NEW JERSEY
|
0-11676
|
|
22-1463699
|
|
(State of incorporation)
|
(Commission File Number)
|
|
(I.R.S. Employer Identification No.)
|
206 Van Vorst Street, Jersey City, New Jersey
|
|
07302
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Exhibit 23.1
|
Consent of Deloitte & Touche LLP.
|
Exhibit 99.1
|
Financial Statements of Power Solutions.
|
Exhibit 99.2
|
Pro Forma Financial Statements.
|
Exhibit 99.3
|
Press release of Bel Fuse Inc., dated June 20, 2014, is incorporated herein by reference to Exhibit 99.1 to the Original Form 8-K.
|
Date: December 10, 2014
|
BEL FUSE INC.
|
|
(Registrant)
|
|
|
|
|
By:
|
/s/ Daniel Bernstein |
|
Daniel Bernstein
|
|
President and Chief Executive Officer
|
Exhibit 23.1
|
Consent of Deloitte & Touche LLP.
|
Exhibit 99.1
|
Financial Statements of Power Solutions.
|
Exhibit 99.2
|
Pro Forma Financial Statements.
|
Exhibit 99.3
|
Press release of Bel Fuse Inc., dated June 20, 2014, is incorporated herein by reference to Exhibit 99.1 to the Original Form 8-K.
|
Page No.
|
|
Independent Auditors' Report
Combined Financial Statements:
|
F-2
|
Combined Balance Sheets as of December 29, 2013 (Successor) and December 30, 2012 (Predecessor)
|
F-4
|
Combined Statements of Operations for the periods from July 26, 2013 - December 29, 2013 (Successor) and December 31, 2012 - July 25, 2013 (Predecessor), and the Years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor)
|
F-5
|
Combined Statements of Comprehensive Income for the periods from July 26, 2013 - December 29, 2013 (Successor) and December 31, 2012 - July 25, 2013 (Predecessor), and the Years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor)
|
F-6
|
Combined Statements of Changes in Parent Company Equity for the periods from July 26, 2013 - December 29, 2013 (Successor) and December 31, 2012 - July 25, 2013 (Predecessor), and the Years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor)
|
F-7
|
Combined Statements of Cash Flows for the periods from July 26, 2013 - December 29, 2013 (Successor) and December 31, 2012 - July 25, 2013 (Predecessor), and the Years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor)
|
F-8
|
Notes to Combined Financial Statements
|
F-10
|
December 29, 2013
|
December 30, 2012
|
|||||||
(Successor)
|
(Predecessor)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash
|
$
|
21,470
|
$
|
30,121
|
||||
Accounts receivable:
|
||||||||
Trade, less allowance for doubtful accounts of $326 on December 29, 2013 (Successor)
and $2,277 on December 30, 2012 (Predecessor)
|
55,569
|
59,025
|
||||||
Other
|
3,543
|
3,721
|
||||||
Inventories
|
31,372
|
43,298
|
||||||
Prepaid expenses and other current assets
|
4,482
|
2,370
|
||||||
Total current assets
|
116,436
|
138,535
|
||||||
PROPERTY AND EQUIPMENT, net
|
30,092
|
23,831
|
||||||
INTANGIBLE ASSETS, net
|
22,816
|
12,108
|
||||||
GOODWILL
|
20,485
|
-
|
||||||
OTHER ASSETS
|
956
|
4,847
|
||||||
TOTAL ASSETS
|
$
|
190,785
|
$
|
179,321
|
||||
LIABILITIES AND PARENT COMPANY EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
44,810
|
$
|
46,200
|
||||
Income tax payable
|
1,978
|
963
|
||||||
Other current liabilities
|
21,941
|
34,840
|
||||||
Intercompany loan payable
|
3,700
|
-
|
||||||
Total current liabilities
|
72,429
|
82,003
|
||||||
OTHER LONG TERM LIABILITIES
|
30,137
|
25,969
|
||||||
TOTAL LIABILITIES
|
102,566
|
107,972
|
||||||
COMMITMENTS AND CONTINGENCIES (NOTE 10)
|
||||||||
PARENT COMPANY EQUITY:
|
||||||||
Parent company investment
|
85,299
|
43,730
|
||||||
Accumulated other comprehensive income
|
2,920
|
27,619
|
||||||
Total Parent company equity
|
88,219
|
71,349
|
||||||
TOTAL LIABILITIES AND PARENT COMPANY EQUITY
|
$
|
190,785
|
$
|
179,321
|
||||
Period From
July 26 -
December 29, 2013
|
Period From December 31, 2012 - July 25, 2013
|
Year Ended
December 30,
2012
|
Year Ended
January 1,
2012 |
|||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||
NET SALES
|
$
|
110,483
|
$
|
141,033
|
$
|
279,568
|
$
|
319,425
|
||||||
COST OF GOODS SOLD (a)
|
98,688
|
111,584
|
218,321
|
252,077
|
||||||||||
GROSS PROFIT
|
11,795
|
29,449
|
61,247
|
67,348
|
||||||||||
OPERATING EXPENSES:
|
||||||||||||||
Selling, general and administrative (b)
|
23,406
|
30,720
|
34,368
|
36,051
|
||||||||||
Research, development, and engineering
|
6,309
|
9,731
|
19,584
|
20,915
|
||||||||||
Amortization of intangible assets (c)
|
466
|
152
|
258
|
260
|
||||||||||
Litigation (d)
|
-
|
4,267
|
282
|
1,345
|
||||||||||
Liquidation of subsidiaries
|
-
|
-
|
-
|
(18,425
|
)
|
|||||||||
Total operating expenses, net
|
30,181
|
44,870
|
54,492
|
40,146
|
||||||||||
INCOME (LOSS) FROM OPERATIONS
|
(18,386
|
)
|
(15,421
|
)
|
6,755
|
27,202
|
||||||||
Interest expense
|
-
|
-
|
-
|
(3,438
|
)
|
|||||||||
Other income (expense), net
|
(861
|
)
|
891
|
(629
|
)
|
837
|
||||||||
INCOME (LOSS) BEFORE TAXES
|
(19,247
|
)
|
(14,530
|
)
|
6,126
|
24,601
|
||||||||
PROVISION FOR INCOME TAXES
|
24,730
|
5,709
|
8,960
|
6,436
|
||||||||||
INCOME (LOSS) BEFORE EQUITY EARNINGS (LOSS)
IN JOINT VENTURE |
(43,977
|
)
|
(20,239
|
)
|
(2,834
|
)
|
18,165
|
|||||||
EQUITY EARNINGS (LOSS) IN JOINT VENTURE
|
-
|
(2,355
|
)
|
(254
|
)
|
577
|
||||||||
NET INCOME (LOSS)
|
$
|
(43,977
|
)
|
$
|
(22,594
|
)
|
$
|
(3,088
|
)
|
$
|
18,742
|
(a)
|
During the period July 26, 2013 – December 29, 2013 (Successor) the Company recognized a warranty liability accrual for board mount product amounting to $8.3 million. Refer to Note 9, "Warranties".
|
(b)
|
During the period July 26, 2013 – December 29, 2013 (Successor) and the period December 31, 2012 – July 25, 2013 (Predecessor), selling, general and administrative expenses included merger related costs amounting to $7.3 million and $9.8 million, respectively. Refer to Note 3, "Push Down" for a description of the ABB acquisition.
