(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
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)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Colfax Corporation | ||
By: | /s/ Douglas J. Pitts | |
Name: | Douglas J. Pitts | |
Title: | Vice President, Controller and Chief Accounting Officer | |
(Principal Accounting Officer) |
Pro Forma Adjustments | ||||||||||||
Company As Reported | Divestiture of Air & Gas Handling | Company Pro Forma | ||||||||||
ASSETS | ||||||||||||
CURRENT ASSETS: | ||||||||||||
Cash and cash equivalents | $ | 131,925 | $ | — | $ | 131,925 | ||||||
Trade receivables, less allowance for doubtful accounts of $31,678 | 616,263 | — | 616,263 | |||||||||
Inventories, net | 594,800 | — | 594,800 | |||||||||
Other current assets | 171,622 | — | 171,622 | |||||||||
Current portion of assets held for sale | 2,121,983 | (2,121,983 | ) | (a) | — | |||||||
Total current assets | 3,636,593 | (2,121,983 | ) | 1,514,610 | ||||||||
Property, plant and equipment, net | 488,956 | — | 488,956 | |||||||||
Goodwill | 2,822,093 | — | 2,822,093 | |||||||||
Intangible assets, net | 2,314,420 | — | 2,314,420 | |||||||||
Lease asset - right of use | 153,924 | — | 153,924 | |||||||||
Other assets | 483,267 | — | 483,267 | |||||||||
Total assets | $ | 9,899,253 | $ | (2,121,983 | ) | $ | 7,777,270 | |||||
LIABILITIES AND EQUITY | ||||||||||||
CURRENT LIABILITIES: | ||||||||||||
Current portion of long-term debt | $ | 39,524 | $ | — | $ | 39,524 | ||||||
Accounts payable | 399,812 | — | 399,812 | |||||||||
Customer advances and billings in excess of costs incurred | 16,277 | — | 16,277 | |||||||||
Accrued liabilities | 448,558 | — | 448,558 | |||||||||
Current portion of liabilities held for sale | 694,384 | (694,384 | ) | (a) | — | |||||||
Total current liabilities | 1,598,555 | (694,384 | ) | 904,171 | ||||||||
Long-term debt, less current portion | 4,078,232 | (1,652,188 | ) | (c) | 2,426,044 | |||||||
Non-current lease liability | 119,398 | — | 119,398 | |||||||||
Other liabilities | 846,719 | — | 846,719 | |||||||||
Total liabilities | 6,642,904 | (2,346,572 | ) | 4,296,332 | ||||||||
EQUITY: | ||||||||||||
Total Colfax Corporation equity | 3,094,798 | 339,234 | (a) | 3,434,032 | ||||||||
Noncontrolling interest | 161,551 | (114,645 | ) | (b) | 46,906 | |||||||
Total equity | 3,256,349 | 224,589 | 3,480,938 | |||||||||
Total liabilities and equity | $ | 9,899,253 | $ | (2,121,983 | ) | $ | 7,777,270 |
Pro Forma Adjustments | ||||||||||||
Company As Reported | Divestiture of Air & Gas Handling | Company Pro Forma | ||||||||||
Net sales | $ | 1,592,566 | $ | — | $ | 1,592,566 | ||||||
Cost of sales | 955,495 | — | 955,495 | |||||||||
Gross profit | 637,071 | — | 637,071 | |||||||||
Selling, general and administrative expense | 555,788 | — | 555,788 | |||||||||
Restructuring and other related charges | 37,416 | — | 37,416 | |||||||||
Operating income | 43,867 | — | 43,867 | |||||||||
Interest expense, net | 54,992 | — | 54,992 | |||||||||
Loss from continuing operations before income taxes | (11,125 | ) | — | (11,125 | ) | |||||||
Provision for income taxes | 8,193 | (36 | ) | (g) | 8,157 | |||||||
Net loss from continuing operations | (19,318 | ) | 36 | (19,282 | ) | |||||||
Loss from discontinued operations, net of taxes | (495,289 | ) | 489,899 | (d) | (5,390 | ) | (f) | |||||
Net loss | (514,607 | ) | 489,935 | (24,672 | ) | |||||||
Less: income attributable to noncontrolling interest, net of taxes | 6,650 | (4,430 | ) | (b) | 2,220 | |||||||
Net loss attributable to Colfax Corporation | $ | (521,257 | ) | $ | 494,365 | $ | (26,892 | ) | ||||
Net loss per share - basic | ||||||||||||
Continuing operations | $ | (0.16 | ) | $ | — | $ | (0.16 | ) | ||||
Discontinued operations | $ | (3.70 | ) | $ | 3.66 | $ | (0.04 | ) | ||||
Consolidated operations | $ | (3.86 | ) | $ | 3.66 | $ | (0.20 | ) | ||||
Net loss per share - diluted | ||||||||||||
Continuing operations | $ | (0.16 | ) | $ | — | $ | (0.16 | ) | ||||
