EX-99.2 3 dex992.htm UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS Unaudited Pro Forma Condensed Consolidated Financial Statements

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

As previously reported on October 1, 2010, Richardson Electronics, Ltd. (the “Company,” “we,” “our”), and Arrow Electronics, Inc. (“Arrow”) entered into an Acquisition Agreement (the “Acquisition Agreement”). Pursuant to the Acquisition Agreement, Arrow agreed to acquire all of the assets primarily used or held for use in, and certain liabilities of, the Company’s RF, Wireless & Power Division (“RFPD”), as well as certain other Company assets, including its information technology assets (the “Transaction”).

For the quarterly period ended November 27, 2010, the Company reported RFPD as a discontinued operation in the unaudited condensed consolidated balance sheet as of November 27, 2010, and the unaudited condensed consolidated statements of income for the three and six months ended November 27, 2010, and the consolidated statements of income for the three and six months ended November 28, 2009.

On March 1, 2011, the Company and Arrow closed the Transaction. The total consideration paid by Arrow on the closing date was $238.8 million which included an estimated pre-closing working capital adjustment. The final purchase price is subject to a post-closing working capital adjustment.

The following unaudited condensed consolidated financial statements are presented to illustrate the effects of the Transaction. The unaudited pro forma condensed consolidated balance sheet as of November 27, 2010, illustrates the estimated effects of the Transaction as if the sale had occurred on May 29, 2010, and includes the retention of net proceeds and an adjustment to retained earnings for the estimated gain on the sale of the Transaction. The unaudited pro forma condensed consolidated statement of income for the fiscal year ended May 29, 2010, illustrate the estimated effects of the Transaction as if the Transaction took place on May 30, 2009, the last day of our fiscal year 2009.

The unaudited pro forma condensed consolidated financial statements presented are for informational purposes only and do not purport to present what our results would have been had the Transaction actually occurred on the dates presented or to project our results of operations or financial position for any future period. The pro forma financial statements are based upon currently available information, preliminary estimates, and certain assumptions that are believed to be reasonable and represent all material information that is necessary to fairly present the pro forma financial statements.

The unaudited pro forma condensed consolidated financial statements, including the notes thereto, should be read in conjunction with: (i) our audited consolidated financial statements and the notes thereto for the year ended May 29, 2010, and (ii) our unaudited consolidated financial statements and the notes thereto for the three and six months ended November 27, 2010.


Richardson Electronics, Ltd.

Unaudited Pro Forma Condensed Consolidated Balance Sheet

(in thousands)

 

     Q2 FY 2011  
     As of November 27, 2010  
     As
Reported
    Pro Forma
Adjustments
    Notes     Pro forma  

Assets

        

Current Assets:

        

Cash and cash equivalents

   $ 33,033      $ 197,457        (a)      $ 230,490   

Receivables

     22,008        —            22,008   

Inventories

     26,491        —            26,491   

Prepaid expenses

     1,388        —            1,388   

Deferred income taxes

     346        —            346   

Discontinued Assets

     173,168        (173,168     (b)        —     
                          

Total current assets

     256,434        24,289          280,723   
                          

Non-current assets:

        

Property, plant and equipment, net

     5,752        —            5,752   

Non-Current deferred income taxes

     1,550        —            1,550   

Other non-current assets

     358        —            358   
                          

Total non-current assets

     7,660        —            7,660   
                          

Total assets

   $ 264,094      $ 24,289        $ 288,383   
                          

Liabilities and Stockholders’ Equity

        

Current liabilities:

        

Accounts payable

   $ 18,750      $ —          $ 18,750   

Accrued liabilities

     10,864        —            10,864   

Current portion of long-term debt

     18,000        —            18,000   

Discontinued Liabilities

     60,990        (60,990     (c)        —     
                          

Total Current Liabilities

     108,604        (60,990       47,614   
                          

Non-current liabilities:

        

Long-term income tax liabilities

     346        —            346   

Other non-current Liabilities

     494        —            494   

Discontinued operations—non-current liabilities

     3,265        (3,265     (d)        —     
                          

Total Non-Current Liabilities

     4,105        (3,265       840   
                          

Total liabilities

   $ 112,709      $ (64,255     $ 48,454   
                          

Stockholders’ Equity

        

Common stock

     814            814   

Class B common stock

     152            152   

Additional paid-in-capital

     123,065            123,065   

Common stock in treasury

     (8,665         (8,665

Retained earnings (accumulated deficit)

     28,061        88,544        (e)        116,605   

Accumulated other comprehensive income

     7,958            7,958   
                          

Total stockholders’ equity

   $ 151,385      $ 88,544        $ 239,929   
                          

Total liabilities and stockholders’ equity

   $ 264,094      $ 24,289        $ 288,383   
                          


Richardson Electronics, Ltd.