Corporate overhead allocations (excluding any merger costs) from the parent recorded in selling, general, and administrative expenses were $2.4 million, $5.1 million, $8.1 million, and $8.1 million in the period July 26, 2013 - December 29, 2013 (Successor), period December 31, 2012 - July 25, 2013 (Predecessor), Year ended December 30, 2012 (Predecessor), and Year ended January 1, 2012 (Predecessor), respectively. Refer to Note 15, "Related-Party Transactions".
|
(c)
|
During the period July 26, 2013 – December 29, 2013 (Successor) cost of goods sold includes $1.1 million of amortization of certain intangible assets. Refer to intangible assets described in Note 7, "Intangible Assets".
|
(d)
|
Refer to SynQor Litigation described in Note 10, "Commitments and Contingencies".
|
Period From
July 26 -
December 29, 2013
|
Period From December 31, 2012 - July 25, 2013
|
Year Ended
December 30,
2012
|
Year Ended
January 1,
2012 |
|||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||||
NET INCOME (LOSS)
|
$
|
(43,977
|
)
|
$
|
(22,594
|
)
|
$
|
(3,088
|
)
|
$
|
18,742
|
|||||
OTHER COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
Gain from liquidation of foreign subsidiary, recognized in
statement of operations (a) |
-
|
-
|
-
|
(18,425
|
)
|
|||||||||||
Foreign currency translation adjustments
|
2,920
|
(510
|
)
|
1,386
|
(1,427
|
)
|
||||||||||
OTHER COMPREHENSIVE INCOME (LOSS)
|
2,920
|
(510
|
)
|
1,386
|
(19,852
|
)
|
||||||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO
PARENT COMPANY EQUITY |
$
|
(41,057
|
)
|
$
|
(23,104
|
)
|
$
|
(1,702
|
)
|
$
|
(1,110
|
)
|
(a)
|
During the year ended January 1, 2012, the Company recorded a gain of approximately $18.4 million from the cumulative translation adjustment balance in connection with the liquidation of several of its European subsidiaries. The cumulative foreign currency gain related to the subsidiaries was released out of accumulated other comprehensive income on its combined balance sheet and recorded in the combined statements of operations
|
(Predecessor)
|
Parent Company Investment
|
Accumulated Other Comprehensive Income
|
Total Parent
Company Equity
|
|||||||||
Balance as of January 3, 2011
|
$
|
26,453
|
$
|
46,085
|
$
|
72,538
|
||||||
Other comprehensive loss
|
-
|
(19,852
|
)
|
(19,852
|
)
|
|||||||
Net income
|
18,742
|
-
|
18,742
|
|||||||||
Stock based compensation
|
3,850
|
-
|
3,850
|
|||||||||
Issuance of Parent's stock upon conversion of convertible notes
|
36,326
|
-
|
36,326
|
|||||||||
Net transfers from Parent
|
(13,199
|
)
|
-
|
(13,199
|
)
|
|||||||
Balance as of January 1, 2012
|
72,172
|
26,233
|
98,405
|
|||||||||
Other comprehensive income
|
-
|
1,386
|
1,386
|
|||||||||
Net income
|
(3,088
|
)
|
-
|
(3,088
|
)
|
|||||||
Stock based compensation
|
4,086
|
-
|
4,086
|
|||||||||
Net transfers from Parent
|
(29,440
|
)
|
-
|
(29,440
|
)
|
|||||||
Balance as of December 30, 2012
|
43,730
|
27,619
|
71,349
|
|||||||||
Other comprehensive loss
|
-
|
(510
|
)
|
(510
|
)
|
|||||||
Net loss
|
(22,594
|
)
|
-
|
(22,594
|
)
|
|||||||
Stock based compensation
|
5,912
|
-
|
5,912
|
|||||||||
Net transfers from Parent
|
(9,015
|
)
|
-
|
(9,015
|
)
|
|||||||
Balance as of July 25, 2013
|
$
|
18,033
|
$
|
27,109
|
$
|
45,142
|
||||||
(Successor)
|
Parent Company Investment
|
Accumulated Other Comprehensive Income
|
Total Parent
Company Equity
|
|||||||||
Balance, July 26, 2013
|
$
|
110,511
|
$
|
-
|
$
|
110,511
|
||||||
Other Comprehensive Income
|
-
|
2,920
|
2,920
|
|||||||||
Net Loss
|
(43,977
|
)
|
-
|
(43,977
|
)
|
|||||||
Stock Based Compensation
|
4,437
|
-
|
4,437
|
|||||||||
Net Transfers from Parent
|
14,328
|
-
|
14,328
|
|||||||||
Balance, December 29, 2013
|
$
|
85,299
|
$
|
2,920
|
$
|
88,219
|
Period From July 26 - December 29, 2013
|
Period From December 31, 2012 - July 25, 2013
|
Year Ended December 30, 2012
|
Year Ended January 1, 2012
|
|||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net Income (loss)
|
$
|
(43,977
|
)
|
$
|
(22,594
|
)
|
$
|
(3,088
|
)
|
$
|
18,742
|
|||||
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities:
|
||||||||||||||||
Depreciation and amortization
|
4,669
|
3,581
|
6,814
|
6,755
|
||||||||||||
Equity loss (earnings) in joint venture
|
-
|
2,355
|
254
|
(577
|
)
|
|||||||||||
Gain on liquidation of subsidiary
|
-
|
-
|
-
|
(18,425
|
)
|
|||||||||||
Stock-based compensation
|
4,437
|
5,912
|
4,086
|
3,850
|
||||||||||||
Net loss on disposal of property and equipment
|
684
|
598
|
431
|
905
|
||||||||||||
Deferred income taxes, net
|
(1,164
|
)
|
(620
|
)
|
256
|
(2,923
|
)
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Accounts receivable, net
|
(5,558
|
)
|
8,986
|
8,101
|
31,796
|
|||||||||||
Other receivables
|
(716
|
)
|
995
|
1,252
|
2,863
|
|||||||||||
Inventories
|
13,836
|
(1,313
|
)
|
29,357
|
4,107
|
|||||||||||
Prepaid expenses and other current assets
|
718
|
(606
|
)
|
817
|
428
|
|||||||||||
Accounts payable
|
5,835
|
(7,925
|
)
|
(13,993
|
)
|
(17,655
|
)
|
|||||||||
Income taxes
|
1,980
|
5,508
|
4,123
|
5,945
|
||||||||||||
Other liabilities (a)
|
2,045
|
9,284
|
(1,247
|
)
|
(6,401
|
)
|
||||||||||
Net cash provided by (used in) operating activities
|
(17,211
|
)
|
4,161
|
37,163
|
29,410
|
|||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Capital expenditures
|
(2,015
|
)
|
(3,688
|
)
|
(2,839
|
)
|
(9,076
|
)
|
||||||||
Other assets, net
|
(203
|
)
|
283
|
(424
|
)
|
1,266
|
||||||||||
Net cash used in investing activities
|
(2,218
|
)
|
(3,405
|
)
|
(3,263
|
)
|
(7,810
|
)
|
Period From
July 26 -
December 29, 2013
|
Period From December 31, 2012 - July 25, 2013
|
Year Ended
December 30,
2012
|
Year Ended
January 1,
2012 |
|||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Proceeds from Short Term Intercompany loan
|
3,700
|
-
|
-
|
-
|
||||||||||||
Parent Company investment, net
|
14,977
|
(8,897
|
)
|
(29,166
|
)
|
(13,459
|
)
|
|||||||||
Net cash provided by (used in) financing activities
|
18,677
|
(8,897
|
)
|
(29,166
|
)
|
(13,459
|
)
|
|||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
550
|
(308
|
)
|
608
|
49
|
|||||||||||
INCREASE (DECREASE) IN CASH
|
(202
|
)
|
(8,449
|
)
|
5,342
|
8,190
|
||||||||||
CASH BALANCE AT BEGINNING OF PERIOD
|
21,672
|
30,121
|
24,779
|
16,589
|
||||||||||||
CASH BALANCE AT ENDING OF PERIOD
|
$
|
21,470
|
$
|
21,672
|
$
|
30,121
|
$
|
24,779
|
||||||||
SUPPLEMENTAL CASH FLOW INFORMATION:
|
||||||||||||||||
Cash paid for interest
|
$
|
-
|
$
|
-
|
$
|
28
|
$
|
3,780
|
||||||||
Cash paid for income taxes, net of refunds
|
$
|
2,111
|
$
|
1,715
|
$
|
4,909
|
$
|
4,571
|
(a)
|
During the period July 26, 2013 – December 29, 2013 (Successor), the Company paid $27.4 million to SynQor as part of the legal proceeding. Refer to Note 10, "Commitments and Contingencies".
