8-K/A

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K/A

(Amendment No. 1)

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): February 1, 2019

 

 

MKS Instruments, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Massachusetts   000-23621   04-2277512

(State or other jurisdiction

of incorporation)

  (Commission
File Number)
  (I.R.S. Employer
Identification No.)
2 Tech Drive, Suite 201
Andover, Massachusetts
  01810
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code:    978-645-5500

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Amendment No. 1

Explanatory Note

On February 1, 2019, MKS Instruments, Inc. (the “Company”) filed a Current Report on Form 8-K (the “Form 8-K”) to report the completion of its acquisition of Electro Scientific Industries, Inc., an Oregon corporation (“ESI”), through the merger of EAS Equipment, Inc., formerly a Delaware corporation and a wholly owned subsidiary of the Company (“Merger Sub”), with and into ESI, with ESI surviving as a wholly owned subsidiary of the Company (the “Merger”), all pursuant to the Agreement and Plan of Merger, dated as of October 29, 2018 (the “Merger Agreement”), by and among the Company, Merger Sub and ESI.

Pursuant to Item 9.01(a)(4) and 9.01(b)(2) of Form 8-K, this Amendment No. 1 to the Form 8-K amends and supplements Item 9.01 of the Form 8-K to provide the required historical audited financial statements of ESI and the pro forma financial information that were not filed with the Form 8-K.

 

Item 9.01

Financial Statements and Exhibits

 

  (a)

Financial Statements of Business Acquired

The audited consolidated financial statements of ESI and subsidiaries as of March 31, 2018 and April 1, 2017 and the related consolidated statements of operations, comprehensive income (loss), shareholders’ equity and cash flows for the three years in the period ended March 31, 2018 are incorporated herein and in Exhibit 99.1 to this Amendment No. 1 by reference to ESI’s Annual Report on Form 10-K for the fiscal year ended March 31, 2018.

The unaudited condensed consolidated financial statements of ESI and subsidiaries as of December 29, 2018 and March 31, 2018 and the related condensed consolidated statements of operations, comprehensive income, and cash flows for each of the three fiscal quarters ended December 29, 2018 and December 30, 2017, are incorporated herein and in Exhibit 99.2 of this Amendment No. 1 by reference to ESI’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on January 30, 2019.

 

  (b)

Pro Forma Financial Information

The unaudited pro forma condensed combined financial statements of the Company as of and for the year ended December 31, 2018 and ESI as of and for the four fiscal quarters ended December 29, 2018 are attached hereto as Exhibit 99.3 and incorporated herein by reference.

 

  (c)

Exhibits

 

Exhibit
No.
  

Exhibit Description

23.1    Consent of Deloitte & Touche LLP
99.1    Audited consolidated financial statements of Electro Scientific Industries, Inc. and subsidiaries as of March  31, 2018 and April 1, 2017 and the related consolidated statements of operations, comprehensive income (loss), shareholders’ equity and cash flows for the three years in the period ended March  31, 2018 (incorporated herein by reference to Item 8 of Electro Scientific Industries, Inc.’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on June 8, 2018).
99.2    Unaudited condensed consolidated financial statements of Electro Scientific Industries, Inc. and subsidiaries as of December  29, 2018 and March 31, 2018 and the related condensed consolidated statements of operations, comprehensive income and cash flows for the three fiscal quarters ended December 29, 2018 and December  30, 2017 (incorporated herein by reference to Item 1 of Electro Scientific Industries, Inc.’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on January 30, 2019).
99.3    Unaudited pro forma condensed combined financial statements of MKS Instruments, Inc. as of and for the year ended December  31, 2018 and Electro Scientific Industries, Inc. as of and for the four fiscal quarters ended December 29, 2018.

