2

KULICKE AND SOFFA INDUSTRIES, INC.

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

The following unaudited pro forma combined consolidated financial statements have been prepared to reflect the October 2, 2008 purchase of Orthodyne Electronic Corporation (“Orthodyne”) by Kulicke and Soffa Industries, Inc. (“K&S”). This transaction was described on the Company’s current reports on Form 8-K dated July 31, 2008 and October 3, 2008 (the “Purchase”).

The unaudited pro forma Combined Consolidated Statements of Operations for the nine months ended June 28, 2008 and June 30, 2007 and year ended September 29, 2007 are based on K&S’s and Orthodyne’s historical Consolidated Statements of Operations, and give effect to the acquisition transaction as if it had occurred on October 1, 2006. The unaudited Pro Forma Combined Consolidated Balance Sheet gives effect to the acquisition transaction as if it had occurred on June 28, 2008. In addition, these pro forma financial statements give effect to the disposition of the Wire business as if it occurred on October 1, 2006 for Statement of Operations purposes and on June 28, 2008 for Balance Sheet purposes. As previously disclosed in a Form 8-K filed on October 2, 2008, on September 29, 2008 the Company completed the sale of the assets associated with its Wire business. The Company’s Wire business is accounted for as a discontinued operation. The disposition of the Wire business is already reflected in the first “Pro Forma for Disposition” column in these pro forma combined consolidated financial statements, and has been derived from the full pro forma financial statements giving effect to the disposition included in the current report on Form 8-K filed on October 2, 2008. Please see that Form 8-K for further information on the disposition of Wire as well as for the pro forma adjustments related to the disposition.

The unaudited pro forma combined consolidated financial statements presented below are based on the assumptions and adjustments described in the accompanying notes and do not reflect any adjustments for non-recurring items or changes in operating strategies arising as a result of the acquisition. Accordingly, the actual effect of the Purchase, due to this and other factors, could differ from the pro forma adjustments presented herein. However, management believes the assumptions used and the adjustments made are reasonable under the circumstances and given the information available.

These unaudited pro forma combined consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or the financial position that would have been achieved had the Purchase been consummated as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma consolidated financial statements and accompanying notes should be read together with K&S’s audited consolidated financial statements and accompanying notes as of and for the year ended September 29, 2007, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in K&S’s Annual Report on Form 10-K for the year ended September 29, 2007, K&S’s unaudited consolidated financial statements and accompanying notes as of and for the period ended June 28, 2008, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in K&S’s Quarterly Report on Form 10-Q for the period ended June 28, 2008, Orthodyne’s audited annual and unaudited interim financial statements included in this current report on Form 8-K, as well as the unaudited pro forma financial statements giving effect to the disposition of the Wire business included in the current report on Form 8-K filed on October 2, 2008.


KULICKE AND SOFFA INDUSTRIES, INC.

UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET

(in thousands)

 

     As of June 28, 2008  
     Pro Forma for
Wire business (1)
    Orthodyne (2)    Orthodyne Pro
Forma
Adjustments (3)
         Pro Forma
Combined
 
ASSETS             

Current assets:

            

Cash and cash equivalents

   $ 314,655     $ 19,010    $ (104,695 )   a, b    $ 228,970  

Restricted cash

     10,000       —        —            10,000  

Short-term investments

     8,560       7,595      (7,595 )   b      8,560  

Accounts and notes receivable, net of allowance for doubtful accounts

     68,644       24,848      —            93,492  

Inventories, net

     29,806       24,227      3,125     c      57,158  

Prepaid expenses and other current assets

     15,713       3,393      (3,109 )   b      15,997  

Deferred income taxes

     3,442       128      (128 )   b      3,442  
                                  

Total Current Assets

     450,820       79,201      (112,402 )        417,619  

Property, plant and equipment, net

     37,444       21,050      (16,743 )   b, c      41,751  

Goodwill

     2,709       —        21,893     d      24,602  

Intangible assets, net of amortization

     469       736      58,864     e      60,069  

Other assets

     6,499       11,142      (10,585 )   b      7,056  
                                  

TOTAL ASSETS

   $ 497,941     $ 112,129    $ (58,973 )      $ 551,097  
                                  
LIABILITIES AND STOCKHOLDERS’ EQUITY             

Current liabilities:

            

Current portion of long-term debt

   $ 72,412       —        —          $ 72,412  

Accounts payable

     27,142       3,821      —            30,963  

Accrued expenses & other current

     26,939       3,114      —            30,053  

Income taxes payable

     278       62      (62 )   b      278  
                                  

Total Current Liabilities

     126,771       6,997      (62 )        133,706  

Long term debt

     175,000       —        —            175,000  

Other liabilities

     40,084       —        —            40,084  

Deferred income taxes

     22,272       —        —       i      22,272  
                                  

Total Liabilities

     364,127       6,997      (62 )        371,062  
                                  

Commitments and contingencies

     —         —        —            —    

Shareholders’ equity:

            

Preferred stock, without par value

     —                 —    

Common stock, no par value

     294,802       5      46,216     f      341,023  

Treasury stock, at cost

     (46,118 )     —        —            (46,118 )

Accumulated income (deficit)

     (115,165 )     105,127      (105,127 )   f      (115,165 )

Accumulated other comprehensive income

     295       —        —            295  
                                  

Total Stockholders’ Equity

     133,814       105,132      (58,911 )        180,035  
                                  

TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY

   $ 497,941     $ 112,129    $ (58,973 )      $ 551,097  
                                  


KULICKE AND SOFFA INDUSTRIES, INC.

UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands, except per share data)

 

     For the Nine Months Ended June 28, 2008  
     Pro Forma for
Wire business (1)
    Orthodyne (2)     Orthodyne Pro
Forma
Adjustments (3)
         Pro Forma
Combined
 

Net revenue

   $ 266,820     $ 76,756     $ —          $ 343,576  

Cost of sales

     157,893       33,315       3,447     e, g      194,655  
                                   

Gross profit

     108,927       43,441       (3,447 )        148,921  
                                   

Operating Expense:

           

Selling, general and administrative

     67,052       23,519       4,964     e, g      95,535  

Research and development, net

     45,233       9,338       (43 )   e, g      54,528  

Other expense

     9,152       (540 )     9     i      8,621  
                                   

Operating Expense

     121,437       32,317       4,930          158,684  
                                   

Operating Income

     (12,510 )     11,124       (8,377 )        (9,763 )

Other income

     —         (9 )     9     h      —    

Interest income

     3,728       989       (989 )   h      3,728  

Interest expense

     (2,607 )     (8 )     —            (2,615 )

Other gain

     170       —         —            170  
                                   

Income (loss) from continuing operations before tax

     (11,219 )     12,096       (9,357 )        (8,480 )

Provision (benefit) for income taxes

     (2,618 )     147       30     j      (2,441 )
                                   

Income (loss) from continuing operations

     (8,601 )     11,949       (9,387 )        (6,039 )

Loss per share from continuing operations:

           

Basic

   $ (0.16 )          $ (0.10 )

Diluted

   $ (0.16 )          $ (0.10 )

Weighted average shares outstanding:

           

Basic

     53,392         7,117          60,509  

Diluted

     62,297         7,117          69,414  


KULICKE AND SOFFA INDUSTRIES, INC.

UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands, except per share data)

 

     For the Nine Months Ended June 30, 2007  
     Pro Forma for
Wire business (1)
    Orthodyne (2)     Orthodyne Pro
Forma
Adjustments (3)
         Pro Forma
Combined
 

Net revenue

   $ 218,926     $ 82,382     $ —          $ 301,308  

Cost of sales

     124,547       34,084       3,430     e, g      162,061  
                                   

Gross profit

     94,379       48,298       (3,430 )        139,247  
                                   

Operating Expense:

       —         —         

Selling, general and administrative

     66,272       23,661       6,187     e, g      96,120  

Research and development, net

     36,068       8,395       (50 )   e, g      44,413  

Other expense

     —         (458 )     166     h      (292 )
                                   

Operating Expense

     102,340       31,598       6,303          140,241  
                                   

Operating Income

     (7,961 )     16,700       (9,733 )        (994 )

Other income

     —         120       (120 )   h      —    

Interest income

     4,793       1,433       (1,433 )   h      4,793  

Interest expense

     (1,952 )     (7 )     —            (1,959 )

Other

     —         —         —            —    
                                   

Income (loss) from continuing operations before tax

     (5,120 )     18,246       (11,286 )        1,840  

Provision (benefit) for income taxes

     1,384       (22 )     471     j      1,833  
                                   

Income (loss) from continuing operations

     (6,504 )     18,268       (11,757 )        7  

Income (loss) per share from continuing operations:

           

Basic

   $ (0.11 )          $ 0.00  

Diluted

   $ (0.11 )          $ 0.00  

Weighted average shares outstanding:

           

Basic

     57,112         7,117          64,230  

Diluted

     69,460         7,117          76,577  


KULICKE AND SOFFA INDUSTRIES, INC.

UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands, except per share data)

 

     For the Fiscal Year Ended September 29, 2007  
     Pro Forma for
Wire business (1)
    Orthodyne (2)     Orthodyne Pro
Forma
Adjustments (3)
         Pro Forma
Combined
 

Net revenue

   $ 370,526     $ 110,423     $ —          $ 480,949  

Cost of sales

     215,090       45,150       4,597     e, g      264,837  
                                   

Gross profit

     155,436       65,273       (4,597 )        216,112  
                                   

Operating Expense:

           

Selling, general and administrative

     88,839       29,549       7,731     e, g      126,119  

Research and development, net

     49,085       12,323       (58 )   e, g      61,350  

Other expense

     —         (718 )     155     h      (563 )
                                   

Operating Expense

     137,924       41,154       7,828          186,906  
                                   

Operating Income

     17,512       24,119       (12,425 )        29,206  

Other income

     —         185       (185 )   h      —    

Interest income

     6,866       1,733       (1,733 )   h      6,866  

Interest expense

     (2,876 )     (26 )     —            (2,902 )

Other gain

     2,802       —         —            2,802  
                                   

Income from continuing operations before tax

     24,304       26,011       (14,343 )        35,972  

Provision for income taxes

     5,448       461       291     j      6,200  
                                   

Income from continuing operations

     18,856       25,550       (14,634 )        29,772  

Income per share from continuing operations:

           

Basic

   $ 0.34            $ 0.47  

Diluted

   $ 0.29            $ 0.41  

Weighted average shares outstanding:

           

Basic

     56,221         7,117          63,338  

Diluted

     68,274         7,117          75,392  


NOTES TO UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS

 

(1) As reported in K&S’s current report on Form 8-K filed on October 2, 2008 with respect to the Company’s sale of the assets associated with its Wire business. The Company’s Wire business is accounted for as a discontinued operation.

 

(2) Amounts reported as of and for the nine months ended June 28, 2008 were derived from Orthodyne Electronics Corporation’s unaudited consolidated financial statements as of and for the six months ended June 30, 2008 and for the three months ended December 31, 2007.

Amounts reported for the nine months ended June 30, 2007 were derived from Orthodyne Electronics Corporation’s unaudited consolidated financial statements for the six months ended June 30, 2007 and for the three months ended December 31, 2006.

Amounts reported for fiscal year ended September 29, 2007 are as reported in Orthodyne Electronics Corporation’s audited consolidated financial statements for the year ended December 31, 2007.

 

(3) Pro forma adjustments reflect only those adjustments which are directly attributable to the Orthodyne transaction.