Discontinued operations | $ | (3.70 | ) | $ | 3.66 | $ | (0.04 | ) | ||||
Consolidated operations | $ | (3.86 | ) | $ | 3.66 | $ | (0.20 | ) | ||||
Weighted-average shares of common stock outstanding: | ||||||||||||
Basic | 134,991,844 | 134,991,844 | ||||||||||
Diluted | 134,991,844 | 134,991,844 |
Pro Forma Adjustments | ||||||||||||
Company As Reported | Divestiture of Air & Gas Handling (e) | Company Pro Forma | ||||||||||
Net sales | $ | 3,666,812 | $ | (1,473,729 | ) | $ | 2,193,083 | |||||
Cost of sales | 2,533,973 | (1,070,266 | ) | 1,463,707 | ||||||||
Gross profit | 1,132,839 | (403,463 | ) | 729,376 | ||||||||
Selling, general and administrative expense | 818,210 | (269,447 | ) | 548,763 | ||||||||
Restructuring and other related charges | 77,686 | (48,609 | ) | 29,077 | ||||||||
Operating income | 236,943 | (85,407 | ) | 151,536 | ||||||||
Pension settlement (gain) | (39 | ) | — | (39 | ) | |||||||
Interest expense (income), net | 44,052 | 5,031 | 49,083 | |||||||||
Loss on short term investments | 10,128 | — | 10,128 | |||||||||
Income from continuing operations before income taxes | 182,802 | (90,438 | ) | 92,364 | ||||||||
Income tax (benefit) provision | (21 | ) | 1,298 | (g) | 1,277 | |||||||
Net income from continuing operations | 182,823 | (91,736 | ) | 91,087 | ||||||||
Discontinued Operations: | ||||||||||||
Loss from discontinued operations, net of taxes | (28,350 | ) | — | (28,350 | ) | (f) | ||||||
Net income | 154,473 | (91,736 | ) | 62,737 | ||||||||
Less: income attributable to noncontrolling interest, net of taxes | 14,277 | (13,616 | ) | (b) | 661 | |||||||
Net income attributable to Colfax Corporation | $ | 140,196 | $ | (78,120 | ) | $ | 62,076 | |||||
Net income (loss) per share - basic | ||||||||||||
Continuing operations | $ | 1.40 | $ | (0.65 | ) | $ | 0.75 | |||||
Discontinued operations | $ | (0.24 | ) | $ | — | $ | (0.24 | ) | ||||
Consolidated operations | $ | 1.16 | $ | (0.65 | ) | $ | 0.52 | * | ||||
Net income (loss) per share - diluted | ||||||||||||
Continuing operations | $ | 1.40 | $ | (0.65 | ) | $ | 0.75 | |||||
Discontinued operations | $ | (0.24 | ) | $ | — | $ | (0.24 | ) | ||||
Consolidated operations | $ | 1.16 | $ | (0.65 | ) | $ | 0.51 | |||||
Weighted-average shares of common stock outstanding: | ||||||||||||
Basic | 120,288,297 | 120,288,297 | ||||||||||
Diluted | 120,795,056 | 120,795,056 |
Pro Forma Adjustments | ||||||||||||
Company As Reported | Divestiture of Air & Gas Handling (e) | Company Pro Forma | ||||||||||
Net sales | $ | 3,300,184 | $ | (1,362,902 | ) | $ | 1,937,282 | |||||
Cost of sales | 2,270,709 | (1,005,006 | ) | 1,265,703 | ||||||||
Gross profit | 1,029,475 | (357,896 | ) | 671,579 | ||||||||
Selling, general and administrative expense | 732,340 | (231,692 | ) | 500,648 | ||||||||
Restructuring and other related charges | 68,351 | (33,018 | ) | 35,333 | ||||||||
Goodwill and intangible asset impairment charge | 152,700 | (152,700 | ) | — | ||||||||
Operating income | 76,084 | 59,514 | 135,598 | |||||||||
Pension settlement loss | 46,933 | — | 46,933 | |||||||||
Interest expense, net | 41,137 | (1,031 | ) | 40,106 | ||||||||
(Loss) income from continuing operations before income taxes | (11,986 | ) | 60,545 | 48,559 | ||||||||
Income tax provision (benefit) | 42,554 | (63,997 | ) | (g) | (21,443 | ) | ||||||
Net (loss) income from continuing operations | (54,540 | ) | 124,542 | 70,002 | ||||||||
Discontinued Operations: | ||||||||||||
Income from discontinued operations, net of taxes | 224,047 | — | 224,047 | (f) | ||||||||
Net income (loss) | 169,507 | 124,542 | 294,049 | |||||||||
Less: income attributable to noncontrolling interest, net of taxes | 18,417 | (16,844 | ) | (b) | 1,573 | |||||||
Net income attributable to Colfax Corporation | $ | 151,090 | $ | 141,386 | $ | 292,476 | ||||||
Net (loss) income per share - basic | ||||||||||||
Continuing operations | $ | (0.59 | ) | $ | 1.15 | $ | 0.56 | |||||
Discontinued operations | $ | 1.82 | $ | — | $ | 1.82 | ||||||