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

      MKS Instruments, Inc.
Date: April 15, 2019       /s/ Seth H. Bagshaw
      Seth H. Bagshaw
      Senior Vice President, Chief Financial Officer and Treasurer
      (Principal Financial and Accounting Officer)
EX-23.1

Exhibit 23.1

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in Registration Statement Nos. 333-34450 and 333-109753 on Form S-3 and Registration Statement Nos. 333-78069, 333-78071, 333-78073, 333-31224, 333-54486, 333-54488, 333-54490, 333-90498, 333-90500, 333-90502, 333-116385, 333-116387, 333-116389, 333-127221, 333-161211, 333-195750, 333-211026, and 333-229483 on Form S-8 of MKS Instruments, Inc. of our report dated June 8, 2018, relating to the financial statements of Electro Scientific Industries, Inc. appearing in Item 8 of the Annual Report on Form 10-K of Electro Scientific Industries, Inc. for the year ended March 31, 2018, incorporated by reference in the Current Report on Amended Form 8-K of MKS Instruments, Inc. filed on April 15, 2019.

/s/ Deloitte & Touche LLP

Portland, Oregon

April 15, 2019

EX-99.3

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On February 1, 2019, MKS Instruments, Inc. (the “Company” or “MKS”) completed its acquisition of Electro Scientific Industries, Inc. (“ESI”) pursuant to an Agreement and Plan of Merger, dated as of October 29, 2018 (the “Merger Agreement”), by and among the Company, EAS Equipment, Inc., formerly a Delaware corporation and a wholly owned subsidiary of the Company, and ESI (the “ESI Merger”). At the effective time of the ESI Merger and pursuant to the terms and conditions of the Merger Agreement, each share of ESI’s common stock that was issued and outstanding immediately prior to the effective time of the ESI Merger was converted into the right to receive $30.00 in cash, without interest and subject to deduction for any required withholding tax.

The aggregate consideration paid by the Company to the former ESI stockholders was approximately $1.033 billion, excluding related transaction fees and expenses, and non-cash consideration related to the exchange of share-based awards of approximately $31 million for a total purchase consideration of approximately $1.063 billion. The Company funded the payment of the aggregate consideration with a combination of the Company’s available cash on hand and the proceeds from the Company’s senior secured term loan facility as described below.

The following unaudited pro forma condensed combined financial information is based on and derived from the separate historical financial statements of the Company and ESI to illustrate the effect of the acquisition of ESI and gives effect to the assumptions and pro forma adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements. The unaudited pro forma condensed combined balance sheet gives effect to the ESI Merger as if it had occurred on December 31, 2018. The unaudited pro forma condensed combined statement of operations gives effect to the ESI Merger as if it had occurred on January 1, 2018. The historical consolidated financial information has been adjusted to give effect to pro forma events that are directly attributable to the acquisition, and factually supportable. The unaudited pro forma condensed combined statement of operations has also been adjusted to give effect to pro forma events that are expected to have a continuing impact on the combined results.

The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting with the Company considered the acquirer of ESI. Accordingly, consideration given by the Company to complete the ESI Merger will be allocated to the assets and liabilities of ESI based upon their estimated fair values as of the date of completion of the ESI Merger. Any excess of the consideration over the fair value of assets acquired and liabilities assumed is allocated to goodwill. The final valuations are expected to be completed as soon as practicable but no later than one year after the consummation of the ESI Merger. The purchase price allocations reflected in the unaudited pro forma condensed combined financial statements are preliminary and will be adjusted upon completion of our final valuations of the fair value of the assets and liabilities of ESI as of the effective dates of the ESI Merger, which requires extensive use of accounting estimates and management judgment. Although we believe the fair values assigned to the assets acquired and liabilities assumed reflected in the unaudited pro forma condensed combined financial information are based on reasonable estimates and assumptions using currently available data, the results of the final allocation could be materially different from the preliminary allocations, including, but not limited to, the allocations related to components of working capital, identifiable intangible assets, goodwill, property and equipment, inventory, deferred revenues and deferred income taxes, and any resulting impacts to amortization and income taxes.