 

(a) The Pro Forma Balance Sheet gives effect to the acquisition of Orthodyne as of June 28, 2008 based upon purchase consideration of:

- $82.6 million cash and 7,117,438 in shares of K&S common stock valued at $46.2 million based on the closing price of the Company’s common stock on the two days prior and two days following the announcement of the acquisition, and;

- $3.3 million for transaction costs.

 

(b) Excluded assets include cash, investments, cash value life insurance, certain prepaid expenses, tax assets and liabilities, and building and land which were retained by the seller.

 

(c) Inventory and fixed assets valuations were conducted in accordance with FASB Statement of Financial Accounting Standards (“SFAS”) No. 141 and these assets were recorded at fair value.

 

(d) Goodwill is not amortized in accordance with the provisions of SFAS 142; however, an impairment analysis will be conducted annually. The following is a summary of the preliminary purchase price allocation as of June 28, 2008:

 

(in thousands)       

Cash

   $ 82,600  

Shares of K&S common stock

     46,221  

Direct acquisition costs

     3,085  
        

Total purchase price

   $ 131,906  
        

Tangible assets acquired

   $ 54,223  

Liabilities assumed

     (6,935 )

Increase in fair value of inventory

     3,125  

Intangible assets

     59,600  

Goodwill

     21,893  
        
   $ 131,906  
        

 

(e) A valuation of the intangible assets was performed; however, the preliminary acquisition accounting is still under review by management.

This adjustment eliminates the historical Orthodyne intangible assets and records $59.6 million fair value of intangible assets acquired. The following is a summary of intangible assets, their corresponding useful lives and amortization for the periods presented:

 

(in thousands)    Fair Value     Useful Lives    Nine Months ended
June 28, 2008
    Nine Months ended
June 30, 2007
    Fiscal 2007  

Noncompetition Agreements

   $ 1,100     3    $ 275     $ 275     $ 367  

Backlog

     1,400     1      1,050       1,050       1,400  

Trade Name

     4,600     8      431       431       575  

Customer Relationships

     19,300     5      2,895       2,895       3,860  

Core / Developed Technology

     33,200     7      3,557       3,557       4,743  
                                     
   $ 59,600        $ 8,208     $ 8,208     $ 10,945  

Less: Historical Orthodyne intangible assets and amortization

     (736 )        (180 )     (185 )     (246 )
                                   
   $ 58,864        $ 8,028     $ 8,023     $ 10,699  
                                   

Amortization of these intangible assets is computed on a straight-line basis over their useful lives.


(f) To record the common shares issued to Orthodyne shareholders by the selling shareholder pursuant to the Asset Purchase Agreement and to eliminate historical equity of Orthodyne.

 

(g) Addition of a new lease between Orthodyne and K&S for the building in Irvine, California, reduction in annual depreciation resulting from decreased basis of property and equipment excluded from the assets purchased, and changes in the cash surrender value of the life insurance excluded from the assets purchased. The following is a summary of expense adjustments for the periods presented:

 

(in thousands)    Nine Months ended
June 28, 2008
    Nine Months ended
June 30, 2007
    Fiscal
2007
 

Building depreciation (estimated 20 year useful life)

   $ (256 )   $ (296 )   $ (339 )

Changes in cash surrender value of life insurance

     (678 )     566       213  

New lease (base rent of $124 per month)

     1,273       1,273       1,698  
                        
   $ 340     $ 1,543     $ 1,572  
                        

 

(h) Excludes interest income and gain/loss on securities related to cash and investment balances and miscellaneous rental income not acquired by the Company.

 

(i) No deferred tax liabilities have been included in the Pro Forma Combined Consolidated Balance Sheet as a result of the acquisition since the book and tax bases in assets are equal.

 

(j) The adjustment included in the Pro Forma Combined Consolidated Statements of Operations eliminates the historical Orthodyne provision (benefit) for income taxes and provides income tax expense at the applicable federal and California state tax rates assuming utilization of the Company’s existing net operating loss carry forwards which offset ordinary income taxes.