|
(in thousands)
|
Allocated amounts
|
|||
|
||||
Net Assets:
|
||||
Cash assumed
|
$
|
21,672
|
||
Inventory
|
44,647
|
|||
Property and Equipment, net
|
30,733
|
|||
Other Net Assets (Liabilities)
|
(25,050
|
)
|
||
Total Net Assets
|
72,002
|
|||
|
||||
Identified Intangible Assets:
|
||||
Power Solutions Trade Name
|
11,300
|
|||
Power Solutions Technology
|
12,700
|
|||
Total Intangible Assets
|
24,000
|
|||
|
||||
Goodwill
|
19,925
|
|||
|
||||
Deferred Tax Liability
|
(2,696
|
)
|
||
|
||||
Allocated Purchase Price
|
$ |
113,231
|
December 29,
2013
(Successor)
|
December 30,
2012
(Predecessor)
|
|||||||
Raw materials
|
$
|
16,824
|
$
|
25,488
|
||||
Subassemblies-in-process
|
1,569
|
2,052
|
||||||
Finished goods
|
12,979
|
15,758
|
||||||
$
|
31,372
|
$
|
43,298
|
December 29,
|
December 30,
|
|||||||||||
2013
|
2012
|
|||||||||||
(Successor)
|
(Predecessor)
|
Useful Life (yrs)
|
||||||||||
Land
|
$
|
249
|
$
|
83
|
—
|
|||||||
Buildings
|
6,384
|
10,022
|
10-20
|
|||||||||
Factory and office equipment
|
24,844
|
62,735
|
3-7
|
|||||||||
Leasehold improvements
|
1,726
|
7,563
|
3-10
|
|||||||||
Other
|
27
|
151
|
3-7
|
|||||||||
Total cost
|
33,230
|
80,554
|
||||||||||
Less accumulated depreciation
|
3,138
|
56,723
|
||||||||||
|
$
|
30,092
|
$
|
23,831
|
||||||||
Depreciation expense was $3.1 million, $3.4 million, $6.6 million and $6.5 million, for the periods July 26, 2013 – December 29, 2013 (Successor), December 31, 2012 – July 25, 2013 (Predecessor) and fiscal years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor), respectively.
|
|
December 29, 2013 (Successor)
|
|||||||||||||||||||
|
Gross Intangible
Assets
|
Accumulated
Amortization
|
Foreign Currency Translation Adjustment
|
Net
Intangible
Assets
|
Weighted Average
Useful Life
(In Years)
|
|||||||||||||||
Amortizable intangibles
|
||||||||||||||||||||
Product technology
|
$
|
12,700
|
$
|
1,064
|
$
|
346
|
$
|
11,982
|
5
|
|||||||||||
Trade names
|
11,300
|
466
|
-
|
10,834
|
10
|
|||||||||||||||
Total
|
$
|
24,000
|
$
|
1,530
|
$
|
346
|
$
|
22,816
|
December 30, 2012 (Predecessor)
|
||||||||||||||||
|
Gross Intangible
Assets
|
Accumulated
Amortization
|
Net Intangible
Assets
|
Weighted Average
Useful Life
(In Years)
|
||||||||||||
Indefinite-lived intangibles
|
||||||||||||||||
Trade name
|
$
|
11,400
|
$ | - |
$
|
11,400
|
||||||||||
Amortizable intangibles
|
||||||||||||||||
Customer relationships
|
5,199
|
4,491
|
708
|
7
|
||||||||||||
Total
|
$
|
16,599
|
$
|
4,491
|
$
|
12,108
|
|
||||
Year ending December 31,
|
Amortization
Expense
|
|||
2014
|
$
|
3,726
|
||
2015
|
3,726
|
|||
2016
|
3,726
|
|||
2017
|
3,726
|
|||
2018 and after
|
7,912
|
|||
Total
|
$
|
22,816
|
December 29, 2013
|
December 30, 2012
|
|||||||
(Successor)
|
(Predecessor)
|
|||||||
Litigation reserve (a)
|
$
|
-
|
$
|
23,431
|
||||
Accrued bonuses
|
1,890
|
2,332
|
||||||
Accrued payroll and related expenses
|
4,905
|
3,881
|
||||||
Accrued warranties, current portion (b)
|
9,539
|
1,117
|
||||||
Other accrued expenses
|
5,607
|
4,079
|
||||||
|
$
|
21,941
|
$
|
34,840
|
(a)
(b) |
See Note 10, "Commitments and Contingencies" for more information on the litigation reserve.
See Note 9, "Warranties" for more information on the warranty accrual. |
Period From
July 26 -
December 29, 2013
|
Period From December 31, 2012 - July 25, 2013
|
Year Ended
December 30,
2012
|
Year Ended
January 1,
2012
|
|||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||||
Beginning balance
|
$
|
2,051
|
$
|
2,234
|
$
|
2,891
|
$
|
3,206
|
||||||||
Charges and costs accrued (a)
|
8,854
|
575
|
448
|
153
|
||||||||||||
Adjustments related to pre-existing warranties
(including changes in estimates)
|
316
|
(69
|
)
|
(352
|
)
|
(230
|
)
|
|||||||||
Less charges and repair costs
|
(438
|
)
|
(616
|
)
|
(784
|
)
|
(278
|
)
|
||||||||
Change due to foreign currency
|
(4
|
)
|
(73
|
)
|
31
|
40
|
||||||||||
Ending balance
|
$
|
10,779
|
$
|
2,051
|
$
|
2,234
|
$
|
2,891
|
||||||||
(a)
|
The increase in accrued warranties and repair costs during the period July 26, 2013 - December 29, 2013 (Successor) is primarily due to $8.3 million in board mount product warranty liability accrual.
