SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K/A
Amendment No. 1
to
Current Report
Pursuant to Section 13 or 15 (d) of
The Securities Exchange Act of 1934
September 18, 2002 Date of Report |
July 5, 2002 (Date of earliest event reported) |
Maxwell Technologies, Inc.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation) |
0-10964 (Commission File Number) |
95-2390133 (I.R.S. Employer Identification No.) |
||
9244 Balboa Avenue, San Diego, California (Address of principal executive offices) |
92123 (Zip Code) |
Registrant's telephone number, including area code (858) 279-5100
Not applicable
(Former name or former address, if changed since last report.)
This Amendment No. 1 on Form 8-K/A (this "Amendment") hereby amends Item 2 to include subsequent amendments to Stock Purchase and Barter Agreement, and Item 7 of the Current Report on Form 8-K filed on July 19, 2002 by Maxwell Technologies, Inc., a Delaware Corporation ("Maxwell"), relating to the acquisition of Montena Components Ltd. ("Montena"), a corporation formed under the laws of Switzerland and a subsidiary of Montena SA, a Swiss corporation. Maxwell is filing this Amendment to include the historical financial information required with respect to Montena and the pro forma financial information required with respect to the acquisition of Montena.
Item 2. Acquisition of Assets.
On August 12, 2002 Maxwell Technologies, Inc. ("Maxwell"), and Montena SA signed Amendment Number Two to the May 30, 2002 Stock Purchase and Barter Agreement entered into by them pursuant to which Maxwell acquired all of the outstanding shares of capital stock of Montena Components Ltd.
In conjunction with the sale, Maxwell loaned $3 million to Montena, SA and held back 300,000 of the total of 2.55 million shares issued in the transaction as collateral under a stock pledge agreement. Under the original agreement, Montena, SA committed to sell the 300,000 shares as promptly as practical after closing to repay the loan. Instead of requiring Montena, SA to sell the shares, Maxwell agreed in Amendment Number Two to accept return of the shares in satisfaction of the loan.
The Stock Purchase and Barter Agreement, as amended, provides for the possible future issuance of additional shares of Maxwell common stock to Montena, SA, provided that Montena Components, Ltd. achieves total sales in excess of $20 million for the twelve-month period ended June 30, 2003, Maxwell will provide the following share value support to Montena, SA:
"To the extent that each share of Maxwell stock issued as part of the purchase price and held by Montena, SA on September 1, 2003 has a market value (based on the average 30 trading-day closing price ending on September 1, 2003the "30 Day Measurement Price") of less than $9 per share, then Maxwell will provide to Montena, SA additional consideration equal, in total value, to (i) the difference between $9 and the 30 Day Measurement Price multiplied by (ii) such number of shares held by Montena, SA on September 1, 2003; provided, however, that such additional consideration will in no event be greater than 500,000 shares of Maxwell common stock (based on the 30 Day Measurement Price) or cash equal in value to 500,000 shares of Maxwell common stock valued at the 30 Day Measurement Price. Such additional consideration may be provided by Maxwell (at the sole discretion of Maxwell) in cash or in shares of Maxwell common stock, subject to the following conditions: Maxwell shall provide such additional consideration in shares of Maxwell common stock only if the authority for such issuance has been approved by the shareholders of Maxwell, and in the event that Montena, SA votes its shares of Maxwell common stock on such matter, Montena, SA agrees to vote such shares to approve the use of Maxwell common stock as the additional consideration."
1
Item 7. Financial Statements and Exhibits.
|
Page |
|
---|---|---|
Report of Ernst & Young AG, Independent Auditors | 3 | |
Balance Sheet as of June 30, 2002 |
4 |
|
Statement of Income for the Fiscal Year Ended June 30, 2002 |
5 |
|
Statement of Stockholders' Equity for the Fiscal Year Ended June 30, 2002 |
6 |
|
Statement of Cash Flows for the Fiscal Year Ended June 30, 2002 |
7 |
|
Notes to Financial Statements |
8 |
2
REPORT OF ERNST & YOUNG AG, INDEPENDENT AUDITORS
To
the Board of Directors and Stockholders
Montena Components Ltd.
We have audited the accompanying balance sheet of Montena Components Ltd. as of June 30, 2002, and the related statements of income, stockholders' equity and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Montena Components Ltd. at June 30, 2002 and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States.
