UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): February 1, 2019
MKS Instruments, Inc.
(Exact name of registrant as specified in its charter)
Massachusetts | 000-23621 | 04-2277512 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) | ||
2 Tech Drive, Suite 201 Andover, Massachusetts |
01810 | |||
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: 978-645-5500
Not Applicable
(Former name or former address, if changed since last report)
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 (see General Instruction A.2. below):
☐ | 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)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Amendment No. 1
Explanatory Note
On February 1, 2019, MKS Instruments, Inc. (the Company) filed a Current Report on Form 8-K (the Form 8-K) to report the completion of its acquisition of Electro Scientific Industries, Inc., an Oregon corporation (ESI), through the merger of EAS Equipment, Inc., formerly a Delaware corporation and a wholly owned subsidiary of the Company (Merger Sub), with and into ESI, with ESI surviving as a wholly owned subsidiary of the Company (the Merger), all pursuant to the Agreement and Plan of Merger, dated as of October 29, 2018 (the Merger Agreement), by and among the Company, Merger Sub and ESI.
Pursuant to Item 9.01(a)(4) and 9.01(b)(2) of Form 8-K, this Amendment No. 1 to the Form 8-K amends and supplements Item 9.01 of the Form 8-K to provide the required historical audited financial statements of ESI and the pro forma financial information that were not filed with the Form 8-K.
Item 9.01 | Financial Statements and Exhibits |
(a) | Financial Statements of Business Acquired |
The audited consolidated financial statements of ESI and subsidiaries as of March 31, 2018 and April 1, 2017 and the related consolidated statements of operations, comprehensive income (loss), shareholders equity and cash flows for the three years in the period ended March 31, 2018 are incorporated herein and in Exhibit 99.1 to this Amendment No. 1 by reference to ESIs Annual Report on Form 10-K for the fiscal year ended March 31, 2018.
The unaudited condensed consolidated financial statements of ESI and subsidiaries as of December 29, 2018 and March 31, 2018 and the related condensed consolidated statements of operations, comprehensive income, and cash flows for each of the three fiscal quarters ended December 29, 2018 and December 30, 2017, are incorporated herein and in Exhibit 99.2 of this Amendment No. 1 by reference to ESIs Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on January 30, 2019.
(b) | Pro Forma Financial Information |
The unaudited pro forma condensed combined financial statements of the Company as of and for the year ended December 31, 2018 and ESI as of and for the four fiscal quarters ended December 29, 2018 are attached hereto as Exhibit 99.3 and incorporated herein by reference.
(c) | Exhibits |
SIGNATURES
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.
MKS Instruments, Inc. | ||||||
Date: April 15, 2019 | /s/ Seth H. Bagshaw | |||||
Seth H. Bagshaw | ||||||
Senior Vice President, Chief Financial Officer and Treasurer | ||||||
(Principal Financial and Accounting Officer) |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in Registration Statement Nos. 333-34450 and 333-109753 on Form S-3 and Registration Statement Nos. 333-78069, 333-78071, 333-78073, 333-31224, 333-54486, 333-54488, 333-54490, 333-90498, 333-90500, 333-90502, 333-116385, 333-116387, 333-116389, 333-127221, 333-161211, 333-195750, 333-211026, and 333-229483 on Form S-8 of MKS Instruments, Inc. of our report dated June 8, 2018, relating to the financial statements of Electro Scientific Industries, Inc. appearing in Item 8 of the Annual Report on Form 10-K of Electro Scientific Industries, Inc. for the year ended March 31, 2018, incorporated by reference in the Current Report on Amended Form 8-K of MKS Instruments, Inc. filed on April 15, 2019.
/s/ Deloitte & Touche LLP
Portland, Oregon
April 15, 2019
Exhibit 99.3
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On February 1, 2019, MKS Instruments, Inc. (the Company or MKS) completed its acquisition of Electro Scientific Industries, Inc. (ESI) pursuant to an Agreement and Plan of Merger, dated as of October 29, 2018 (the Merger Agreement), by and among the Company, EAS Equipment, Inc., formerly a Delaware corporation and a wholly owned subsidiary of the Company, and ESI (the ESI Merger). At the effective time of the ESI Merger and pursuant to the terms and conditions of the Merger Agreement, each share of ESIs common stock that was issued and outstanding immediately prior to the effective time of the ESI Merger was converted into the right to receive $30.00 in cash, without interest and subject to deduction for any required withholding tax.
