Delaware
|
1-9973
|
36-3352497
|
(State
or Other Jurisdiction
|
(Commission
File Number)
|
(IRS
Employer
|
of
Incorporation)
|
|
Identification
No.)
|
1400
Toastmaster Drive, Elgin, Illinois
|
60120
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
|
(1)
|
TurboChef
Technologies, Inc. Audited Consolidated Balance Sheets as of December 31,
2007 and 2006 and the Related Consolidated Statements of Operations,
Stockholders’ Equity and Cash Flows for each of the Three Years in the
period ended December 31, 2007 and the Report of Independent
Registered Public Accounting Firm related thereto, filed as Exhibit 99.1
hereto and incorporated by reference
herein.
|
|
(2)
|
TurboChef
Technologies, Inc. Unaudited Condensed Consolidated Balance Sheets as of
September 30, 2008 and December 31, 2007, and the Related Unaudited
Condensed Consolidated Statements of Operations and Cash Flows for the
Nine Months ended September 30, 2008 and 2007, filed as Exhibit 99.2
hereto and incorporated by reference
herein.
|
Exhibit No.
|
Description
|
Exhibit 23.1
|
Consent
of Ernst & Young LLP.
|
Exhibit 99.1
|
TurboChef
Technologies, Inc. Audited Consolidated Balance Sheets as of December 31,
2007 and 2006 and the Related Consolidated Statements of Operations,
Stockholders’ Equity and Cash Flows for each of the Three Years in the
period ended December 31, 2007 and the Independent Auditors’ Report
related thereto.
|
TurboChef
Technologies, Inc. Unaudited Condensed Consolidated Balance Sheets as of
September 30, 2008 and December 31, 2007, and the Related Unaudited
Condensed Consolidated Statements of Operations and Cash Flows for
the Nine Months Ended September 30, 2008 and 2007.
|
|
Exhibit 99.3
|
Unaudited
Pro Forma Condensed Consolidated Financial
Information.
|
THE
MIDDLEBY CORPORATION
|
|||
Dated:
January 9, 2009
|
By:
|
/s/ Timothy J.
FitzGerald
|
|
Timothy
J. FitzGerald
|
|||
Vice
President and
|
|||
Chief
Financial Officer
|
Description
|
||
Exhibit 23.1
|
Consent
of Ernst & Young LLP.
|
|
Exhibit 99.1
|
TurboChef
Technologies, Inc. Audited Consolidated Balance Sheets as of December 31,
2007 and 2006 and the Related Consolidated Statements of Operations,
Stockholders’ Equity and Cash Flows for each of the Three Years in the
period ended December 31, 2007 and the Independent Auditors’ Report
related thereto.
|
|
TurboChef
Technologies, Inc. unaudited Condensed Consolidated Balance Sheets as of
September 30, 2008 and December 31, 2007, and the related unaudited
Consolidated Condensed Statements of Operations and Cash Flows for the
Nine Months Ended September 30, 2008 and 2007.
|
||
Exhibit 99.3
|
Unaudited
Pro Forma Condensed Consolidated Financial
Information.
|
December 31,
|
||||||||
2007
|
2006
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 10,149 | $ | 19,675 | ||||
Accounts
receivable, net of allowance of $195 and $162
|
38,657 | 11,001 | ||||||
Other
receivables
|
2,502 | 2,771 | ||||||
Inventory,
net
|
11,883 | 11,737 | ||||||
Prepaid
expenses
|
3,307 | 2,128 | ||||||
Total
current assets
|
66,948 | 47,312 | ||||||
Property,
plant and equipment, net
|
6,728 | 7,944 | ||||||
Developed
technology, net of accumulated amortization of $2,914 and
$2,107
|
5,156 | 5,963 | ||||||
Goodwill
|
5,934 | 5,934 | ||||||
Covenants
not-to-compete, net of accumulated amortization of $1,286 and
$726
|
4,314 | 4,874 | ||||||
Other
assets
|
91 | 174 | ||||||
Total
assets
|
$ | 88,721 | $ | 72,201 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
20,178 | 9,200 | ||||||
Accrued
expenses
|
9,894 | 3,103 | ||||||
Future
installments due on covenants not-to-compete and additional consideration
for assets acquired