Berne, Switzerland September 4, 2002 |
ERNST & YOUNG AG |
3
MONTENA COMPONENTS LTD.
BALANCE SHEET
(in thousands of Swiss Francs (CHF), except share data)
|
June 30, 2002 |
||||
---|---|---|---|---|---|
Assets | |||||
Current assets: | |||||
Cash and cash equivalents | CHF | 901 | |||
Trade and other accounts receivable, net | 6,634 | ||||
Inventories | 7,904 | ||||
Prepaid expenses and other current assets | 1,541 | ||||
Due from related parties | 390 | ||||
Total current assets | 17,370 | ||||
Deferred income taxes | 79 | ||||
Property, plant and equipment, net | 3,546 | ||||
CHF | 20,995 | ||||
Liabilities and stockholders' equity | |||||
Current liabilities: | |||||
Accounts payable and accrued liabilities | CHF | 8,858 | |||
Accrued employee compensation | 1,618 | ||||
Short-term borrowings | 500 | ||||
Income taxes payable | 849 | ||||
Deferred income taxes | 204 | ||||
Loan from pension fund | 75 | ||||
Due to related party | 373 | ||||
Loan from related party | 1,620 | ||||
Total current liabilities | 14,097 | ||||
Loan from pension fund |
300 |
||||
Commitments and contingencies |
|||||
Stockholders' equity: | |||||
Common stock, CHF 10 par value per share, 100,000 shares authorized, issued and outstanding at June 30, 2002 | 1,000 | ||||
Retained earnings | 5,598 | ||||
Total stockholders' equity | 6,598 | ||||
CHF | 20,995 | ||||
See accompanying notes.
4
MONTENA COMPONENTS LTD.
STATEMENT OF INCOME
(in thousands of Swiss Francs (CHF))
|
Year ended June 30, 2002 |
||||
---|---|---|---|---|---|
Sales | CHF | 42,315 | |||
Cost of sales | 32,605 | ||||
Gross profit | 9,710 | ||||
Operating expenses: | |||||
Selling, general and administrative | 7,688 | ||||
Research and development | 745 | ||||
Total operating expenses | 8,433 | ||||
Income from operations | 1,277 | ||||
Gain on sale of business | 1,014 | ||||
Interest expense | (288 | ) | |||
Foreign exchange losses, net | (145 | ) | |||
Net income before income taxes | 1,858 | ||||
Provision for income taxes | 281 | ||||
Net income | CHF | 1,577 | |||
See accompanying notes.
5
MONTENA COMPONENTS LTD.
STATEMENT OF STOCKHOLDERS' EQUITY
Year Ended June 30, 2002,
(in thousands of Swiss Francs (CHF))
|
Common Stock |
Retained Earnings |
Total Stockholders' Equity |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Balance at June 30, 2001 | CHF | 1,000 | CHF | 4,021 | CHF | 5,021 | ||||
Net income and comprehensive income | | 1,577 | 1,577 | |||||||
Balance at June 30, 2002 | CHF | 1,000 | CHF | 5,598 | CHF | 6,598 | ||||
See accompanying notes.
6
MONTENA COMPONENTS LTD.
STATEMENT OF CASH FLOW
(in thousands of Swiss Francs(CHF))
|
Year Ended June 30, 2002 |
||||||||
---|---|---|---|---|---|---|---|---|---|
Operating activities: | |||||||||
Net income | CHF | 1,577 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 1,082 | ||||||||
Bad debt expense | (80 | ) | |||||||
Gain on sales of business | (1,014 | ) | |||||||
Deferred income taxes | 281 | ||||||||
Changes in operating assets and liabilities: | |||||||||
Accounts receivable | (840 | ) | |||||||
Inventories | (549 | ) | |||||||
Prepaid expenses and other | 29 | ||||||||
Accounts payable and accrued liabilities | 2,048 | ||||||||
Accrued employee compensation | 35 | ||||||||
Net cash provided by operating activities | 2,569 | ||||||||
Investing activities: | |||||||||
Proceeds from sale of business | 880 | ||||||||
Purchases of property and equipment | (2,782 | ) | |||||||
Net cash used in investing activities | (1,902 | ) | |||||||
Financing activities: | |||||||||
Principal payments on short-term borrowings | (8,906 | ) | |||||||
Proceeds from short-term borrowings | 8,200 | ||||||||
Proceeds from related party | 662 | ||||||||
Net cash used in financing activities | (44 | ) | |||||||
Increase in cash and cash equivalents | 623 | ||||||||
Cash and cash equivalents at beginning of period | 278 | ||||||||
Cash and cash equivalents at end of period | CHF | 901 | |||||||
Cash (paid) received for: | |||||||||
Interest | CHF | (127 | ) | ||||||
Income taxes | CHF | |
See accompanying notes.