The unaudited pro forma condensed combined statement of operations is presented for informational and illustrative purposes in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) and is not necessarily indicative of the operating results or financial position that would have occurred if the acquisition had occurred as of the date or during the periods presented, nor is it necessarily indicative of future operating results or financial position. The unaudited pro forma condensed consolidated statement of operations and the accompanying notes should be read in conjunction with the historical audited consolidated financial statements and notes thereto of MKS for the year ended December 31, 2018 included in MKS’ Annual Report on Form 10-K, filed with the SEC on February 26, 2019; ESI’s historical audited financial statements and notes thereto for the year ended March 31, 2018, which are incorporated by reference as Exhibit 99.1 to the Current Report on Form 8-K/A; and ESI’s historical unaudited financial statements and notes thereto for the three fiscal quarters ended December 29, 2018, which are incorporated by reference as Exhibit 99.2 to the Current Report on Form 8-K/A.


Basis of Pro Forma Presentation

Pursuant to the ESI Merger, upon consummation of the ESI Merger, ESI’s restricted stock units and stock appreciation rights were converted to MKS’ restricted stock units and stock appreciation rights. MKS acquired 100% of the outstanding shares of ESI.

The ESI Merger is reflected in the unaudited pro forma condensed combined financial information as an acquisition of ESI by MKS in accordance with Accounting Standards Codification Topic 805, Business Combinations, using the acquisition method of accounting. Under these accounting standards, the total estimated purchase price is calculated as described below, and the assets acquired and the liabilities assumed have been measured at their estimated fair values. The fair value measurements utilize estimates based on key assumptions of the ESI Merger, including historical and current market data. The unaudited pro forma adjustments included herein are preliminary and will be revised as additional information becomes available and as additional analyses are performed. The final purchase price allocation is expected to be completed as soon as practicable but no later than one year after the consummation of the ESI Merger. The final amounts recorded for the ESI Merger may differ materially from the information presented herein.

Under the acquisition method of accounting, the total estimated acquisition consideration is allocated to the acquired tangible and intangible assets and assumed liabilities of ESI based on their fair values as of the acquisition date. Any excess of the acquisition consideration over the fair value of assets acquired and liabilities assumed is allocated to goodwill. Goodwill related to the combined company relates to several factors including: (1) broadening its position in key industrial end markets to complementary solutions; and (2) leveraging component and systems expertise to provide robust solutions to meet customer evolving technology needs.

The Company expects that all such goodwill will not be deductible for tax purposes. For the purposes of the unaudited pro forma condensed financial statements, MKS has made an allocation of the acquisition consideration as follows:

 

(In thousands)       

Current assets (excluding inventory)

   $ 245,990  

Inventory

     85,747  

Intangible assets

     318,600  

Goodwill

     462,854  

Property, plant and equipment

     52,288  

Long-term assets

     9,579  
  

 

 

 

Total assets acquired

     1,175,058  

Current liabilities

     54,496  

Non-current deferred taxes

     35,257  

Other long-term liabilities

     22,004  
  

 

 

 

Total liabilities assumed

     111,757  
  

 

 

 

Fair value of assets acquired, and liabilities assumed

   $ 1,063,301  
  

 

 

 

Term Loan Credit Agreement

On February 1, 2019, in connection with the completion of the ESI Merger, the Company entered into an amendment (“Amendment No. 5”) to the term loan credit agreement dated as of April 29, 2016 (as amended, the “Term Loan Credit Agreement”) with Barclays Bank PLC, as administrative agent and collateral agent, and the lenders from time to time party thereto. Amendment No. 5 provides an additional tranche B-5 term loan commitment in the principal amount of $650.0 million (the “Incremental Term Loan Facility”). The Incremental Term Loan Facility matures on February 1, 2026 and bears interest at a rate per annum equal to, at the Company’s option, any of the following, plus, in each case, an applicable margin: (a) a base rate determined by reference to the highest of (1) the federal funds effective rate plus 0.50%, (2) the prime rate quoted in The Wall Street Journal, (3) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00% and (4) a floor of 1.00%; and (b) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, with a floor of 0.00%. The Incremental Term Loan Facility was issued with original issue discount of 1.00% of the principal amount thereof and the applicable margin for borrowings under the Incremental Term Loan Facility is 1.25% with respect to base rate borrowings and 2.25% with respect to LIBOR borrowings. As a consequence of the pricing of the Incremental Term Loan Facility, the applicable margin for existing tranche B-4 term loans currently outstanding under the Term Loan Credit Agreement (in the approximate outstanding principal amount of $348.0 million) was increased to 1.00% (from 0.75%) with respect to base rate borrowings and 2.00% (from 1.75%) with respect to LIBOR borrowings.