Consolidated operations | $ | 1.23 | $ | 1.15 | $ | 2.37 | * | |||||
Net (loss) income per share - diluted | ||||||||||||
Continuing operations | $ | (0.59 | ) | $ | 1.14 | $ | 0.55 | |||||
Discontinued operations | $ | 1.81 | (h) | $ | — | $ | 1.81 | |||||
Consolidated operations | $ | 1.22 | $ | 1.14 | $ | 2.36 | ||||||
Weighted-average shares of common stock outstanding: | ||||||||||||
Basic | 123,229,806 | 123,229,806 | ||||||||||
Diluted | 123,229,806 | (h) | 123,996,201 |
Pro Forma Adjustments | ||||||||||||
As Reported | Divestiture of Air & Gas Handling (e) | Pro Forma | ||||||||||
Net sales | $ | 3,185,753 | $ | (1,385,261 | ) | $ | 1,800,492 | |||||
Cost of sales | 2,193,371 | (1,014,827 | ) | 1,178,544 | ||||||||
Gross profit | 992,382 | (370,434 | ) | 621,948 | ||||||||
Selling, general and administrative expense | 696,800 | (220,304 | ) | 476,496 | ||||||||
Restructuring and other related charges | 58,496 | (26,808 | ) | 31,688 | ||||||||
Goodwill and intangible asset impairment charge | 238 | — | 238 | |||||||||
Operating income | 236,848 | (123,322 | ) | 113,526 | ||||||||
Pension settlement loss | 48 | — | 48 | |||||||||
Interest expense (income), net | 30,276 | 569 | 30,845 | |||||||||
Income from continuing operations before income taxes | 206,524 | (123,891 | ) | 82,633 | ||||||||
Income tax provision | 51,772 | (41,562 | ) | (g) | 10,210 | |||||||
Net income from continuing operations | 154,752 | (82,329 | ) | 72,423 | ||||||||
Discontinued Operations: | ||||||||||||
Loss from discontinued operations, net of taxes | (9,561 | ) | — | (9,561 | ) | (e) | ||||||
Net income | 145,191 | (82,329 | ) | 62,862 | ||||||||
Less: income (loss) attributable to noncontrolling interest, net of taxes | 17,080 | (17,173 | ) | (b) | (93 | ) | ||||||
Net income attributable to Colfax Corporation | $ | 128,111 | $ | (65,156 | ) | $ | 62,955 | |||||
Net income (loss) per share - basic | ||||||||||||
Continuing operations | $ | 1.12 | $ | (0.53 | ) | $ | 0.59 | |||||
Discontinued operations | $ | (0.08 | ) | $ | — | $ | (0.08 | ) | ||||
Consolidated operations | $ | 1.04 | $ | (0.53 | ) | $ | 0.51 | |||||
Net income (loss) per share - diluted | ||||||||||||
Continuing operations | $ | 1.12 | $ | (0.53 | ) | $ | 0.59 | |||||
Discontinued operations | $ | (0.08 | ) | $ | — | $ | (0.08 | ) | ||||
Consolidated operations | $ | 1.04 | $ | (0.53 | ) | $ | 0.51 | |||||
Weighted-average shares of common stock outstanding: | ||||||||||||
Basic | 122,911,581 | 122,911,581 | ||||||||||
Diluted | 123,198,726 | 123,198,726 |
(a) | Adjustment reflects the assets and liabilities of the Air & Gas Handling business, which were previously classified as held for sale, and the related equity. |
(b) | Adjustment represents noncontrolling interests in subsidiaries which were historically part of the Air & Gas Handling business. |
(c) | Adjustment reflects the use of the cash proceeds from the sale of the Air & Gas Handling business, net of transaction expenses and estimated taxes, to pay down debt. |
(d) | Adjustment reflects the historical loss from discontinued operations, net of tax, associated with the Air & Gas Handling business. |
(e) | Adjustment reflects the discontinued operations of the Air & Gas Handling business, except as otherwise noted. |
(f) | The income (loss) from discontinued operations, net of tax, remaining after removing the Air & Gas Handling business, relates to the historical Fluid Handling discontinued operations including the Company's retained asbestos-related activities and gain on disposal associated with the Fluid Handling business. |
(g) | Adjustment represents the tax effects of the Air & Gas Handling business divestiture to achieve the pro forma tax for the continuing operations of Colfax. |
(h) | The weighted-average shares of common stock outstanding used in the diluted net income per share from discontinued operations for the year ended December 31, 2017 includes an additional 0.8 million potentially dilutive securities. |