7
MONTENA COMPONENTS LTD.
NOTES TO FINANCIAL STATEMENTS
Note 1Description of Business and Summary of Significant Accounting Policies
Description of Business
Montena Components Ltd., ("the Company"), a majority owned subsidiary of Montena SA, develops, manufactures and markets high-voltage capacitors, ultracapacitors, automated winding machinery and power factor correction systems. The Company has focused its business on the following areas:
The Company's strategy is to apply its expertise and proprietary technology in component design and assembly, energy storage and power distribution and management to develop, manufacture and market products for high value applications.
The Company's high-voltage capacitor, ultracapacitor, winding machinery and power factor correction products generate all of its revenues from continuing operations. The Company sold its power capacitor business in March 2002.
Inventories
Inventories are stated at the lower of cost or market. Inventory cost is determined on the first-in first-out method. Shipping and handling costs are included in "Cost of sales" in the accompanying financial statements.
Property, Plant and Equipment
Property, plant and equipment are carried at cost and are depreciated using the straight-line method. Depreciation and amortization is provided over the estimated useful lives of the related assets (three to five years). Depreciation of property, plant and equipment amounted to CHF 1.1 million in the year ended June 30, 2002.
Long-Lived Assets
The Company periodically evaluates the carrying value of the unamortized balances of its long-lived assets to determine whether any impairment of these assets has occurred or whether any revision to the related amortization periods should be made. This evaluation is based on management's projections of the undiscounted future cash flows associated with each class of asset. If management's evaluation indicates that the carrying values of these assets were impaired, such impairment is recognized by a reduction of the applicable asset carrying value to its estimated fair value and expensed through operations. No such impairment adjustments were recorded during the year ended June 30, 2002.
8
Income Taxes
The Company accounts for income taxes in accordance with SFAS No. 109, "Accounting for Income Taxes," which requires the use of the liability method of accounting for deferred income taxes. Under this method, deferred income taxes are recorded to reflect the tax consequences on future years of temporary differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end. If it is more likely than not that some portion or all of a deferred tax asset will not be realized, a valuation allowance is recognized.
Cash and Cash Equivalents, Short-Term Investments
All highly liquid instruments with an original maturity of three months or less from purchase are considered cash equivalents
Concentration of Credit Risk
Financial instruments, which subject the Company to potential concentrations of credit risk, consist principally of the Company's cash and cash equivalents and trade accounts receivable. The Company's cash and cash equivalents are placed with high quality financial institutions to mitigate the risk of material loss. The Company's accounts receivable result from product sales to customers in various industries and in various geographical areas, both domestic and foreign. The Company performs ongoing credit evaluations of its customers and depending on the Company's assessment of the creditworthiness of the customer, prior to shipment of the goods to the customer, may request a letter of credit or partial payment of the amount due. Such amounts are classified within "Accounts payable and accrued liabilities" in the accompanying financial statements.
As a result of these measures, management does not believe significant credit risk exists in relation to its trade accounts receivable.
The Company's maximum exposure to credit risk in relation to cash and cash equivalents and trade accounts receivable is the carrying value of these assets as indicated in the accompanying financial statements.
Fair Value of Financial Instruments
Cash and cash equivalents, trade accounts receivable, accounts payable and short-term borrowings are carried at cost in the accompanying financial statements, which approximates fair value, due to the short-term maturities of these financial instruments.
Foreign Currencies
The operating results of the Company are exposed to changes in exchange rates between the Swiss Franc, United States dollar, and Euro. The Company does not currently hedge its foreign exchange risk.
Revenue Recognition
Sales of assembled products and equipment are recorded on the date of shipment and passage of title or, if required, upon acceptance by the customer. Warranty is accrued for at the time of the sale.