The aggregate consideration paid by the Company to the former ESI stockholders was approximately $1.033 billion, excluding related transaction fees and expenses, and non-cash consideration related to the exchange of share-based awards of approximately $31 million for a total purchase consideration of approximately $1.063 billion. The Company funded the payment of the aggregate consideration with a combination of the Companys available cash on hand and the proceeds from the Companys senior secured term loan facility as described below.
The following unaudited pro forma condensed combined financial information is based on and derived from the separate historical financial statements of the Company and ESI to illustrate the effect of the acquisition of ESI and gives effect to the assumptions and pro forma adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements. The unaudited pro forma condensed combined balance sheet gives effect to the ESI Merger as if it had occurred on December 31, 2018. The unaudited pro forma condensed combined statement of operations gives effect to the ESI Merger as if it had occurred on January 1, 2018. The historical consolidated financial information has been adjusted to give effect to pro forma events that are directly attributable to the acquisition, and factually supportable. The unaudited pro forma condensed combined statement of operations has also been adjusted to give effect to pro forma events that are expected to have a continuing impact on the combined results.
The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting with the Company considered the acquirer of ESI. Accordingly, consideration given by the Company to complete the ESI Merger will be allocated to the assets and liabilities of ESI based upon their estimated fair values as of the date of completion of the ESI Merger. Any excess of the consideration over the fair value of assets acquired and liabilities assumed is allocated to goodwill. The final valuations are expected to be completed as soon as practicable but no later than one year after the consummation of the ESI Merger. The purchase price allocations reflected in the unaudited pro forma condensed combined financial statements are preliminary and will be adjusted upon completion of our final valuations of the fair value of the assets and liabilities of ESI as of the effective dates of the ESI Merger, which requires extensive use of accounting estimates and management judgment. Although we believe the fair values assigned to the assets acquired and liabilities assumed reflected in the unaudited pro forma condensed combined financial information are based on reasonable estimates and assumptions using currently available data, the results of the final allocation could be materially different from the preliminary allocations, including, but not limited to, the allocations related to components of working capital, identifiable intangible assets, goodwill, property and equipment, inventory, deferred revenues and deferred income taxes, and any resulting impacts to amortization and income taxes.
The unaudited pro forma condensed combined statement of operations is presented for informational and illustrative purposes in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (SEC) and is not necessarily indicative of the operating results or financial position that would have occurred if the acquisition had occurred as of the date or during the periods presented, nor is it necessarily indicative of future operating results or financial position. The unaudited pro forma condensed consolidated statement of operations and the accompanying notes should be read in conjunction with the historical audited consolidated financial statements and notes thereto of MKS for the year ended December 31, 2018 included in MKS Annual Report on Form 10-K, filed with the SEC on February 26, 2019; ESIs historical audited financial statements and notes thereto for the year ended March 31, 2018, which are incorporated by reference as Exhibit 99.1 to the Current Report on Form 8-K/A; and ESIs historical unaudited financial statements and notes thereto for the three fiscal quarters ended December 29, 2018, which are incorporated by reference as Exhibit 99.2 to the Current Report on Form 8-K/A.
Basis of Pro Forma Presentation
Pursuant to the ESI Merger, upon consummation of the ESI Merger, ESIs restricted stock units and stock appreciation rights were converted to MKS restricted stock units and stock appreciation rights. MKS acquired 100% of the outstanding shares of ESI.
The ESI Merger is reflected in the unaudited pro forma condensed combined financial information as an acquisition of ESI by MKS in accordance with Accounting Standards Codification Topic 805, Business Combinations, using the acquisition method of accounting. Under these accounting standards, the total estimated purchase price is calculated as described below, and the assets acquired and the liabilities assumed have been measured at their estimated fair values. The fair value measurements utilize estimates based on key assumptions of the ESI Merger, including historical and current market data. The unaudited pro forma adjustments included herein are preliminary and will be revised as additional information becomes available and as additional analyses are performed. The final purchase price allocation is expected to be completed as soon as practicable but no later than one year after the consummation of the ESI Merger. The final amounts recorded for the ESI Merger may differ materially from the information presented herein.