The Company is required to make scheduled quarterly payments each equal to 0.25% of the original principal amount of the tranche B-5 term loans, with the balance due on the seventh anniversary of the closing date of Amendment No. 5. The Company is not required to make scheduled quarterly payments on the tranche B-4 term loans. If on or prior to the date that is six months after the closing date of Amendment No. 5 the Company prepays any tranche B-5 term loan in connection with a repricing transaction, the Company must pay a prepayment premium of 1.00% of the aggregate principal amount of the loans so prepaid.

Except as described above, the terms, covenants and events of default applicable to the Incremental Term Loan Facility are materially consistent with the terms, covenants and events of default applicable to tranche B-4 term loans currently outstanding under the Term Loan Credit Agreement. The Incremental Term Loan Facility is guaranteed and secured on the same basis as the tranche B-4 term loans currently outstanding under the Term Loan Credit Agreement. Pursuant to Amendment No. 5, the Company also effectuated certain amendments to the Term Loan Credit Agreement which make certain of the negative covenants and other provisions less restrictive and, therefore, provide the Company with additional flexibility.

In connection with Amendment No. 5, the Company borrowed $650.0 million of tranche B-5 term loans on February 1, 2019, the proceeds of which were used to fund a portion of the consideration payable in connection with the ESI Merger. The Company also paid certain customary fees and expenses of Barclays Bank PLC and HSBC Securities (USA) Inc. in their respective capacities as lead arrangers and bookrunners in connection with Amendment No. 5.

All obligations under the Term Loan Facility are guaranteed by certain of the Company’s domestic subsidiaries and are secured by substantially all of the Company’s assets and the assets of such subsidiaries, subject to certain exceptions and exclusions.

The Credit Agreement contains customary representations and warranties, affirmative and negative covenants and provisions relating to events of default. If an event of default occurs, the Lenders under the Term Loan Facility will be entitled to take various actions, including the acceleration of amounts due under the Term Loan Facility and all actions permitted to be taken by a secured creditor.

Senior Secured Asset-Based Revolving Credit Facility

On February 1, 2019, in connection with the completion of the ESI Merger, the Company terminated the $50.0 million asset-based credit agreement with Deutsche Bank AG New York Branch and entered into an asset-based credit agreement with Barclays Bank PLC, as administrative agent and collateral agent, the other borrowers from time to time party thereto, and the lenders and letters of credit issuers from time to time party thereto (the “ABL Credit Agreement”), that provides senior secured revolving credit financing of up to $100.0 million, subject to a borrowing base limitation (the “ABL Facility”).


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2018 and DECEMBER 29, 2018

 

(In thousands)   December 31, 2018
Historical
MKS
    December 29, 2018
Historical
ESI
    (a)
Reclassifications
    Pro Forma
Adjustments
         Pro
Forma
Combined
 

ASSETS

            

Current assets:

            

Cash and cash equivalents

  $ 644,345     $ 52,129     $ —     $ (406,167   (b)    $ 290,307  

Short-term investments

    73,826       123,081       —         —            196,907  

Trade accounts receivable, net of allowance for doubtful accounts

    295,454       55,557       —         —            351,011  

Inventories

    384,689       81,846       —         3,901     (c)      470,436  

Shipped systems pending acceptance

    —         2,693       —         (2,693   (g)      —    

Other current assets

    65,790       6,077       7,464       1,682     (d)      81,013  
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total current assets