Comprehensive Income
The Company has adopted the provisions of SFAS No. 130, "Reporting Comprehensive Income". SFAS No. 130 establishes standards for reporting comprehensive income and its components in financial statement. Comprehensive income, as defined, includes all changes in equity (net assets)
9
during a period from non-owner sources. Net loss and other comprehensive loss, including foreign currency translation adjustments shall be reported, net of their related tax effect, to arrive at comprehensive loss. For the year ended June 30, 2002, the Company's net income was the same as comprehensive income.
New Accounting Pronouncements
In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." SFAS No. 144 addresses the financial accounting and reporting for the impairment or disposal of long-lived assets. SFAS No. 144 supersedes SFAS No. 121 but retains SFAS No. 121's fundamental provisions for recognition and measurement of impairment of long-lived assets to be held and used and measurement of long-lived assets to be disposed of by sale. SFAS No. 144 also supersedes the accounting and reporting provisions of Accounting Principles Board ("APB") Opinion No. 30 for segments of a business to be disposed of but retains APB Opinion No. 30's requirement to report discontinued operations separately from continuing operations and extends that reporting to a component of an entity that either has been disposed of or is classified as held for sale. SFAS will No. 144 become effective for the Company beginning July 1, 2002. The Company does not believe that adoption of SFAS No. 144 on July 1, 2002 will have a material impact on the Company's financial position or results of operations.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Estimates are required to provide for product obsolescence, warranty accruals as well as other matters.
Note 4Sale of Business
In March 2002 the Company sold substantially all of the assets, liabilities and business operations of its Power Capacitor Division in Switzerland to EPCOS Electronic Components SA, a Spanish subsidiary of EPCOS AG. The aggregate purchase price was CHF 2.35 million of which CHF 880,000 was received in April and the remaining balance is due in two installments of CHF 1.03 million and CHF 441,000 in August and October 2002, respectively, which is included in "Prepaid expenses and other current assets" in the accompanying financial statements. The net assets sold had a net book value of CHF 210,000 as of the Closing Date. The Company recorded a pre-tax gain from the sale of these assets of CHF 1.01 million, net of accrued transaction costs of CHF 1.13 million. This product line had revenues of CHF 6.8 million and an operating loss of CHF 1.8 million for the year ended June 30, 2002.
Note 5Balance Sheet Details, all amounts in thousands:
Trade and other accounts receivable, net:
|
June 30, 2002 |
|||
---|---|---|---|---|
Amounts billed | CHF | 6,334 | ||
Allowance for doubtful accounts | (430 | ) | ||
Sales taxes receivable | 730 | |||
CHF | 6,634 | |||
10
Inventory:
|
June 30, 2002 |
|||
---|---|---|---|---|
Finished goods | CHF | 1,654 | ||
Work-in-process | 3,632 | |||
Raw materials and purchased parts | 4,623 | |||
Inventory reserve | (2,005 | ) | ||
CHF | 7,904 | |||
Property, plant and equipment:
|
June 30, 2002 |
|||
---|---|---|---|---|
Machinery & equipment | CHF | 2,791 | ||
Furniture and office equipment | 1,829 | |||
4,620 | ||||
Less accumulated depreciation | (2,422 | ) | ||
2,198 | ||||
Construction-in-progress | 1,348 | |||
CHF | 3,546 | |||
Prepaid expenses and other current assets:
|
June 30, 2002 |
||
---|---|---|---|
Balance due on sale of business (see note 4) | CHF | 1,471 | |
Deposits and other | 70 | ||
CHF | 1,541 | ||
Accounts payable and accrued liabilities:
|
June 30, 2002 |
||
---|---|---|---|
Accounts payable and accrued liabilities | CHF | 5,219 | |
Warranty reserve | 865 | ||
Customer deposits | 2,774 | ||
CHF | 8,858 | ||
11
Note 6Short-term borrowings and debt
Short-term borrowings:
The Company has a bank credit agreement (the "Credit Agreement") with two Swiss banks. As of June 30, 2002, these banks were also shareholders of the Company and owned an aggregate 23.2% of the Company's outstanding shares. Borrowings under the Credit Agreement bear interest at the bank's prime rate plus 1.0%. At June 30, 2002 the rate was 8.5%. Under the Credit Agreement the Company is also eligible to borrow fixed term loans at LIBOR rate plus 2.5% with repayment terms extending beyond one month from the date of funding. Borrowings under the Credit Agreement are secured by the Company's assets. As of June 30, 2002, the company had CHF 500,000 outstanding under the Credit Agreement, CHF 1.0 million assigned to letters of guarantee and an available borrowing balance of CHF 3.5 million.