Under the acquisition method of accounting, the total estimated acquisition consideration is allocated to the acquired tangible and intangible assets and assumed liabilities of ESI based on their fair values as of the acquisition date. Any excess of the acquisition consideration over the fair value of assets acquired and liabilities assumed is allocated to goodwill. Goodwill related to the combined company relates to several factors including: (1) broadening its position in key industrial end markets to complementary solutions; and (2) leveraging component and systems expertise to provide robust solutions to meet customer evolving technology needs.
The Company expects that all such goodwill will not be deductible for tax purposes. For the purposes of the unaudited pro forma condensed financial statements, MKS has made an allocation of the acquisition consideration as follows:
(In thousands) | ||||
Current assets (excluding inventory) |
$ | 245,990 | ||
Inventory |
85,747 | |||
Intangible assets |
318,600 | |||
Goodwill |
462,854 | |||
Property, plant and equipment |
52,288 | |||
Long-term assets |
9,579 | |||
|
|
|||
Total assets acquired |
1,175,058 | |||
Current liabilities |
54,496 | |||
Non-current deferred taxes |
35,257 | |||
Other long-term liabilities |
22,004 | |||
|
|
|||
Total liabilities assumed |
111,757 | |||
|
|
|||
Fair value of assets acquired, and liabilities assumed |
$ | 1,063,301 | ||
|
|
Term Loan Credit Agreement
On February 1, 2019, in connection with the completion of the ESI Merger, the Company entered into an amendment (Amendment No. 5) to the term loan credit agreement dated as of April 29, 2016 (as amended, the Term Loan Credit Agreement) with Barclays Bank PLC, as administrative agent and collateral agent, and the lenders from time to time party thereto. Amendment No. 5 provides an additional tranche B-5 term loan commitment in the principal amount of $650.0 million (the Incremental Term Loan Facility). The Incremental Term Loan Facility matures on February 1, 2026 and bears interest at a rate per annum equal to, at the Companys option, any of the following, plus, in each case, an applicable margin: (a) a base rate determined by reference to the highest of (1) the federal funds effective rate plus 0.50%, (2) the prime rate quoted in The Wall Street Journal, (3) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00% and (4) a floor of 1.00%; and (b) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, with a floor of 0.00%. The Incremental Term Loan Facility was issued with original issue discount of 1.00% of the principal amount thereof and the applicable margin for borrowings under the Incremental Term Loan Facility is 1.25% with respect to base rate borrowings and 2.25% with respect to LIBOR borrowings. As a consequence of the pricing of the Incremental Term Loan Facility, the applicable margin for existing tranche B-4 term loans currently outstanding under the Term Loan Credit Agreement (in the approximate outstanding principal amount of $348.0 million) was increased to 1.00% (from 0.75%) with respect to base rate borrowings and 2.00% (from 1.75%) with respect to LIBOR borrowings.
The Company is required to make scheduled quarterly payments each equal to 0.25% of the original principal amount of the tranche B-5 term loans, with the balance due on the seventh anniversary of the closing date of Amendment No. 5. The Company is not required to make scheduled quarterly payments on the tranche B-4 term loans. If on or prior to the date that is six months after the closing date of Amendment No. 5 the Company prepays any tranche B-5 term loan in connection with a repricing transaction, the Company must pay a prepayment premium of 1.00% of the aggregate principal amount of the loans so prepaid.
Except as described above, the terms, covenants and events of default applicable to the Incremental Term Loan Facility are materially consistent with the terms, covenants and events of default applicable to tranche B-4 term loans currently outstanding under the Term Loan Credit Agreement. The Incremental Term Loan Facility is guaranteed and secured on the same basis as the tranche B-4 term loans currently outstanding under the Term Loan Credit Agreement. Pursuant to Amendment No. 5, the Company also effectuated certain amendments to the Term Loan Credit Agreement which make certain of the negative covenants and other provisions less restrictive and, therefore, provide the Company with additional flexibility.