    1,464,104       321,383       7,464       (403,277        1,389,674  

Property, plant and equipment, net

    194,367       25,623       —         26,665     (e)      246,655  

Goodwill

    586,996       2,626       —         460,228     (f),(l)      1,049,850  

Intangible assets, net

    319,807       4,099       —         314,501     (f)      638,407  

Long-term investments

    10,290       —         —         —            10,290  

Deferred income taxes

    —         40,919       (40,919     —            —    

Other assets

    38,682       13,502       (7,464     4,326     (l),(h)      49,046  
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total assets

  $ 2,614,246     $ 408,152     $ (40,919   $ 402,443        $ 3,383,922  
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

        

Current liabilities:

            

Short-term borrowings

  $ 3,986   $ —     $ —     $ 6,500     (h)    $ 10,486  

Accounts payable

    83,825       27,505       214       12,074     (i)      123,618  

Accrued compensation

    82,350       —         7,080       20,663     (j)      110,093  

Accrued liabilities

    —         25,487       (25,487     —            —    

Income taxes payable

    16,358       —         648       —            17,006  

Deferred revenue and customer advances

    14,246       8,777       —         (7,273   (k)      15,750  

Other current liabilities

    62,520       —         17,545       —            80,065  
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total current liabilities

    263,285       61,769       —         31,964          357,018  

Long-term debt

    343,842       12,438       —         632,138     (h)      988,418  

Non-current deferred taxes

    48,223       —         (40,919     74,876     (l)      82,180  

Non-current accrued compensation

    55,598       —         4,190       —            59,788  

Income taxes payable

    —         2,119     (2,119     —            —    

Other liabilities

    30,111       7,447       (2,071     —            35,487  

Commitments and contingencies

            

Stockholders’ equity:

            

Preferred stock

    —         —         —         —            —    

Common stock

    113       216,174       —         (216,174   (m)      113  

Additional paid-in capital

    793,932       —         —         30,630   (o)      824,562  

Retained earnings

    1,084,797       109,176       —         (151,962   (m),(n)      1,042,011  

Accumulated other comprehensive loss

    (5,655     (971     —         971     (m)      (5,655
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total stockholders’ equity

    1,873,187       324,379       —         (336,535        1,861,031  
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities and stockholders’ equity

  $ 2,614,246     $ 408,152     $ (40,919   $ 402,443        $ 3,383,922  
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

See accompanying notes to unaudited pro forma condensed combined financial information.


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2018 AND FOUR FISCAL QUARTERS ENDED DECEMBER 29, 2018

 

(In thousands, except per

share data)

   December 31,
2018
Historical
MKS
     December 29,
2018
Historical
ESI
    (1)
Reclassifications
    Pro Forma
Adjustments
           Pro Forma
Combined
 

Net revenues:

              

Products

   $ 1,835,202      $ 327,321   $ —     $ —        $ 2,162,523  

Services

     239,906        50,555     —         —            290,461  
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Total net revenues

     2,075,108        377,876       —         —            2,452,984  

Cost of revenues:

              

Cost of products

     969,288        178,624       135       1,043       (2      1,149,090  

Cost of services

     126,344        26,127       —         161       (2      152,632  
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Total cost of revenues (exclusive of amortization shown separately below)

     1,095,632        204,751       135       1,204          1,301,722  

Gross profit

     979,476        173,125       (135     (1,204        1,151,262  

Research and development

     135,720        36,859       (6,115     1,074       (2      167,538  

Selling, general and administrative

     298,118        41,472       5,368       2,794       (2      347,752  

Acquisition costs

     3,113        4,277       —         (6,222     (3      1,168  

Restructuring

     3,567        (144     —         —            3,423  

Environmental costs

     1,000        —         —         —            1,000  

Fees and expenses related to repricing of term loan

     378        —         —         —            378  

Amortization of intangible assets

     43,521        —         1,427       28,912       (4      73,860  
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Income from operations