|
|
||||
Years ending December 31,
|
Operating
Leases
|
|||
2014
|
$
|
2,942
|
||
2015
|
1,324
|
|||
2016
|
934
|
|||
2017
|
284
|
|||
2018
|
3
|
|||
2019 and thereafter
|
-
|
|||
Total future minimum lease payments
|
$
|
5,487
|
Year Ended
December 30, 2012 (Predecessor)
|
Year Ended
January 1, 2012 (Predecessor)
|
|||||||
Share units granted (in millions)
|
1.1
|
0.5
|
||||||
Risk-free interest rate
|
0.38% ‑ 0.41%
|
1.00
|
%
|
|||||
Volatility
|
61% ‑ 67%
|
84
|
%
|
|||||
Expected term, in years
|
3
|
3
|
||||||
Grant date fair value of share units
|
$3.32 ‑ $4.35
|
|
$8.52
|
Shares
(in thousands) |
Weighted Average Grant Date Fair Value Per Share
|
|||||||
Awards outstanding at December 30, 2012 (Predecessor)
|
528
|
$
|
5.72
|
|||||
Awards granted
|
-
|
-
|
||||||
PSU Awards vesting at 150% due to ABB
transaction (see details below) |
83
|
-
|
||||||
Awards vested and issued
|
(578
|
)
|
5.63
|
|||||
Awards forfeited
|
(33
|
)
|
5.41
|
|||||
Awards outstanding at July 25, 2013 (Predecessor)
|
-
|
$
|
-
|
Year Ended December 30, 2012
|
Year Ended January 1, 2012
|
|
(Predecessor)
|
(Predecessor)
|
|
Risk-free interest rate
|
1.20%
|
2.20%
|
Volatility
|
86%
|
84%
|
Option life, years
|
5.8
|
5.8
|
Stock options granted, in thousands
|
363.7
|
262.1
|
Options
(in thousands) |
Exercise Price per Option
|
Weighted Average Exercise Price
|
||||||||||
Options outstanding—December 30, 2012 (Predecessor)
|
1,113
|
$
|
2.09 - $12.94
|
$
|
7.20
|
|||||||
Options granted
|
-
|
-
|
-
|
|||||||||
Options exercised
|
(146
|
)
|
$
|
3.9 - $6.36
|
4.15
|
|||||||
Options forfeited
|
(290
|
)
|
$
|
4.22 - $11.64
|
5.55
|
|||||||
Options converted to ABB options
|
(677
|
)
|
$
|
4.265 - $12.94
|
7.43
|
|||||||
Options outstanding—July 25, 2013 (Predecessor)
|
-
|
-
|
$
|
-
|
Period From
July 26 - December 29, 2013
|
Period From December 31, 2012-July 25, 2013
|
Year Ended
December 30, 2012
|
Year Ended
January 1, 2012
|
|||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||||
Total fair value of stock awards vested
|
$
|
$4,900
|
$
|
5,114
|
$
|
$2,073
|
$
|
1,949
|
||||||||
Stock compensation expense related to stock awards (a)
|
$
|
$3,100
|
$
|
3,717
|
$
|
$2,703
|
$
|
2,748
|
(a)
|
The expense related to stock compensation is recorded in the combined statements of operation under the following line items: selling, general and administrative, research development, and engineering and cost of goods sold. During the periods July 26, 2013 – December 29, 2013 (Successor), December 31, 2012 – July 25, 2013 (Predecessor) and fiscal years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor), the corporate allocations recorded as an expense in the accompanying combined statements of operations related to awards granted were $1.3 million, $2.8 million, $2.2 million and $2.3 million, respectively.
|
Period From
July 26 -
December 29, 2013
|
Period From December 31, 2012 - July 25, 2013
|
Year Ended
December 30, 2012
|
Year Ended
January 1, 2012
|
|||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||||
Total intrinsic value of stock options exercised
|
$
|
183
|
$
|
1,673
|
$
|
289
|
$
|
66
|
||||||||
Stock compensation expense related to stock options (a)
|
$
|
1,337
|
$
|
2,195
|
$
|
1,383
|
$
|
1,102
|
(a)
|
The expense related to stock compensation is recorded in the combined statements of operation under the following line items: selling and administrative, research and development, and engineering and cost of goods sold. During the periods July 26, 2013 – December 29, 2013 (Successor), December 31, 2012 – July 25, 2013 (Predecessor) and fiscal years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor), the corporate allocations recorded as an expense in the accompanying combined statements of operations related to options were $0.1 million, $1.3 million, $0.6 million and $0.6 million, respectively.
|
Options
(in thousands) |
Exercise Price per Option
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Term
|
Aggregate Intrinsic Value
|
||||||||||||||||
ABB Options outstanding—July 26, 2013 (Successor)
|
189
|
-
|
$
|
-
|
-
|
$
|
-
|
|||||||||||||
ABB Option granted
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
ABB Options exercised
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
ABB Options forfeited
|
(11
|
)
|
$
|
23.62 - $41.87
|
31.67
|
-
|
-
|
|||||||||||||
ABB Options outstanding and exercisable—December 29, 2013 (Successor)
|
178
|
$
|
15.24 - $46.23
|
$
|
26.23
|
0.85
|
$
|
632.90
|
Period From
July 26 -
December 29, 2013
|
Period From
December 31, 2012 -
July 25, 2013
|
Year Ended
December 30, 2012
|
Year Ended
January 1, 2012
|
|||||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor) | |||||||||||||||
Revenues:(a)
|
||||||||||||||||||
North America(b)
|
$
|
41,030
|
$
|
53,540
|
$
|
102,290
|
$
|
113,410
|
||||||||||
Europe
|
26,478
|
34,742
|
66,590
|
85,100
|
||||||||||||||
Asia
|
41,204
|
49,902
|
103,090
|
113,310
|
||||||||||||||
Other
|
1,771
|
2,849
|
7,598
|
7,605
|
||||||||||||||
Total
|
$
|
110,483
|
$
|
141,033
|
$
|
279,568
|
$
|
319,425
|
(a)
|
Revenues are attributable to countries based on location of customer.
|
(b)
|
Included in revenue attributable to North America are sales to customers in the U.S. of $32.6 million, $40.0 million, $89.2 million, and $102.9 million for the periods July 26, 2013 – December 29, 2013 (Successor), December 31, 2012 – July 25, 2013 (Predecessor) and fiscal years ended December 30, 2012 (Predecessor) and January 1, 2012 (Predecessor), respectively.