In connection with Amendment No. 5, the Company borrowed $650.0 million of tranche B-5 term loans on February 1, 2019, the proceeds of which were used to fund a portion of the consideration payable in connection with the ESI Merger. The Company also paid certain customary fees and expenses of Barclays Bank PLC and HSBC Securities (USA) Inc. in their respective capacities as lead arrangers and bookrunners in connection with Amendment No. 5.
All obligations under the Term Loan Facility are guaranteed by certain of the Companys domestic subsidiaries and are secured by substantially all of the Companys assets and the assets of such subsidiaries, subject to certain exceptions and exclusions.
The Credit Agreement contains customary representations and warranties, affirmative and negative covenants and provisions relating to events of default. If an event of default occurs, the Lenders under the Term Loan Facility will be entitled to take various actions, including the acceleration of amounts due under the Term Loan Facility and all actions permitted to be taken by a secured creditor.
Senior Secured Asset-Based Revolving Credit Facility
On February 1, 2019, in connection with the completion of the ESI Merger, the Company terminated the $50.0 million asset-based credit agreement with Deutsche Bank AG New York Branch and entered into an asset-based credit agreement with Barclays Bank PLC, as administrative agent and collateral agent, the other borrowers from time to time party thereto, and the lenders and letters of credit issuers from time to time party thereto (the ABL Credit Agreement), that provides senior secured revolving credit financing of up to $100.0 million, subject to a borrowing base limitation (the ABL Facility).
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF DECEMBER 31, 2018 and DECEMBER 29, 2018
(In thousands) | December 31, 2018 Historical MKS |
December 29, 2018 Historical ESI |
(a) Reclassifications |
Pro Forma Adjustments |
Pro Forma Combined |
|||||||||||||||||
ASSETS |
||||||||||||||||||||||
Current assets: |
||||||||||||||||||||||
Cash and cash equivalents |
$ | 644,345 | $ | 52,129 | $ | | $ | (406,167 | ) | (b) | $ | 290,307 | ||||||||||
Short-term investments |
73,826 | 123,081 | | | 196,907 | |||||||||||||||||
Trade accounts receivable, net of allowance for doubtful accounts |
295,454 | 55,557 | | | 351,011 | |||||||||||||||||
Inventories |
384,689 | 81,846 | | 3,901 | (c) | 470,436 | ||||||||||||||||
Shipped systems pending acceptance |
| 2,693 | | (2,693 | ) | (g) | | |||||||||||||||
Other current assets |
65,790 | 6,077 | 7,464 | 1,682 | (d) | 81,013 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
1,464,104 | 321,383 | 7,464 | (403,277 | ) | 1,389,674 | ||||||||||||||||
Property, plant and equipment, net |
194,367 | 25,623 | | 26,665 | (e) | 246,655 | ||||||||||||||||
Goodwill |
586,996 | 2,626 | | 460,228 | (f),(l) | 1,049,850 | ||||||||||||||||
Intangible assets, net |
319,807 | 4,099 | | 314,501 | (f) | 638,407 | ||||||||||||||||
Long-term investments |
10,290 | | | | 10,290 | |||||||||||||||||
Deferred income taxes |
| 40,919 | (40,919 | ) | | | ||||||||||||||||
Other assets |
38,682 | 13,502 | (7,464 | ) | 4,326 | (l),(h) | 49,046 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 2,614,246 | $ | 408,152 | $ | (40,919 | ) | $ | 402,443 | $ | 3,383,922 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||||
Short-term borrowings |
$ | 3,986 | $ | | $ | | $ | 6,500 | (h) | $ | 10,486 | |||||||||||
Accounts payable |
83,825 | 27,505 | 214 | 12,074 | (i) | 123,618 | ||||||||||||||||
Accrued compensation |
82,350 | | 7,080 | 20,663 | (j) | 110,093 | ||||||||||||||||
Accrued liabilities |
| 25,487 | (25,487 | ) | | | ||||||||||||||||
Income taxes payable |