Note 7Income Taxes
The provision for income taxes based on income from operations is as follows (in thousands):
|
For the Year Ended |
||||
---|---|---|---|---|---|
|
June 30, 2002 |
||||
Federal: | |||||
Current | CHF | 228 | |||
Deferred | (144 | ) | |||
84 | |||||
Canton/municipal: |
|||||
Current | 336 | ||||
Deferred | (139 | ) | |||
197 | |||||
CHF | 281 | ||||
The company benefits from a partial tax holiday on cantonal and municipal income taxes. The holiday extends for a period of 5 years from July 1st, 2000 until June 30, 2005 and relieves the Company of 50% of all cantonal and municipal income taxes. The tax holiday was granted under the condition that the company does not stop its activity or leave the canton for the time of the tax holiday and the following 5 years. Non-compliance with the conditions would trigger a retroactive revocation and all the taxes saved during the tax holiday would become payable.
The provision for income taxes in the accompanying statement of operations does not differ from the amount calculated by applying enacted income tax rates. Enacted income tax rates amount to 8.5% for federal income taxes and 8.25% for cantonal and municipal income taxes. After the tax holiday the cantonal and municipal income taxes will rise to 16.5%. Cantonal and municipal income tax rates are potentially subject to changes every year.
The company has no unused operating loss carryforwards.
Deferred income taxes reflect the net tax effects on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax
12
purposes. The primary components of the Company's deferred tax assets and liabilities within continuing operations are as follows (in thousands).
|
June 30, 2002 |
||||
---|---|---|---|---|---|
Deferred tax assets: | |||||
Asset write-downs not recorded for tax purposes | CHF | 79 | |||
Customer advances treated as revenue for tax purposes | 501 | ||||
580 | |||||
Deferred tax liabilities: | |||||
Inventory provisions recorded for tax purposes | (683 | ) | |||
All other accruals and provisions recorded for tax purposes | (22 | ) | |||
(705 | ) | ||||
CHF | (125 | ) | |||
Short-term deferred tax liabilities | (204 | ) | |||
Long-term deferred tax assets | 79 | ||||
CHF | (125 | ) | |||
Note 8Commitments and Contingencies
Leases
The Company leases facilities from Montena Properties SA, a wholly owned subsidiary of Montena SA, the majority shareholder of Montena Components Ltd. During the year the Company's rental expense of CHF 1.1 million were payable to Montena Properties SA. Future annual minimum rental commitments as of June 30, 2002, are as follows (in thousands):
Fiscal Years |
|
||
---|---|---|---|
2003 | CHF | 1,009 | |
2004 | 1,000 | ||
2005 | 979 | ||
2006 | 963 | ||
2007 | 960 | ||
Thereafter | 1,920 | ||
CHF | 6,831 | ||
One lease includes a renewal option for a period of five years. Certain of the leases are subject to rental adjustment based on consumer price indices. Substantially all leases provide that the Company pay for property taxes, insurance, and repairs and maintenance.
Loss on Firm Commitment
The Company is party to contracts with suppliers requiring it to purchase a minimum quantity of items over the next several years. Based on current and anticipated sales levels for the related Company products, and given the minimum purchase commitments and contractual prices, the Company recorded an expense of CHF 614,000 during the year, including CHF 308,000 considered as transaction costs in the disposal of Power Capacitor Division (see note 4). The balance of CHF 306,000 is recorded as "Cost of Sales" in the accompanying financial statements.
13
Employment Agreement
The Company has entered into an employment agreement with its Chief Executive Officer (the "Employment Agreement"). The Employment Agreement includes a provision requiring that, should the Chief Executive Officer be terminated, the Company will pay him severance equal to two years' salary and bonus.
Note 9Pension
Employee Benefits and Collective Bargaining Agreements
All employees benefit from the compulsory Swiss state plans for old age and invalidity. In addition, the employees belong to a Company pension plan, which is equivalent to a defined contribution plan. Contributions made to the pension plan and expensed during the year ended June 30, 2002 was CHF 524,000.
The Company is party to a collective bargaining agreement, with the majority of its employees. The collective bargaining agreement ends on June 30, 2003 and may be renewed at that date.