|
December 29, 2013
|
December 30, 2012
|
|||||||
(Successor)
|
(Predecessor)
|
|||||||
United States
|
$
|
1,362
|
$
|
3,600
|
||||
China
|
12,462
|
12,197
|
||||||
Slovakia
|
9,463
|
5,068
|
||||||
Switzerland
|
6,302
|
2,524
|
||||||
Other
|
503
|
442
|
||||||
Total
|
$
|
30,092
|
$
|
23,831
|
|
||||||||||||||||
|
Period From
July 26 -
December 29, 2013
(Successor)
|
Period From December 31, 2012 - July 25, 2013
(Predecessor)
|
Year Ended
December 30,
2012
(Predecessor)
|
Year Ended
January 1,
2012
(Predecessor)
|
||||||||||||
United States
|
$
|
(12,075
|
)
|
$
|
(14,047
|
)
|
$
|
147
|
$
|
1,313
|
||||||
Non-United States
|
(7,172
|
)
|
(483
|
)
|
5,979
|
23,288
|
||||||||||
Total
|
$
|
(19,247
|
)
|
$
|
(14,530
|
)
|
$
|
6,126
|
$
|
24,601
|
||||||
|
|
||||||||||||||||
|
Period From
July 26 -
December 29, 2013
(Successor)
|
Period From December 31, 2012 - July 25, 2013
(Predecessor)
|
Year Ended
December 30,
2012
(Predecessor)
|
Year Ended
January 1,
2012
(Predecessor)
|
||||||||||||
Current:
|
||||||||||||||||
Federal
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
128
|
||||||||
State
|
-
|
13
|
13
|
29
|
||||||||||||
Foreign
|
23,687
|
2,678
|
2,578
|
5,145
|
||||||||||||
Total current
|
23,687
|
2,691
|
2,591
|
5,302
|
||||||||||||
Deferred:
|
||||||||||||||||
Federal
|
-
|
-
|
-
|
-
|
||||||||||||
State
|
-
|
-
|
-
|
-
|
||||||||||||
Foreign
|
1,043
|
3,018
|
6,369
|
1,134
|
||||||||||||
Total deferred
|
1,043
|
3,018
|
6,369
|
1,134
|
||||||||||||
Provision for income taxes
|
$
|
24,730
|
$ | 5,709 | $ | 8,960 |
$
|
6,436
|
||||||||
|
|
As of
|
|||||||||||||||||||||||
|
December 29, 2013 (Successor)
|
December 30, 2012 (Predecessor)
|
||||||||||||||||||||||
|
Federal
|
State
|
Foreign
|
Federal
|
State
|
Foreign
|
||||||||||||||||||
Current:
|
||||||||||||||||||||||||
Uniform capitalization
|
$
|
192
|
$
|
25
|
$
|
-
|
$
|
192
|
$
|
25
|
$
|
-
|
||||||||||||
Sales discount reserve
|
364
|
45
|
-
|
259
|
32
|
-
|
||||||||||||||||||
Bad debt reserve
|
237
|
30
|
171
|
540
|
67
|
13
|
||||||||||||||||||
Inventory reserve
|
1,267
|
158
|
2,361
|
1,489
|
185
|
1,205
|
||||||||||||||||||
Warranty reserve
|
3,205
|
399
|
333
|
333
|
41
|
167
|
||||||||||||||||||
Legal reserve
|
-
|
8,201
|
1,021
|
-
|
||||||||||||||||||||
Other
|
854
|
515
|
132
|
913
|
522
|
(600
|
)
|
|||||||||||||||||
Subtotal
|
6,119
|
1,172
|
2,997
|
11,927
|
1,893
|
785
|
||||||||||||||||||
Valuation allowance
|
(6,119
|
)
|
(1,172
|
)
|
(170
|
)
|
(11,927
|
)
|
(1,893
|
)
|
(47
|
)
|
||||||||||||
Total current
|
-
|
-
|
2,827
|
-
|
-
|
738
|
||||||||||||||||||
Non-current:
|
||||||||||||||||||||||||
Net operating loss
|
118,933
|
8,990
|
5,998
|
105,837
|
7,201
|
2,676
|
||||||||||||||||||
Intangible assets
|
(2,621
|
)
|
924
|
(3,672
|
)
|
(3,288
|
)
|
819
|
28
|
|||||||||||||||
Fixed assets
|
(122
|
)
|
(12
|
)
|
1,098
|
19
|
6
|
1,231
|
||||||||||||||||
Other
|
4,641
|
1,118
|
(494
|
)
|
5,624
|
1,310
|
(42
|
)
|
||||||||||||||||
Subtotal
|
120,831
|
11,020
|
2,930
|
108,192
|
9,336
|
3,893
|
||||||||||||||||||
Valuation allowance
|
(120,831
|
)
|
(11,020
|
)
|
(4,419
|
)
|
(112,008
|
)
|
(9,833
|
)
|
(2,382
|
)
|
||||||||||||
Total non-current
|
-
|
-
|
(1,489
|
)
|
(3,816
|
)
|
(497
|
)
|
1,511
|
|||||||||||||||
Net deferred income tax
(liabilities) assets
|
$
|
-
|
$
|
-
|
$
|
1,338
|
$
|
(3,816
|
)
|
$
|
(497
|
)
|
$
|
2,249
|
Balance at January 3, 2011 (Predecessor)
|
$
|
4,924
|
||
Gross increases—tax positions in current period
|
3,301
|
|||
Balance at January 1, 2012 (Predecessor)
|
8,225
|
|||
Gross increases—tax positions in current period
|
4,752
|
|||
Balance at December 30, 2012 (Predecessor)
|
12,977
|
|||
Gross increases—tax positions in current period
|
2,167
|
|||
Balance at July 25, 2013 (Predecessor)
|
$
|
15,144
|
||
Balance at July 26, 2013 (Successor)
|
$
|
-
|
||
Gross increases—tax positions in prior periods | 15,144 | |||
Gross increases—tax positions in current period
|
1,892
|
|||
Balance at December 29, 2013 (Successor)
|
$
|
17,036
|
Period From July 26 - December 29, 2013
|
Period From December 31, 2012 - July 25, 2013
|
Year Ended December 30, 2012
|
Year Ended January 1, 2012
|
|||||||||||||
(Successor)
|
(Predecessor)
|
(Predecessor)
|
(Predecessor)
|
|||||||||||||
Corporate overhead allocations from Parent
|
$
|
2,435
|
$
|
5,124
|
$
|
8,057
|
$
|
8,112
|
||||||||
Corporate merger costs allocated to PS
|
7,345
|
9,778
|
-
|
-
|
||||||||||||
Corporate Interest expense allocated to PS
|
-
|
-
|
-
|
3,438
|
||||||||||||
Total corporate overhead allocation from Parent
|
$
|
9,780
|
$
|
14,902
|
$
|
8,057
|
$
|
11,550
|
·
|
Power-One Limited Liability Company (a limited liability company organized under the laws of Russia)
|
·
|
PAI Capital LLC (a limited liability company organized under the laws of Delaware)
|
·
|
Power-One Pte. Ltd. (incorporated under the Companies Act and a private company limited by shares with a registered office situated in Singapore)
|
·
|
Power-One Co., Ltd. (a wholly foreign-owned enterprise registered under the laws of the People's Republic of China)
|
·
|
Power-One Limited (a company incorporated under the laws of Hong Kong)
|
·
|
Power-One AG (a corporation (Aktiengesellschaft) organized in Switzerland)
|
Page No.