16,358 | | 648 | | 17,006 | |||||||||||||||||
Deferred revenue and customer advances |
14,246 | 8,777 | | (7,273 | ) | (k) | 15,750 | |||||||||||||||
Other current liabilities |
62,520 | | 17,545 | | 80,065 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total current liabilities |
263,285 | 61,769 | | 31,964 | 357,018 | |||||||||||||||||
Long-term debt |
343,842 | 12,438 | | 632,138 | (h) | 988,418 | ||||||||||||||||
Non-current deferred taxes |
48,223 | | (40,919 | ) | 74,876 | (l) | 82,180 | |||||||||||||||
Non-current accrued compensation |
55,598 | | 4,190 | | 59,788 | |||||||||||||||||
Income taxes payable |
| 2,119 | (2,119 | ) | | | ||||||||||||||||
Other liabilities |
30,111 | 7,447 | (2,071 | ) | | 35,487 | ||||||||||||||||
Commitments and contingencies |
||||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||||
Preferred stock |
| | | | | |||||||||||||||||
Common stock |
113 | 216,174 | | (216,174 | ) | (m) | 113 | |||||||||||||||
Additional paid-in capital |
793,932 | | | 30,630 | (o) | 824,562 | ||||||||||||||||
Retained earnings |
1,084,797 | 109,176 | | (151,962 | ) | (m),(n) | 1,042,011 | |||||||||||||||
Accumulated other comprehensive loss |
(5,655 | ) | (971 | ) | | 971 | (m) | (5,655 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total stockholders equity |
1,873,187 | 324,379 | | (336,535 | ) | 1,861,031 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and stockholders equity |
$ | 2,614,246 | $ | 408,152 | $ | (40,919 | ) | $ | 402,443 | $ | 3,383,922 | |||||||||||
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited pro forma condensed combined financial information.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2018 AND FOUR FISCAL QUARTERS ENDED DECEMBER 29, 2018
(In thousands, except per share data) |
December 31, 2018 Historical MKS |
December 29, 2018 Historical ESI |
(1) Reclassifications |
Pro Forma Adjustments |
Pro Forma Combined |
|||||||||||||||||||
Net revenues: |
||||||||||||||||||||||||
Products |
$ | 1,835,202 | $ | 327,321 | $ | | $ | | $ | 2,162,523 | ||||||||||||||
Services |
239,906 | 50,555 | | | 290,461 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total net revenues |
2,075,108 | 377,876 | | | 2,452,984 | |||||||||||||||||||
Cost of revenues: |
||||||||||||||||||||||||
Cost of products |
969,288 | 178,624 | 135 | 1,043 | (2 | ) | 1,149,090 | |||||||||||||||||
Cost of services |
126,344 | 26,127 | | 161 | (2 | ) | 152,632 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total cost of revenues (exclusive of amortization shown separately below) |
1,095,632 | 204,751 | 135 | 1,204 | 1,301,722 | |||||||||||||||||||
Gross profit |
979,476 | 173,125 | (135 | ) | (1,204 | ) | 1,151,262 | |||||||||||||||||
Research and development |
135,720 | 36,859 | (6,115 | ) | 1,074 | (2 | ) | 167,538 | ||||||||||||||||
Selling, general and administrative |
298,118 | 41,472 | 5,368 | 2,794 | (2 | ) | 347,752 | |||||||||||||||||
Acquisition costs |
3,113 | 4,277 | | (6,222 | ) | (3 | ) | 1,168 | ||||||||||||||||
Restructuring |
3,567 | (144 | ) | | | 3,423 | ||||||||||||||||||
Environmental costs |
1,000 | | | | 1,000 | |||||||||||||||||||
Fees and expenses related to repricing of term loan |
378 | | | | 378 | |||||||||||||||||||
Amortization of intangible assets |
43,521 | | 1,427 | 28,912 | (4 | ) | 73,860 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income from operations |
494,059 | 90,661 | (815 | ) | (27,762 | ) | 556,143 | |||||||||||||||||
Interest income |
5,775 | | 2,458 | | 8,233 | |||||||||||||||||||
Interest expense |
16,942 | | 740 | 32,604 | (5 | ) | 50,286 | |||||||||||||||||
Other expense (income), net |
1,942 | (2,537 | ) | 903 | | 308 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income before income taxes |
480,950 | 93,198 | | (60,366 | ) | 513,782 | ||||||||||||||||||