|
3,801 | 3,793 | ||||||
Amounts
outstanding under credit facility
|
9,000 | — | ||||||
Deferred
revenue
|
9,554 | 3,403 | ||||||
Accrued
warranty
|
558 | 1,889 | ||||||
Deferred
rent
|
247 | 247 | ||||||
Other
current liabilities
|
1,908 | — | ||||||
Total
current liabilities
|
55,140 | 21,635 | ||||||
Future
installments due on covenants not-to-compete and additional consideration
for assets acquired, non-current
|
— | 3,550 | ||||||
Deferred
rent, non-current
|
974 | 1,218 | ||||||
Other
liabilities
|
100 | 93 | ||||||
Total
liabilities
|
56,214 | 26,496 | ||||||
Stockholders'
equity:
|
||||||||
Preferred
stock, $1 par value, authorized 5,000,000 shares, 0 shares
issued
|
— | — | ||||||
Preferred
membership units exchangeable for shares of TurboChef common
stock
|
380 | 384 | ||||||
Common
stock, $.01 par value, authorized 100,000,000 shares; issued 29,568,325
and 29,197,145 shares at December 31, 2007 and 2006,
respectively
|
296 | 292 | ||||||
Additional
paid-in capital
|
173,857 | 169,821 | ||||||
Accumulated
deficit
|
(142,026 | ) | (124,792 | ) | ||||
Total
stockholders' equity
|
32,507 | 45,705 | ||||||
Total
liabilities and stockholders' equity
|
$ | 88,721 | $ | 72,201 |
Years Ended December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Revenues:
|
||||||||||||
Product sales
|
$ | 107,003 | $ | 47,403 | $ | 50,239 | ||||||
Royalties
|
1,103 | 1,266 | 2,010 | |||||||||
Total
revenues
|
108,106 | 48,669 | 52,249 | |||||||||
Costs
and expenses
|
||||||||||||
Cost of product
sales
|
66,645 | 31,929 | 43,532 | |||||||||
Research and
development
|
5,177 | 4,357 | 4,307 | |||||||||
Purchased research and
development
|
— | 7,665 | 6,285 | |||||||||
Selling, general and
administrative
|
53,427 | 29,027 | 33,777 | |||||||||
Restructuring
|
— | (41 | ) | 621 | ||||||||
Total
costs and expenses
|
125,249 | 72,937 | 88,522 | |||||||||
Operating
loss
|
(17,143 | ) | (24,268 | ) | (36,273 | ) | ||||||
Other
income (expense):
|
||||||||||||
Interest
income
|
638 | 1,300 | 1,536 | |||||||||
Interest expense
and other
|
(729 | ) | (436 | ) | (332 | ) | ||||||
(91 | ) | 864 | 1,204 | |||||||||
Loss
before income taxes
|
(17,234 | ) | (23,404 | ) | (35,069 | ) | ||||||
Provision
for income taxes
|
— | — | — | |||||||||
Net
loss
|
$ | (17,234 | ) | $ | (23,404 | ) | $ | (35,069 | ) | |||
Per
share data:
|
||||||||||||
Net
loss per share:
|
||||||||||||
Basic
and diluted
|
$ | (0.59 | ) | $ | (0.81 | ) | $ | (1.25 | ) | |||
Weighted
average number of common shares outstanding:
|
||||||||||||
Basic
and diluted
|
29,294,596 | 28,834,821 | 28,034,103 |
Preferred
Stock
|
Common
Stock
|
|||||||||||||||||||||||||||
Shares
|
Amount
|
Preferred
Membership
Units
|
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
||||||||||||||||||||||
Balance,
January 1, 2005
|
— | — | 6,351 | 24,313,158 | $ | 243 | $ | 93,550 | $ | (66,319 | ) | |||||||||||||||||
Net
loss
|
— | — | — | — | — | — | (35,069 | ) | ||||||||||||||||||||
Issuance
of common stock in public offering, net of issuance costs
|
— | — | — | 2,925,000 | 29 | 54,810 | — | |||||||||||||||||||||
Issuance
of common stock in exchange for Enersyst preferred membership
units
|
— | — | (5,384 | ) | 518,032 | 5 | 5,379 | — | ||||||||||||||||||||
Exercise
of options and warrants for common stock
|
— | — | — | 807,278 | 8 | 3,064 | — | |||||||||||||||||||||
Issuance
of common stock for acquisition of intangible assets
|
— | — | — | 60,838 | 1 | 992 | — | |||||||||||||||||||||
Proceeds
from notes receivable for stock issuances
|
— | — | — | — | — | — | — | |||||||||||||||||||||
Compensation
expense, primarily related to stock options granted for
services