Unaudited As Reported and Pro Forma Condensed Consolidated Income Statements

(in thousands, except per share amounts)

 

     YTD Q2 FY 2011     FY 2010  
     For the six months ended
November 27, 2010
    For the twelve months ended May 29, 2010  
     As Reported     As Reported     Pro Forma
Adjustments
    Notes   Pro Forma  

Net sales

   $ 78,490      $ 491,847      $ 356,475      (f)   $ 135,372   

Cost of sales

     55,304        373,836        279,748      (f)     94,088   
                                  

Gross margin

     23,186        118,011        76,727          41,284   

% of net sales

     29.5     24.0     21.5       30.5

Selling, general, and administrative expenses

     21,743        95,841        52,241      (f)     43,600   

% of net sales

     27.7     19.5     14.7       32.2

(Gain) loss on disposal of assets

     2        19        (1       20   
                                  

Operating Income (Loss)

     1,441        22,151        24,487          (2,336

% of net sales

     1.8     4.5     6.9       -1.7

Other (income) expense

          

Interest expense

     106        3,973        2,834      (g)     1,139   

Investment income

     —          (113     (81   (g)     (32

Foreign exchange loss

     316        1,116        —            1,116   

Other, net

     (10     73        —            73   
                                  

Total

     412        5,049        2,753          2,296   
                                  

Income (loss) before taxes

     1,029        17,102        21,734          (4,632

Income tax provision (benefit)

     408        (166     214      (h)     (380
                                  

Income (loss) from continuing operations

   $ 621      $ 17,268      $ 21,520        $ (4,252
                                  

Income (loss) from continuing operations:

          

Per common share - basic

   $ 0.04      $ 0.99      $ 1.23        $ (0.24
                                  

Per common share - diluted

   $ 0.03      $ 0.96      $ 1.20        $ (0.24
                                  

Per Class B common shares - basic

   $ 0.03      $ 0.89      $ 1.11        $ (0.22
                                  

Per Class B common shares - diluted

   $ 0.03      $ 0.88      $ 1.11        $ (0.23
                                  

Weighted average number of shares:

          

Common shares - basic

     14,725        14,766        14,766          14,766   
                                  

Common shares - diluted

     18,010        18,915        18,915          14,766   
                                  

Class B common shares - basic

     3,038        3,048        3,048          3,048   
                                  

Class B common shares - diluted

     3,038        3,048        3,048          3,048   
                                  

 


Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

 

1. Basis of Presentation

As previously reported, on October 1, 2010, Richardson Electronics, Ltd. (the “Company,” “we,” “our”), and Arrow Electronics, Inc. (“Arrow”) entered into an Acquisition Agreement (the “Acquisition Agreement”). Pursuant to the Acquisition Agreement, Arrow agreed to acquire all of the assets primarily used or held for use in, and certain liabilities of, the Company’s RF, Wireless & Power Division (“RFPD”), as well as certain other Company assets, including its information technology assets (the “Transaction”).

On March 1, 2011, the Company and Arrow closed the Transaction. The total consideration paid by Arrow on the closing date was $238.8 million which included an estimated pre-closing working capital adjustment. The final purchase price is subject to a post-closing working capital adjustment.

The following unaudited condensed consolidated financial statements are presented to illustrate the effects of the Transaction. The unaudited pro forma condensed consolidated balance sheet as of November 27, 2010, illustrates the estimated effects of the Transaction as if the sale had occurred on May 29, 2010, and includes the retention of net proceeds and an adjustment to retained earnings for the estimated gain on the sale of the Transaction. The unaudited pro forma condensed consolidated statement of income for the fiscal year ended May 29, 2010, illustrate the estimated effects of the Transaction as if the Transaction took place on May 30, 2009, the last day of our fiscal year 2009.