Provision for income taxes |
88,054 | (36,209 | ) | | (13,206 | ) | (6 | ) | 38,639 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
$ | 392,896 | $ | 129,407 | $ | | $ | (47,160 | ) | $ | 475,143 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income per share: |
||||||||||||||||||||||||
Basic |
$ | 7.22 | $ | 8.73 | ||||||||||||||||||||
Diluted |
$ | 7.14 | $ | 8.64 | ||||||||||||||||||||
Weighted average common shares outstanding: |
|
|||||||||||||||||||||||
Basic |
54,406 | 54,406 | ||||||||||||||||||||||
Diluted |
54,992 | 54,992 |
See accompanying notes to unaudited pro forma condensed combined financial information.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AND STATEMENT OF OPERATIONS
Unaudited Pro Forma Condensed Combined Balance Sheet
Reclassifications
(a) | Certain amounts from the historical consolidated financial statements of ESI have been reclassified to conform to MKS presentation and primarily includes the netting of $40.9 million of ESIs deferred tax assets with MKSs deferred tax liability, the reclassification of $7.5 million of demo inventory from other assets to other current assets, the reclassification of $7.1 million of current and $4.2 million of non-current accrued compensation from accrued liabilities and other liabilities, respectively and $17.5 million of accrued liabilities to other current liabilities. |
Pro Forma Adjustments
(b) | The following table summarizes the estimated sources and uses of proceeds in connection with the ESI Merger. |
(In thousands) |
||||
Sources: |
||||
Cash on hand and investments |
$ | 406,167 | ||
Debt financing |
650,000 | |||
|
|
|||
1,056,167 | ||||
|
|
|||
Uses: |
||||
Aggregate consideration for ESI shares |
1,032,671 | |||
Financing fees (i) |
17,990 | |||
Advisory services |
5,506 | |||
|
|
|||
$1,056,167 | ||||
|
|
(i) Includes $10.7 million of debt issuance costs and $6.5 million of original issue discount related to the Term Loan Facility. Also, reflects the payment of debt issuance costs of $0.8 million for the ABL Credit Agreement.
(c) | Reflects an adjustment of the historical ESI inventories to estimated fair value. We expect this inventory adjustment will be fully recognized in cost of sales in the first two quarters following the consummation of the ESI Merger. The Company expects this step-up in basis and amortization of this amount to have a negative effect on gross margins. |
(d) | Reflects an adjustment of the historical ESI demo inventories to estimated fair value. |
(e) | Reflects an adjustment of the historical ESI fixed assets to estimated fair value. |
(f) | Reflects the preliminary estimated goodwill and identifiable intangible assets as described in Basis of Pro Forma Presentation above, net of eliminating ESIs historical goodwill of $2.6 million and intangible assets of $4.1 million. |
(g) | Reflects an adjustment of the historical ESI shipped systems pending acceptance asset to estimated fair value. |
(h) | The following table summarizes the additional tranche B-5 Term Loan Facility: |
(In thousands) |
||||
Incremental Term Loan Facility |
$ | 650,000 | ||
Original issue discount |
(6,500 | ) | ||
Incremental Term Loan Facility issuance costs |
(4,862 | ) | ||
Less: current portion of Incremental Term Loan Facility |
(6,500 | ) | ||
|
|
|||
Long-term portion of Incremental Term Loan Facility |
632,138 | |||
|
|
|||
Total Incremental Term Loan Facility |
$ | 638,638 | ||
|
|
Also, reflects the payment of debt issuance costs of $0.8 million for the ABL Credit Agreement recorded as Other assets.
ESIs historical long-term debt of $12.4 million was paid off prior the acquisition date but is not directly attributable to the transaction and therefore does not have a pro forma adjustment.