|
|
Combined Condensed Balance Sheets as of March 30, 2014 (Successor) and December 29, 2013 (Successor)
|
F-2
|
Combined Condensed Statements of Operations for the three months ended March 30, 2014 (Successor) and March 31, 2013 (Predecessor)
|
F-3
|
Combined Condensed Statements of Comprehensive Income for the three months ended March 30, 2014 (Successor) and March 31, 2013 (Predecessor)
|
F-4
|
Combined Condensed Statements of Cash Flows for the three months ended March 30, 2014 (Successor) and March 31, 2013 (Predecessor)
|
F-5
|
Notes to Unaudited Combined Condensed Financial Statements
|
F-6
|
March 30,
2014 |
December 29,
2013
|
|||||||
(Successor)
|
(Successor)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash
|
$
|
25,351
|
$
|
21,470
|
||||
Accounts receivable:
|
||||||||
Trade, less allowance for doubtful accounts of $211 at March 30, 2014 and $326 at December 29, 2013
|
47,489
|
55,569
|
||||||
Other
|
4,936
|
3,543
|
||||||
Inventories
|
31,823
|
31,372
|
||||||
Prepaid expenses and other current assets
|
4,099
|
4,482
|
||||||
Total current assets
|
113,698
|
116,436
|
||||||
PROPERTY AND EQUIPMENT, net
|
29,495
|
30,092
|
||||||
INTANGIBLE ASSETS, net
|
21,899
|
22,816
|
||||||
GOODWILL
|
20,516
|
20,485
|
||||||
OTHER ASSETS
|
534
|
956
|
||||||
TOTAL ASSETS
|
$
|
186,142
|
$
|
190,785
|
||||
LIABILITIES AND PARENT COMPANY EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
40,785
|
$
|
44,810
|
||||
Income tax payable
|
996
|
1,978
|
||||||
Other current liabilities
|
18,811
|
21,941
|
||||||
Intercompany loan payable
|
-
|
3,700
|
||||||
Total current liabilities
|
60,592
|
72,429
|
||||||
OTHER LONG TERM LIABILITIES
|
30,201
|
30,137
|
||||||
TOTAL LIABILITIES
|
90,793
|
102,566
|
||||||
COMMITMENTS AND CONTINGENCIES (NOTE 8)
|
||||||||
PARENT COMPANY EQUITY:
|
||||||||
Parent company investment
|
92,031
|
85,299
|
||||||
Accumulated other comprehensive income
|
3,318
|
2,920
|
||||||
Total Parent company equity
|
95,349
|
88,219
|
||||||
TOTAL LIABILITIES AND PARENT COMPANY EQUITY
|
$
|
186,142
|
$
|
190,785
|
Three Months Ended
|
||||||||
March 30, 2014
|
March 31, 2013
|
|||||||
(Successor)
|
(Predecessor)
|
|||||||
NET SALES
|
$
|
58,859
|
$
|
58,479
|
||||
COST OF GOODS SOLD
|
44,868
|
46,795
|
||||||
GROSS PROFIT
|
13,991
|
11,684
|
||||||
EXPENSES:
|
||||||||
Selling, general and administrative
|
7,809
|
8,606
|
||||||
Research, development, and engineering
|
4,121
|
4,429
|
||||||
Amortization of intangible assets
|
283
|
65
|
||||||
Litigation
|
-
|
4,267
|
||||||
Total operating expenses
|
12,213
|
17,367
|
||||||
INCOME (LOSS) FROM OPERATIONS
|
1,778
|
(5,683
|
)
|
|||||
Other income (expense), net
|
(195
|
)
|
603
|
|||||
INCOME (LOSS) BEFORE INCOME TAXES
|
1,583
|
(5,080
|
)
|
|||||
PROVISION FOR INCOME TAXES
|
1,264
|
2,943
|
||||||
INCOME (LOSS) BEFORE SHARE IN EQUITY LOSS
OF JOINT VENTURE |
319
|
(8,023
|
)
|
|||||
SHARE IN EQUITY LOSS OF JOINT VENTURE
|
-
|
(141
|
)
|
|||||
NET INCOME (LOSS)
|
$
|
319
|
$
|
(8,164
|
)
|
Three Months Ended
|
|||||||||
March 30, 2014
|
March 31, 2013
|
||||||||
(Successor)
|
(Predecessor)
|
||||||||
NET INCOME (LOSS)
|
$
|
319
|
$
|
(8,164
|
)
|
||||
OTHER COMPREHENSIVE LOSS
|
|||||||||
Foreign currency translation adjustments
|
398
|
(1,629
|
)
|
||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO PARENT
COMPANY EQUITY |
$
|
717
|
$
|
(9,793
|
)
|
Three Months Ended
|
||||||||
March 30, 2014
|
March 31, 2013
|
|||||||
(Successor)
|
(Predecessor)
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income (loss)
|
$
|
319
|
$
|
(8,164
|
)
|
|||
Adjustments to reconcile net loss to net cash provided by
operating activities: |
||||||||
Depreciation and amortization
|
2,510
|
1,556
|
||||||
Equity loss of joint venture
|
-
|
141
|
||||||
Stock-based compensation
|
-
|
1,071
|
||||||
Net loss (gain) on disposal of property and equipment
|
(11
|
)
|
2
|
|||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable, net
|
8,128
|
8,882
|
||||||
Other receivables
|
(1,474
|
)
|
(1,013
|
)
|
||||
Inventories
|
(773
|
)
|
(580
|
)
|
||||
Prepaid expenses and other current assets
|
351
|
(416
|
)
|
|||||
Accounts payable
|
(3,708
|
)
|
(6,408
|
)
|
||||
Income taxes
|
33
|
3,206
|
||||||
Other liabilities
|
(3,332
|
)
|
2,797
|
|||||
Net cash provided by operating activities
|
2,043
|
1,074
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(1,013
|
)
|
(1,128
|
)
|
||||
Other assets
|
398
|
43
|
||||||
Net cash used in investing activities
|
(615
|
)
|
(1,085
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Repayment of short term inter-company loan
|
(3,700
|
)
|
-
|
|||||
Parent Company investment, net
|
6,225
|
(9,839
|
)
|
|||||
Net cash provided by (used in) financing activities
|
2,525
|
(9,839
|
)
|
|||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(72
|
)
|
(405
|
)
|
||||
INCREASE (DECREASE) IN CASH
|
3,881
|
(10,255
|
)
|
|||||
CASH AT BEGINNING OF PERIOD
|
21,470
|
30,121
|
||||||
CASH AT END OF PERIOD
|
$
|
25,351
|
$
|
19,866
|
||||
SUPPLEMENTAL CASH FLOW
INFORMATION: |
||||||||
Cash paid for income taxes, net of refunds
|
$
|
1,554
|
$
|
505
|
March 30, 2014 (Successor)
|
December 29, 2013 (Predecessor)
|
|||||||
Raw materials
|
$
|
19,214
|
$
|
16,824
|
||||
Subassemblies-in-process
|
2,027
|
1,569
|
||||||
Finished goods
|
10,582
|
12,979
|
||||||
|
$
|
31,823
|
$
|
31,372
|
||||
March 30, 2014 (Successor) | |||||||||||||||||||