|
— | — | — | — | — | 7,115 | — | |||||||||||||||||||||
Other
|
— | — | — | (59 | ) | — | (3 | ) | — | |||||||||||||||||||
Balance,
December 31, 2005
|
— | — | 967 | 28,624,247 | 286 | 164,907 | (101,388 | ) | ||||||||||||||||||||
Net
loss
|
— | — | — | — | — | — | (23,404 | ) | ||||||||||||||||||||
Issuance
of common stock in exchange for Enersyst preferred membership
units
|
— | — | (583 | ) | 56,093 | 1 | 582 | — | ||||||||||||||||||||
Exercise
of options and warrants for common stock
|
— | — | — | 342,106 | 3 | 2,171 | — | |||||||||||||||||||||
Issuance
of common stock for acquisition of intangible assets
|
— | — | — | 169,365 | 2 | 1,871 | — | |||||||||||||||||||||
Compensation
expense, primarily related to restricted stock granted for
services
|
— | — | — | 5,334 | — | 290 | — | |||||||||||||||||||||
Balance,
December 31, 2006
|
— | — | 384 | 29,197,145 | $ | 292 | $ | 169,821 | $ | (124,792 | ) | |||||||||||||||||
Net
loss
|
— | — | — | — | — | — | (17,234 | ) | ||||||||||||||||||||
Issuance
of common stock in exchange for Enersyst preferred membership
units
|
— | — | (4 | ) | 414 | — | 4 | — | ||||||||||||||||||||
Exercise
of options and warrants for common stock
|
— | — | — | 225,307 | 2 | 2,018 | — | |||||||||||||||||||||
Issuance
of common stock for acquisition of intangible assets
|
— | — | — | 124,381 | 2 | 1,520 | — | |||||||||||||||||||||
Compensation
expense, primarily related to restricted stock granted for
services
|
— | — | — | 21,078 | — | 1,823 | — | |||||||||||||||||||||
Tender
offer and option amendments
|
— | — | — | — | — | (1,329 | ) | — | ||||||||||||||||||||
Balance,
December 31, 2007
|
— | — | 380 | 29,568,325 | $ | 296 | $ | 173,857 | $ | (142,026 | ) |
Notes Receivable
For
Stock Issuances
|
Treasury
Stock
|
Total
Stockholders’
Equity
|
||||||||||
Balance,
January 1, 2005
|
$ | (46 | ) | $ | — | $ | 33,779 | |||||
Net
loss
|
— | — | (35,069 | ) | ||||||||
Issuance
of common stock in public offering, net of issuance costs
|
— | — | 54,839 | |||||||||
Issuance
of common stock in exchange for Enersyst preferred membership
units
|
— | — | — | |||||||||
Exercise
of options and warrants for common stock
|
— | — | 3,072 | |||||||||
Issuance
of common stock for acquisition of intangible assets
|
— | — | 993 | |||||||||
Proceeds
from notes receivable for stock issuances
|
46 | — | 46 | |||||||||
Compensation
expense, primarily related to stock options granted for
services
|
— | — | 7,115 | |||||||||
Other
|
— | — | (3 | ) | ||||||||
Balance,
December 31, 2005
|
— | — | 64,772 | |||||||||
Net
loss
|
— | — | (23,404 | ) | ||||||||
Issuance
of common stock in exchange for Enersyst preferred membership
units
|
— | — | — | |||||||||
Exercise
of options and warrants for common stock
|
— | — | 2,174 | |||||||||
Issuance
of common stock for acquisition of intangible assets
|
— | — | 1,873 | |||||||||
Compensation
expense, primarily related to restricted stock granted for
services
|
— | — | 290 | |||||||||
Balance,
December 31, 2006
|
— | — | 45,705 | |||||||||
Net
loss
|
— | — | (17,234 | ) | ||||||||
Issuance
of common stock in exchange for Enersyst preferred membership
units
|
— | — | — | |||||||||
Exercise
of options and warrants for common stock
|
— | — | 2,020 | |||||||||
Issuance
of common stock for acquisition of intangible assets
|
— | — | 1,522 | |||||||||
Compensation
expense, primarily related to restricted stock granted for
services
|
— | — | 1,823 | |||||||||
Tender
offer and option amendments
|
— | — | (1,329 | ) | ||||||||
Balance, December 31, 2007
|
$ | — | $ | — | $ | 32,507 |
Years Ended December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
loss