(i) | Reflects $0.5 million and $11.6 million of direct transaction costs to be incurred and not yet reflected as of December 31, 2018 by MKS and ESI as of December 29, 2018, respectively. |
(j) | Reflects $20.7 million of accrued compensation for ESI employees who had change in control provisions which included accelerated vesting of share-based awards within their severance agreements. |
(k) | Reflects an adjustment of the historical ESI deferred revenue to estimated fair value due to the effects of purchase accounting. |
(l) | Includes an increase of $77.8 million to deferred tax liabilities related to intangible assets created as of the transaction date, a reclassification of $3.5 million of deferred income taxes to other assets and other minor tax adjustments. |
(m) | Reflects the elimination of the historical carrying value of ESIs existing shareholders equity. |
(n) | Retained earnings reflects $6.3 million and $11.6 million of direct transaction costs to be incurred and not yet reflected by MKS as of December 31, 2018 and ESI as of December 29, 2018 , respectively, reflects $5.8 million debt issuance costs due to the Term Loan Facility modification and $20.7 million of compensation expense related to change in control provisions within certain ESI severance agreements to be incurred by MKS and not yet reflected as of December 31, 2018, partially offset by $1.3 million of tax adjustment related to employees compensation costs. |
(o) | Non-cash consideration reflecting the equity awards attributable to the precombination service period. |
Unaudited Pro Forma Condensed Combined Statement of Operations
The historical ESI statement of operations consists of the four fiscal quarters ended December 29, 2018.
Reclassifications
(1) | Certain amounts from the historical consolidated financial statements of ESI have been reclassified to conform to MKS presentation and include reclassification of $6.1 million from research and development costs, which are primarily salary costs for application engineers and patent maintenance costs, to selling, general and administration costs, the reclassification of $2.5 million and $0.7 million of interest income and interest expense from other income (expense), the reclassification of amortization of intangible assets of $1.4 million from cost of products, research and development and selling, general and administration costs and other minor reclassifications. |
Pro Forma Adjustments
(2) | Reflects depreciation expense related to step-up in the preliminary fair value of fixed assets in the amount of $5.1 million. |
(3) | Reflects the elimination of non-recurring merger related costs of $4.3 million that have been recorded in the historical ESI statement of operations and the elimination of non-recurring merger related costs of $1.9 million that have been recorded in the historical MKS statement of operations. |
(4) | Reflects the incremental amortization of the preliminary fair value of the intangible assets acquired as follows: |
(In thousands) | Intangible Assets |
Estimated |
Pro forma Amortization |
|||||||
Customer relationships |
$ | 25,400 | 10 | $ | 2,540 | |||||
Trademarks / trade names |
14,400 | 7 | 2,057 | |||||||
Developed technology |
276,400 | 10 12 | 23,342 | |||||||
Backlog |
2,400 | 1 | 2,400 | |||||||
|
|
|
|
|||||||
$ | 318,600 | 30,339 | ||||||||
Less: ESI historical amortization of intangibles |
(1,427 | ) | ||||||||
|
|
|||||||||
Pro forma incremental amortization |
|
$ | 28,912 | |||||||
|
|
(5) | Reflects the incremental interest expense related to the Companys tranche B-5 term loan facility after the ESI Merger, comprised of borrowings under the senior secured term loan facility (and assumes no borrowings under the ABL Credit Agreement on the closing date of the ESI Merger), as follows: |
(In thousands) | ||||
Interest expense on Incremental Term Loan Facility at 4.76% |
$ | 30,934 | ||
Amortization of debt issuance costs and original issue discount |
1,670 | |||
|
|
|||
Total adjustment |
$ | 32,604 | ||
|
|
The interest rate of 4.76% reflects 1-month LIBOR as of February 1, 2019, the date MKS entered into the tranche B-5 term loan facility. The amortization of the debt issuance costs includes the impact from amortizing the $0.8 million debt issuance costs related to the new ABL Credit Agreement.
If the interest rate of the Companys Incremental Term Loan Facility were to change by 0.125%, the Companys pro forma interest expense would change by $0.8 million.
(6) | Reflects the tax effects of the adjustments described in notes (2) (5) at the respective tax rate applicable to the respective jurisdiction each adjustment related to, which equated to a combined blended tax rate of approximately 20%. |