     494,059        90,661       (815     (27,762        556,143  

Interest income

     5,775        —         2,458       —            8,233  

Interest expense

     16,942        —         740       32,604       (5      50,286  

Other expense (income), net

     1,942        (2,537     903       —            308  
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Income before income taxes

     480,950        93,198       —         (60,366        513,782  

Provision for income taxes

     88,054        (36,209     —         (13,206     (6      38,639  
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Net income

   $ 392,896      $ 129,407     $ —       $ (47,160      $ 475,143  
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Net income per share:

              

Basic

   $ 7.22               $ 8.73  

Diluted

   $ 7.14               $ 8.64  

Weighted average common shares outstanding:

 

           

Basic

     54,406                 54,406  

Diluted

     54,992                 54,992  

See accompanying notes to unaudited pro forma condensed combined financial information.


NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AND STATEMENT OF OPERATIONS

Unaudited Pro Forma Condensed Combined Balance Sheet

Reclassifications

 

(a)

Certain amounts from the historical consolidated financial statements of ESI have been reclassified to conform to MKS’ presentation and primarily includes the netting of $40.9 million of ESI’s deferred tax assets with MKS’s deferred tax liability, the reclassification of $7.5 million of demo inventory from other assets to other current assets, the reclassification of $7.1 million of current and $4.2 million of non-current accrued compensation from accrued liabilities and other liabilities, respectively and $17.5 million of accrued liabilities to other current liabilities.

Pro Forma Adjustments

 

(b)

The following table summarizes the estimated sources and uses of proceeds in connection with the ESI Merger.

 

(In thousands)

 

Sources:

  

Cash on hand and investments

   $ 406,167  

Debt financing

     650,000  
  

 

 

 
     1,056,167  
  

 

 

 

Uses:

  

Aggregate consideration for ESI shares

     1,032,671  

Financing fees (i)

     17,990  

Advisory services

     5,506  
  

 

 

 
     $1,056,167  
  

 

 

 

(i) Includes $10.7 million of debt issuance costs and $6.5 million of original issue discount related to the Term Loan Facility. Also, reflects the payment of debt issuance costs of $0.8 million for the ABL Credit Agreement.

 

(c)

Reflects an adjustment of the historical ESI inventories to estimated fair value. We expect this inventory adjustment will be fully recognized in cost of sales in the first two quarters following the consummation of the ESI Merger. The Company expects this step-up in basis and amortization of this amount to have a negative effect on gross margins.

 

(d)

Reflects an adjustment of the historical ESI demo inventories to estimated fair value.

 

(e)

Reflects an adjustment of the historical ESI fixed assets to estimated fair value.

 

(f)

Reflects the preliminary estimated goodwill and identifiable intangible assets as described in “Basis of Pro Forma Presentation” above, net of eliminating ESI’s historical goodwill of $2.6 million and intangible assets of $4.1 million.

 

(g)

Reflects an adjustment of the historical ESI shipped systems pending acceptance asset to estimated fair value.

 

(h)

The following table summarizes the additional tranche B-5 Term Loan Facility:

 

(In thousands)

 

Incremental Term Loan Facility

   $ 650,000  

Original issue discount

     (6,500

Incremental Term Loan Facility issuance costs

     (4,862

Less: current portion of Incremental Term Loan Facility

     (6,500
  

 

 

 

Long-term portion of Incremental Term Loan Facility

     632,138  
  

 

 

 

Total Incremental Term Loan Facility

   $ 638,638  
  

 

 

 

Also, reflects the payment of debt issuance costs of $0.8 million for the ABL Credit Agreement recorded as Other assets.


ESI’s historical long-term debt of $12.4 million was paid off prior the acquisition date but is not directly attributable to the transaction and therefore does not have a pro forma adjustment.

 

(i)

Reflects $0.5 million and $11.6 million of direct transaction costs to be incurred and not yet reflected as of December 31, 2018 by MKS and ESI as of December 29, 2018, respectively.