Gross Intangible Assets
|
Accumulated Amortization
|
Foreign Currency Translation Adjustment
|
Net Intangible Assets
|
Weighted Average
Useful Life
(In Years)
|
|||||||||||||||
Amortizable intangibles
|
|
||||||||||||||||||
Product technology
|
$
|
12,700
|
$
|
1,700
|
$
|
347
|
$
|
11,347
|
5
|
||||||||||
Trade Names
|
11,300
|
748
|
-
|
10,552
|
10 | ||||||||||||||
Total
|
$
|
24,000
|
$
|
2,448
|
$
|
347
|
$
|
21,899
|
|
December 29, 2013 (Successor) | ||||||||||||||||||||
|
Gross Intangible
Assets
|
Accumulated
Amortization
|
Foreign Currency Translation Adjustment
|
Net
Intangible
Assets
|
Weighted Average
Useful Life
(In Years)
|
|||||||||||||||
Amortizable intangibles
|
||||||||||||||||||||
Product technology
|
$
|
12,700
|
$
|
1,064
|
$
|
346
|
$
|
11,982
|
5
|
|||||||||||
Trade names
|
11,300
|
466
|
-
|
10,834
|
10
|
|||||||||||||||
Total
|
$
|
24,000
|
$
|
1,530
|
$
|
346
|
$
|
22,816
|
Year Ending December 31,
|
Amortization Expense
|
|||
2014 (Nine Months)
|
$
|
2,798
|
||
2015
|
3,730
|
|||
2016
|
3,730
|
|||
2017
|
3,730
|
|||
2018
|
2,646
|
|||
2019 and after
|
5,265
|
|||
Total
|
$
|
21,899
|
||
March 30, 2014 (Successor)
|
December 29, 2013
(Successor) |
|||||||
Accrued warranties, current portion (a)
|
$
|
6,984
|
$
|
9,539
|
||||
Accrued payroll and related expenses
|
5,519
|
4,905
|
||||||
Accrued bonuses
|
1,704
|
1,890
|
||||||
Accrued expenses
|
4,604
|
5,607
|
||||||
|
$
|
18,811
|
$
|
21,941
|
||||
Three Months Ended
|
||||||||
March 30, 2014 (Successor)
|
March 31, 2013 (Predecessor)
|
|||||||
Beginning balance
|
$
|
10,779
|
$
|
2,234
|
||||
Charges and costs accrued
|
(129
|
)
|
424
|
|||||
Adjustments related to pre-existing warranties (including changes in estimates)
|
140
|
(232
|
) | |||||
Less charges and repair costs
|
(2,875
|
)
|
(330
|
)
|
||||
Change due to foreign currency
|
(21
|
)
|
(26
|
)
|
||||
Ending balance
|
$
|
7,894
|
$
|
2,070
|
·
|
Power-One Limited Liability Company (a limited liability company organized under the laws of Russia)
|
·
|
PAI Capital LLC (a limited liability company organized under the laws of Delaware)
|
·
|
Power-One Pte. Ltd. (incorporated under the Companies Act and a private company limited by shares with a registered office situated in Singapore)
|
·
|
Power-One Co., Ltd. (a wholly foreign-owned enterprise registered under the laws of the People's Republic of China)
|
·
|
Power-One Limited (a company incorporated under the laws of Hong Kong)
|
·
|
Power-One AG (a corporation (Aktiengesellschaft) organized in Switzerland)
|
UNAUDITED CONDENSED COMBINED PRO FORMA STATEMENT OF OPERATIONS
|
|||||||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2013
|
|||||||||||||||||||||||||||
(dollars in thousands, except per share data)
|
|||||||||||||||||||||||||||
Historical
|
|||||||||||||||||||||||||||
Power Solutions
|
|||||||||||||||||||||||||||
Bel Fuse Inc.
12 Months Ended
December 31,
2013
|
Successor
July 26 -
December 29,
2013 (2)
|
Predecessor
January 1 -
July 25,
2013 (2)
|
Combined
12 Months Ended
December 29,
2013
|
Pro Forma
Adjustments
|
Note
|
Pro Forma
Combined
|
|||||||||||||||||||||
Net sales
|
$
|
349,189
|
$
|
110,483
|
$
|
141,033
|
$
|
251,516
|
$
|
600,705
|
|||||||||||||||||
Costs and expenses:
|
|||||||||||||||||||||||||||
Cost of sales
|
286,888
|
104,997
|
121,315
|
226,312
|
$ |
(2,930
|
)
|
3a
|
510,270
|
||||||||||||||||||
Selling, general and administrative
|
45,826
|
23,872
|
30,872
|
54,744
|
(195
|
)
|
3b, 3c
|
100,375
|
|||||||||||||||||||
Litigation charges
|
41
|
-
|
4,267
|
4,267
|
4,308
|
||||||||||||||||||||||
Restructuring charges
|
1,387
|
-
|
-
|
-
|
-
|
1,387
|
|||||||||||||||||||||
334,142
|
128,869
|
156,454
|
285,323
|
(3,125
|
)
|
616,340
|
|||||||||||||||||||||
Income (loss) from operations
|
15,047
|
(18,386
|
)
|
(15,421
|
)
|
(33,807
|
)
|
3,125
|
(15,635
|
)
|
|||||||||||||||||
Interest expense
|
(156
|
)
|
-
|
-
|
-
|
(5,494
|
)
|
3d, 4a
|
(5,650
|
)
|
|||||||||||||||||
Interest income and other, net
|
274
|
(861
|
)
|
891
|
30
|
304
|
|||||||||||||||||||||
Earnings (loss) before (benefit) provision for income taxes
|
|||||||||||||||||||||||||||
and equity in loss of joint venture
|
15,165
|
(19,247
|
)
|
(14,530
|
)
|
(33,777
|
)
|
(2,369
|
)
|
(20,981
|
)
|
||||||||||||||||
(Benefit) provision for income taxes
|
(743
|
)
|
24,730
|
5,709
|
30,439
|
-
|
3e
|
29,696
|
|||||||||||||||||||
Equity in loss from joint venture
|
-
|
-
|
(2,355
|
)
|
(2,355
|
)
|
(2,355
|
)
|
|||||||||||||||||||
Net earnings (loss)
|
$
|
15,908
|
$
|
(43,977
|
)
|
$
|
(22,594
|
)
|
$
|
(66,571
|
)
|
$
|
(2,369
|
)
|
$
|
(53,032
|
)
|
||||||||||
Earnings per share:
|
|||||||||||||||||||||||||||
Class A common share - basic and diluted
|
$
|
1.32
|
$
|
(4.49
|
)
|
||||||||||||||||||||||
Class B common share - basic and diluted
|
$
|
1.41
|
$
|
(4.68
|
)
|
||||||||||||||||||||||
Weighted-average shares outstanding:
|
|||||||||||||||||||||||||||
Class A common share - basic and diluted
|
2,174,912
|
2,174,912
|
|||||||||||||||||||||||||
Class B common share - basic and diluted
|
9,239,646
|
9,239,646
|
BEL FUSE INC. AND SUBSIDIARIES
|
||||||||||||||||||||
UNAUDITED CONDENSED COMBINED PRO FORMA STATEMENT OF OPERATIONS
|
||||||||||||||||||||
FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2014
|
||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||
|
||||||||||||||||||||
|
Historical
|
|||||||||||||||||||
|
Bel Fuse Inc.