The unaudited pro forma condensed consolidated income statements do not reflect any of the following:

Interest Income

We have not yet determined how we will use the proceeds. We may use them for a variety of purposes, including any or all of the following: bolt-on acquisitions, repurchases of outstanding shares of common stock, dividends to stockholders, and general corporate purposes.

We have not included any interest income in the unaudited pro forma condensed consolidated statements of income for the fiscal year ended May 29, 2010. Assuming we invest the cash proceeds, estimated interest income for the fiscal year ended May 29, 2010, would have been approximately $1.9 million. The interest rate assumed is 0.9% and was based on the average interest rates for the one year Certificate of Deposit Index.

Material non-recurring charges or credits

We expect to incur severance charges relating to the realignment of our cost structure after the consummation of the Transaction which we believe will be material to our consolidated financial statements. We are not yet able to estimate the severance expense and related tax effects and have therefore excluded them from our unaudited pro forma condensed consolidated income statement.

 

2. Notes to Unaudited Pro Forma Adjustments

 

(a) To record the net proceeds from the Transaction. This includes purchase price, estimated pre-closing working capital adjustment, estimated taxes and other expenses directly related to the Transaction which includes legal fees and other professional fees.


(Amounts in 000’s)

 

     Q2 FY 11
As of 11/27/2010
 

Purchase Price

   $ 211,788   

Working Capital Adjustment

     16,567   
        

Total Consideration

   $ 228,355   
        

Transaction Costs

     3,000   
        

Net Proceeds (before tax)

   $ 225,355   
        

Taxes on Gain from Sale **

     27,898   
        

Net Proceeds (after tax)

   $ 197,457   
        

 

** See Footnote (e)
(b) This adjustment includes all assets both current and non-current that are either included in the Transaction or become discontinued as a result of the Transaction.
(c) This adjustment includes all current liabilities that are either included in the Transaction or become discontinued as a result of the Transaction.
(d) This adjustment includes all non-current liabilities that become discontinued as a result of the Transaction.
(e) To record adjustments to Retained Earnings to reflect the gain on sale, and the elimination of discontinued assets and liabilities.


(Amounts in 000’s)

 

     Q2 FY 11
As of 11/27/2010
 

Purchase Price

   $ 211,788   

Working Capital Adjustment

     16,567   

Transaction Costs

     3,000   
        

Net Proceeds (before tax)

   $ 225,355   
        

RFPD Net Assets:

  

Receivables

     85,558   

Inventory

     62,050   

Property, Plant, and Equipment

     8,457   

Other assets

     1,651   

Payables

     47,641   
        

Net Assets

   $ 110,075   
        

Gain on Sale

   $ 115,280   
        

Taxes on Gain from Sale **

     27,898   
        

Net Gain on Sale

   $ 87,382   
        
     Q2 FY 11
As of 11/27/2010
 

Net gain on sale

   $ 87,382   

Discontinued assets

     (15,452

Discontinued liabilities

     16,614   
        

Total Pro Forma adjustment to Retained Earnings

   $ 88,544   
        

 

** The estimated effective tax rate on the gain was calculated using the federal statutory rate of 35% and the state rate of 1.8%, adjusted for the following items: foreign taxes at other rates (-2.6%); net decrease in valuation allowance from the realization of deferred tax assets (-9.4%); and other miscellaneous benefits (-0.6%). After these adjustments, the overall effective tax rate on the gain was estimated to be approximately 25%.
(f) To record adjustments that eliminate revenue, cost of sales, and selling, general and administrative costs (SG&A) that relate to RFPD. This includes support function personnel costs such as information technology, finance, and supply chain that transfer with the Transaction. This adjustment also includes costs that become discontinued as a result of the Transaction.
(g) To record an adjustment to eliminate interest expense allocated to RFPD based on the net assets of RFPD to be sold in connection with the Transaction.
(h) To record an adjustment to eliminate the tax provision resulting from the Transaction. The tax rate was calculated using the federal statutory rate, adjusted for state income taxes, foreign taxes at other rates, and adjustments to our valuation allowance for deferred tax assets. After these adjustments, the pro forma effective tax rate from income from continuing operations was 8.2% for the year ended May 29, 2010.