Note 10Related Parties
During the year, Montena SA, the majority shareholder of the Company loaned funds to the Company and issued a note for approximately CHF 1.6 million. This note is due and payable on demand and accrues interest at a rate of 5.5 percent. This note was repaid in full in July 2002.
Montena SA provided managements services during the year to the Company and charged CHF 1.0 million of management fees, which has been included in selling, general and administrative expenses in the statement of income. Montena Properties SA, a wholly owned subsidiary of Montena SA, is the lessor for the Company's headquarters in Rossens, Switzerland. During the year, the Company paid CHF 1.1 million in rental fees to Montena Properties SA (see note 8).
The Company has a Credit Agreement with two Swiss banks. As of June 30, 2002, these banks were also shareholders of the Company and owned an aggregate 23.2% of the Company's outstanding shares (see note 6).
Note 11Stockholders' Equity
Distribution of earnings
According to Swiss Law, 5% of the statutory annual profit earned by the Company is to be appropriated to a general legal reserve until this reserve is equivalent to 20% of the par value of the Company's issued common stock. In addition, an amount equal to 10% of such part of any dividend which may be declared or paid in excess of 5% of the par value of the Company's issued common stock is required to be transferred to the general legal reserve. The general legal reserve up to 50% of par value of the Company's issued common stock is not available for distribution. At June 30, 2002, CHF 140,000 had been appropriated to the general legal reserve and was not available for distribution.
Shareholder Rights
Each share grants one vote in the General Meeting. Voting rights may only be exercised by shareholders listed in the Company's share register. Besides the voting rights the shareholders are also entitled to rights to assets (rights to dividends and liquidation proceeds), several protective rights as well as rights to the non-dilution of their participation (preemptive rights).
Note 13Subsequent Events
On July 5, 2002, Montena S.A., the majority shareholder of Montena Components Ltd., entered into an agreement to sell the Company to Maxwell Technologies, Inc. ("Maxwell"), a U.S. publicly traded developer and manufacturer of high reliability electronic components and power and computing systems, for 2.25 million shares of Maxwell common stock valued at approximately CHF 30.3 million and CHF 4.5 million in cash.
14
|
Page |
|
---|---|---|
Unaudited Pro Forma Condensed Combined Balance Sheet of Maxwell Technologies, Inc. and Montena Components Ltd. As of June 30, 2002. | 17 | |
Unaudited Pro Forma Condensed Combined Statement of Operations of Maxwell Technologies, Inc. for the year ended December 31, 2001. | 18 | |
Unaudited Pro Forma Condensed Combined Statement of Operations of Maxwell Technologies, Inc. for the six months ended June 30, 2002. | 19 |
15
MAXWELL TECHNOLOGIES, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS
The following unaudited pro forma combined condensed financial information gives effect to the acquisition of Montena Components Ltd. ("Montena"), a subsidiary of Montena SA, by Maxwell Technologies, Inc. ("Maxwell") on July 5, 2002 using the purchase method of accounting.
The unaudited pro forma combined condensed balance sheet is based on the historical balance sheets of Maxwell and Montena as of June 30, 2002 and has been prepared to reflect the acquisition by Maxwell of Montena as if the acquisition had occurred as of June 30, 2002.
The unaudited pro forma combined condensed statement of operations for the year ended December 31, 2001 is based on the historical statement of operations of Maxwell and combines the results of operations of Montena for the year ended December 31, 2001 as if the transaction had occurred as of January 1, 2001. The unaudited pro forma combined condensed statement of operations for the six months ended June 30, 2002 is based on the historical statements of operations of Maxwell and combines the results of operations for Montena for the six months ended June 30, 2002 as if the acquisition had occurred as of January 1, 2001. The fiscal year ends of Maxwell and Montena are December 31, and June 30, respectively.
The pro forma combined condensed financial information is presented for illustrative purposes only and is not necessarily indicative of the financial position or operating results that would have been achieved if the acquisition had been completed as of the beginning of the periods presented, nor are they necessarily indicative of the future financial position or operating results of Maxwell. The pro forma combined condensed financial information does not give effect to any cost savings or restructuring and integration cost that may result from the integration of the Montena operations.