 

(j)

Reflects $20.7 million of accrued compensation for ESI employees who had change in control provisions which included accelerated vesting of share-based awards within their severance agreements.

 

(k)

Reflects an adjustment of the historical ESI deferred revenue to estimated fair value due to the effects of purchase accounting.

 

(l)

Includes an increase of $77.8 million to deferred tax liabilities related to intangible assets created as of the transaction date, a reclassification of $3.5 million of deferred income taxes to other assets and other minor tax adjustments.

 

(m)

Reflects the elimination of the historical carrying value of ESI’s existing shareholders’ equity.

 

(n)

Retained earnings reflects $6.3 million and $11.6 million of direct transaction costs to be incurred and not yet reflected by MKS as of December 31, 2018 and ESI as of December 29, 2018 , respectively, reflects $5.8 million debt issuance costs due to the Term Loan Facility modification and $20.7 million of compensation expense related to change in control provisions within certain ESI severance agreements to be incurred by MKS and not yet reflected as of December 31, 2018, partially offset by $1.3 million of tax adjustment related to employees compensation costs.

 

(o)

Non-cash consideration reflecting the equity awards attributable to the precombination service period.

Unaudited Pro Forma Condensed Combined Statement of Operations

The historical ESI statement of operations consists of the four fiscal quarters ended December 29, 2018.

Reclassifications

 

(1)

Certain amounts from the historical consolidated financial statements of ESI have been reclassified to conform to MKS’ presentation and include reclassification of $6.1 million from research and development costs, which are primarily salary costs for application engineers and patent maintenance costs, to selling, general and administration costs, the reclassification of $2.5 million and $0.7 million of interest income and interest expense from other income (expense), the reclassification of amortization of intangible assets of $1.4 million from cost of products, research and development and selling, general and administration costs and other minor reclassifications.

Pro Forma Adjustments

 

(2)

Reflects depreciation expense related to step-up in the preliminary fair value of fixed assets in the amount of $5.1 million.

 

(3)

Reflects the elimination of non-recurring merger related costs of $4.3 million that have been recorded in the historical ESI statement of operations and the elimination of non-recurring merger related costs of $1.9 million that have been recorded in the historical MKS statement of operations.

 

(4)

Reflects the incremental amortization of the preliminary fair value of the intangible assets acquired as follows:

 

(In thousands)    Intangible
Assets
    

Estimated
Useful
Lives (Years)

   Pro forma
Amortization
 

Customer relationships

   $ 25,400      10    $ 2,540  

Trademarks / trade names

     14,400      7      2,057  

Developed technology

     276,400      10 – 12      23,342  

Backlog

     2,400      1      2,400  
  

 

 

       

 

 

 
   $ 318,600           30,339  

Less: ESI historical amortization of intangibles

     (1,427
  

 

 

 

Pro forma incremental amortization

 

      $ 28,912  
     

 

 

 


(5)

Reflects the incremental interest expense related to the Company’s tranche B-5 term loan facility after the ESI Merger, comprised of borrowings under the senior secured term loan facility (and assumes no borrowings under the ABL Credit Agreement on the closing date of the ESI Merger), as follows:

 

(In thousands)       

Interest expense on Incremental Term Loan Facility at 4.76%

   $ 30,934  

Amortization of debt issuance costs and original issue discount

     1,670  
  

 

 

 

Total adjustment

   $ 32,604  
  

 

 

 

The interest rate of 4.76% reflects 1-month LIBOR as of February 1, 2019, the date MKS entered into the tranche B-5 term loan facility. The amortization of the debt issuance costs includes the impact from amortizing the $0.8 million debt issuance costs related to the new ABL Credit Agreement.

If the interest rate of the Company’s Incremental Term Loan Facility were to change by 0.125%, the Company’s pro forma interest expense would change by $0.8 million.

 

(6)

Reflects the tax effects of the adjustments described in notes (2) – (5) at the respective tax rate applicable to the respective jurisdiction each adjustment related to, which equated to a combined blended tax rate of approximately 20%.