|
Power Solutions
|
||||||||||||||||||
|
3 Months Ended
|
3 Months Ended
|
||||||||||||||||||
|
March 31,
|
March 30,
|
Pro Forma
|
Pro Forma
|
||||||||||||||||
|
2014
|
2014 (2)
|
Adjustments
|
Note
|
Combined
|
|||||||||||||||
|
||||||||||||||||||||
Net sales
|
$
|
82,646
|
$
|
58,859
|
$
|
-
|
$
|
141,505
|
||||||||||||
|
||||||||||||||||||||
Costs and expenses:
|
||||||||||||||||||||
Cost of sales
|
68,576
|
48,989
|
-
|
4b
|
117,565
|
|||||||||||||||
Selling, general and administrative
|
11,189
|
8,092
|
(253
|
)
|
3c, 4c
|
19,028
|
||||||||||||||
|
79,765
|
57,081
|
(253
|
)
|
136,593
|
|||||||||||||||
|
||||||||||||||||||||
Income from operations
|
2,881
|
1,778
|
253
|
4,912
|
||||||||||||||||
Interest expense
|
(30
|
)
|
-
|
(1,328
|
)
|
3d, 4a
|
(1,358
|
)
|
||||||||||||
Interest income and other, net
|
51
|
(195
|
)
|
-
|
(144
|
)
|
||||||||||||||
|
||||||||||||||||||||
Earnings before provision for income taxes
|
2,902
|
1,583
|
(1,075
|
)
|
3,410
|
|||||||||||||||
Provision for income taxes
|
399
|
1,264
|
-
|
3e
|
1,663
|
|||||||||||||||
|
||||||||||||||||||||
Net earnings
|
$
|
2,503
|
$
|
319
|
$
|
(1,075
|
)
|
$
|
1,747
|
|||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
Earnings per share:
|
||||||||||||||||||||
Class A common share - basic and diluted
|
$
|
0.20
|
$
|
0.14
|
||||||||||||||||
Class B common share - basic and diluted
|
$
|
0.22
|
$
|
0.15
|
||||||||||||||||
|
||||||||||||||||||||
Weighted-average shares outstanding:
|
||||||||||||||||||||
Class A common share - basic and diluted
|
2,174,912
|
2,174,912
|
||||||||||||||||||
Class B common share - basic and diluted
|
9,334,955
|
9,334,955
|
(1)
|
Basis of Pro Forma Presentation
|
(2)
|
Power Solutions Reclassifications
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
Classification in
Power Solutions
Financial Statements
|
Reclassification to Conform
to Bel Fuse
Financial Statements
|
Classification in
Power Solutions
Financial Statements
|
Reclassification to Conform
to Bel Fuse
Financial Statements
|
|||||||||||||
Research & Development Expenses:
|
||||||||||||||||
Operating expenses
|
$ |
4,121
|
$ |
16,040
|
||||||||||||
Cost of goods sold
|
$ |
4,121
|
$ |
16,040
|
||||||||||||
Gain (loss) due to foreign exchange
|
||||||||||||||||
Other income (expense)
|
$ |
(143
|
)
|
$ |
(1,230
|
)
|
||||||||||
Selling, general and administrative expense
|
$ |
(143
|
)
|
$ |
(1,230
|
)
|
(3)
|
Transaction-Related Adjustments
|
(a)
|
Represents Bel's purchase accounting adjustment for estimated incremental amortization expense of $1.5 million for the year ended December 31, 2013 resulting from $13 million of estimated fair value adjustments related to developed technology acquired by Bel. Finite-lived intangible assets are amortized on a straight line basis over an estimated useful life ranging from 5 to 10 years. Also represents the reversal of a non-recurring inventory step-up of $4.4 million.
|
(b)
|
Represents Bel's purchase accounting adjustments including estimated incremental depreciation expense of $0.3 million for the year ended December 31, 2013 resulting from estimated fair value adjustments to property, plant and equipment of $8 million with remaining useful lives ranging from 3 to 20 years. Also represents Bel's purchase accounting adjustment for estimated incremental amortization expense of $0.1 million for the year ended December 31, 2013 resulting from $1.2 million of estimated fair value adjustments to the trade names acquired by Bel.
|
(c)
|
Represents an adjustment related to amortization on trade names included in the carve-out financials as compared to the trade names actually acquired by Bel. The value of the trade names are included in the Power Solutions carve-out financials, along with the associated amortization on these trade names since ABB's acquisition in July 2013. Bel's acquisition of the Power Solutions business of Power-One did not include the Power-One trade name. As such, this pro forma adjustment removes amortization expense related to the Power-One trade name of $0.6 million for the year ended December 31, 2013 and $0.3 million for the three months ended March 31, 2014.
|
(d)
|
Represents net increases in interest expense of $5.5 million during the year ended December 31, 2013 and $1.3 million during the three months ended March 31, 2014 related to the Term Loan and Bel's revolving credit facility, consisting of:
|
Three Month Ended
March 31,
2014
|
Year Ended
December 31,
2013
|
|||||||
$145 million Term Loan, matures on June 19, 2019, at a weighted
|
||||||||
average interest rate of 3.04% and 3.01%, respectively
|
$
|
1,019
|
$
|
4,307
|
||||
Commitment fees on the revolving credit facility of the five-year
|
||||||||
credit agreement at 0.35% of the undrawn balance of $50 million
|
44
|
175
|
||||||
Amortization of deferred financing costs
|
284
|
1,134
|
||||||
Subtotal
|
$
|
1,347
|
$
|
5,616
|
||||
Less: Amounts included in Bel's historical statement of operations
|
||||||||
related to prior revolving credit facility
|
(19
|
)
|
(122
|
)
|
||||
Total
|
$
|
1,328
|
$
|
5,494
|
(e)
|
A zero tax effect has been provided on the pro forma adjustments since the entities affected by the adjustments are in a full valuation allowance position and any tax effect of the pro forma adjustments would be offset by an adjustment to the valuation allowance.
|
(4)
|
Items Not Adjusted in Unaudited Pro Forma Financial Information
|
(a)
|
We have not reflected any additional interest expense for potential borrowings of up to $50 million available under the revolving credit facility and up to $70 million available under the delayed draw term loan, as these facilities were not drawn upon at the closing of the Power Solutions transaction and were not intended to be used to fund said transaction.
|
(b)
|
We have not adjusted amortization expense related to developed technology during the three months ended March 31, 2014, as we believe the fair value adjustments recorded if Bel had acquired Power Solutions on January 1, 2013 would reflect similar fair values to those recorded by ABB in connection with its July 2013 acquisition of Power-One. The historical statement of operations for Power Solutions for the three months ended March 31, 2014 already includes additional amortization based on ABB's fair value adjustments and we believe that any difference in Bel's calculation would be immaterial.
|
(c)
|
We have not adjusted depreciation expense related to property, plant and equipment or amortization expense related to the acquired trade names during the three months ended March 31, 2014, as we believe the fair value adjustments recorded if Bel had acquired Power Solutions on January 1, 2013 would reflect similar fair values to those recorded by ABB in connection with its July 2013 acquisition of Power-One. The historical statement of operations for Power Solutions for the three months ended March 31, 2014 already includes additional depreciation and amortization based on ABB's fair value adjustments and we believe that any difference in Bel's calculation would be immaterial.
|
(d)
|
In connection with the acquisition, we have incurred and will continue to incur acquisition-related costs, including fees paid to professional advisors for legal and accounting services and other fees, which have not been adjusted in the pro forma results above since only immaterial amounts were incurred through March 31, 2014. During the nine months ended September 30, 2014, the Company incurred $3.6 million of acquisition-related costs associated with the acquisition.
|