The unaudited pro forma combined condensed financial information should be read in conjunction with the audited and unaudited financial statements and accompanying notes of Maxwell included in Maxwell's Annual Report on Form 10-K for the year ended December 31, 2001 and Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2002.
16
MAXWELL TECHNOLOGIES, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF JUNE 30, 2002
(in thousands)
|
Montena |
Maxwell |
Pro Forma Adjusments |
Pro Forma |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 608 | $ | 6,584 | $ | (3,000 | )(a) | $ | 4,192 | ||||||
Short-term investments | | 10,452 | | 10,452 | |||||||||||
Accounts receivable, net | 4,479 | 10,232 | | 14,711 | |||||||||||
Inventories | 5,336 | 13,246 | | 18,582 | |||||||||||
Prepaid expenses and other current assets | 1,040 | 1,134 | (992 | )(e) | 1,182 | ||||||||||
Deferred income taxes | | 278 | | 278 | |||||||||||
Due from related parties | 263 | | | 263 | |||||||||||
Total current assets | 11,726 | 41,926 | (3,992 | ) | 49,660 | ||||||||||
Property, plant and equipment, net | 2,394 | 20,283 | 1,100 | (d) | 23,777 | ||||||||||
Deferred income taxes | 53 | 53 | |||||||||||||
Intangible and other non-current assets | | 12,047 | 18,379 | (f) | 30,426 | ||||||||||
$ | 14,173 | $ | 74,256 | $ | 15,487 | $ | 103,916 | ||||||||
Liabilities and Stockholders' Equity | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable and accrued liabilities | $ | 5,980 | $ | 8,733 | $ | (309 | )(a),(e) | $ | 14,404 | ||||||
Accrued employee compensation | 1,092 | 1,926 | | 3,018 | |||||||||||
Short-term borrowings | 338 | 300 | | 638 | |||||||||||
Income taxes payable | 573 | 3,006 | | 3,579 | |||||||||||
Deferred income taxes | 138 | | | 138 | |||||||||||
Loan from pension fund | 51 | | | 51 | |||||||||||
Due to related party | 252 | | | 252 | |||||||||||
Loan from related party | 1,093 | | | 1,093 | |||||||||||
Total current liabilities | 9,517 | 13,965 | (309 | ) | 23,173 | ||||||||||
Long-term debt | | 5,575 | | 5,575 | |||||||||||
Loan from pension fund | 202 | | 202 | ||||||||||||
| | | | ||||||||||||
Stockholders' equity: | | | | | |||||||||||
Common stock | 675 | 1,143 | (450 | )(b),(c) | 1,368 | ||||||||||
Additional paid-in capital | | 94,312 | 20,025 | (c) | 114,337 | ||||||||||
Deferred Compensation | | (102 | ) | | (102 | ) | |||||||||
Notes receivable from executives for stock purchases | | | | | |||||||||||
Accumulated surplus (deficit) | 3,779 | (39,959 | ) | (3,779 | )(b) | (39,959 | ) | ||||||||
Accumulated other comprehensive loss | | (678 | ) | | (678 | ) | |||||||||
Total stockholders' equity | 4,454 | 54,716 | 15,796 | 74,966 | |||||||||||
$ | 14,173 | $ | 74,256 | $ | 15,487 | $ | 103,916 | ||||||||
17
MAXWELL TECHNOLOGIES, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF
OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2001
(in thousands, except share and per share data)
|
Montena |
Maxwell |
Pro Forma Adjustments |
Pro Forma |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | $ | 27,262 | $ | 77,856 | $ | (5,132 | )(g) | $ | 99,985 | ||||||
Cost of sales | 21,643 | 66,616 | (5,311 | )(g)(h) | 82,948 | ||||||||||
Gross profit | 5,619 | 11,240 | 179 | 17,038 | |||||||||||
Operating expenses: | |||||||||||||||
Selling, general and administrative | 5,379 | 23,661 | 29,979 | ||||||||||||
Research and development | 457 | 11,519 | | 11,976 | |||||||||||
Restructuring charge | | | |||||||||||||
Total operating expenses | 5,836 | 35,180 | 41,017 | ||||||||||||
Operating income/(loss) | (217 | ) | (23,940 | ) | 179 | (23,979 | ) | ||||||||
Gain on sale of business | | 39,142 | | 39,142 | |||||||||||
Interest expense | (134 | ) | (1,232 | ) | | (1,366 | ) | ||||||||
Interest income and other, net | 42 | 134 | 176 | ||||||||||||
Income (loss) before income taxes and minority interest | (309 | ) | 14,104 | 179 | 13,974 | ||||||||||
Provision for income taxes |
318 |
23,035 |
|
23,353 |
|||||||||||
Minority interest in net loss of subsidiaries | | (710 | ) | | (710 | ) | |||||||||
Loss from continuing operations | $ | (627 | ) | $ | (8,221 | ) | $ | 179 | $ | (8,669 | ) | ||||
Loss per share from continuing operations: |
|||||||||||||||
Basic loss per share | $ | (0.82 | ) | $ | (0.71 | ) | |||||||||
Diluted loss per share | $ | (0.82 | ) | $ | (0.71 | ) | |||||||||
Shares used in computing: | |||||||||||||||
Basic loss per share | 10,040,000 | 12,290,000 | |||||||||||||
Diluted loss per share | 10,040,000 | 12,290,000 | |||||||||||||
18
MAXWELL TECHNOLOGIES, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF
OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2002
(in thousands, except share and per share data)
|
Montena |
Maxwell |
Pro Forma Adjustments |
Pro Forma |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | $ | 14,533 | $ | 25,944 | $ | (4,524 | )(g) | $ | 35,953 | ||||||
Cost of sales | 10,997 | 25,793 | (5,261 | )(g)(h) | 31,529 | ||||||||||
Gross profit | 3,536 | 151 | 737 | 4,424 | |||||||||||
Operating expenses: | |||||||||||||||
Selling, general and administrative | 2,715 | 9,595 | 12,309 | ||||||||||||
Research and development | 238 | 4,913 | | 5,151 | |||||||||||
Restructuring charge | | 812 | 812 | ||||||||||||
Total operating expenses | 2,953 | 15,320 | 18,273 | ||||||||||||
Operating income/(loss) | 583 | (15,169 | ) | 737 | (13,849 | ) | |||||||||
Gain on sale of business | 685 | | (685 | )(g) | | ||||||||||
Interest expense | (111 | ) | (192 | ) | | (303 | ) | ||||||||
Interest income and other, net | (263 | ) | 425 | 162 | |||||||||||
Income (loss) before income taxes and minority interest | 894 | (14,936 | ) | 52 | (13,990 | ) | |||||||||
Provision (credit) for income taxes |
131 |
(279 |
) |
|
(148 |
) |
|||||||||
Minority interest in net loss of subsidiaries | | (241 | ) | | (241 | ) | |||||||||
Income (loss) from continuing operations | $ | 763 | $ | (14,416 | ) | $ | 52 | $ | (13,601 | ) | |||||
Loss per share from continuing operations: |
|||||||||||||||
Basic loss per share | $ | (1.33 | ) | $ | (1.04 | ) | |||||||||
Diluted loss per share | $ | (1.33 | ) | $ | (1.04 | ) | |||||||||
Shares used in computing: | |||||||||||||||
Basic loss per share | 10,838,000 | 13,088,000 | |||||||||||||
Diluted loss per share | 10,838,000 | 13,088,000 | |||||||||||||
19
MAXWELL TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS
Upon consummation of the acquisition, Maxwell acquired all of the stock of Montena, in exchange for $23.6 million of value consisting of Maxwell common stock valued at $20.3 million and cash of $3 million. The purchase price is calculated to be $23.6 million based on consideration provided and estimated acquisition related cost of $300,000. The purchase price for purposes of the unaudited pro forma combined financial statements was allocated as follows based upon a preliminary valuation of tangible and intangible assets at July 5, 2002 (in thousands).
Total acquisition cost:
Cash and stock paid at acquisition | $ | 23,250 | |
Acquisition related expenses | 300 | ||
$ | 23,600 | ||
Allocation to assets and liabilities as follows:
Tangible assets | $ | 14,300 | ||
Assumed liabilities | (9,100 | ) | ||
Acquired backlog | 464 | |||
Developed core technology | 1,136 | |||
Goodwill | 16,800 | |||
$ | 23,600 | |||
20
21
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.
MAXWELL TECHNOLOGIES, INC. | ||||||
Date |
9/18/2002 |
By |
/s/ JAMES A. BAUMKER |
|||
Name | James A. Baumker |
|||||
Title | Chief Financial Officer |
22