|
$ | (17,234 | ) | $ | (23,404 | ) | $ | (35,069 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Purchased
research and development
|
— | 7,665 | 6,285 | |||||||||
Depreciation
and amortization
|
4,069 | 3,854 | 2,796 | |||||||||
Non-cash
interest
|
470 | 391 | 203 | |||||||||
Non-cash
equity compensation expense
|
2,402 | 290 | 7,115 | |||||||||
Amortization
of deferred rent
|
(236 | ) | (244 | ) | (122 | ) | ||||||
Non-cash
restructuring costs
|
— | — | 125 | |||||||||
Provision
for doubtful accounts
|
326 | 147 | 98 | |||||||||
Foreign
exchange loss (gain)
|
(6 | ) | 8 | 76 | ||||||||
Changes
in operating assets and liabilities, net of effects of
acquisition:
|
||||||||||||
Restricted
cash
|
— | — | 3,196 | |||||||||
Accounts
receivable
|
(27,976 | ) | (3,834 | ) | 2,196 | |||||||
Inventories
|
(729 | ) | (1,445 | ) | (3,590 | ) | ||||||
Prepaid
expenses and other assets
|
(954 | ) | (2,140 | ) | (2,342 | ) | ||||||
Accounts
payable
|
10,978 | 1,581 | (2,311 | ) | ||||||||
Accrued
expenses and warranty
|
5,460 | (1,023 | ) | 245 | ||||||||
Deferred
revenue
|
6,151 | 1,042 | 911 | |||||||||
Net
cash used in operating activities
|
(17,279 | ) | (17,112 | ) | (20,188 | ) | ||||||
Cash
flows from investing activities:
|
||||||||||||
Acquisition
of business, net of cash acquired
|
— | — | (192 | ) | ||||||||
Acquisition
of intangible assets
|
(2,349 | ) | (2,349 | ) | (7,292 | ) | ||||||
Purchase
of property and equipment, net
|
(768 | ) | (3,111 | ) | (3,098 | ) | ||||||
Other
|
— | — | 128 | |||||||||
Net
cash used in investing activities
|
(3,117 | ) | (5,460 | ) | (10,454 | ) | ||||||
Cash
flows from financing activities:
|
||||||||||||
Proceeds
from the sale of common stock, net
|
— | — | 54,839 | |||||||||
Proceeds
from the exercise of stock options and warrants
|
2,020 | 2,174 | 3,072 | |||||||||
Borrowings
under credit facility
|
9,000 | — | — | |||||||||
Payment
of deferred loan costs
|
(150 | ) | (25 | ) | (156 | ) | ||||||
Other
|
— | — | 43 | |||||||||
Net
cash provided by financing activities
|
10,870 | 2,149 | 57,798 | |||||||||
Net
(decrease) increase in cash and cash equivalents
|
(9,526 | ) | (20,423 | ) | 27,156 | |||||||
Cash
and cash equivalents at beginning of year
|
19,675 | 40,098 | 12,942 | |||||||||
Cash
and cash equivalents at end of year
|
$ | 10,149 | $ | 19,675 | $ | 40,098 | ||||||
Supplemental
disclosures of noncash activities:
|
||||||||||||
Noncash
investing activity—landlord funded leasehold improvements
|
$ | — | $ | — | $ | 1,832 | ||||||
Noncash
investing and financing activity — liability recorded in connection with
intangible assets
|
— | 5,792 | 3,600 | |||||||||
Noncash
investing activity—issuance of common stock in exchange for intangible
assets
|
1,520 | 1,873 | 993 | |||||||||
Noncash
financing activity—tender offer and option amendments
|
1,908 | — | — | |||||||||
Noncash
financing activity—issuance of common stock in exchange for preferred
membership units
|
4 | 583 | 5,384 | |||||||||
Supplemental
disclosures of cash flow information:
|
||||||||||||
Cash
paid for income taxes
|
$ | — | $ | — | $ | 236 | ||||||
Cash
paid for interest
|
228 | 38 | 50 |
2007
|
2006
|
|||||||
Finished
goods – ovens
|
$ | 3,835 | $ | 4,154 | ||||
Demonstration
inventory, net
|
595 | 224 | ||||||
Parts
inventory, net
|
6,734 | 6,933 | ||||||
11,164 | 11,311 | |||||||
Costs
of inventory subject to a deferred revenue relationship
|
719 | 426 | ||||||
$ | 11,883 | $ | 11,737 |
Net
loss applicable to common stockholders, as reported
|
$ | (35,069 | ) | |
Add:
Employee stock-based compensation expense
|
(6,936 | ) | ||
Deduct:
Employee stock-based compensation expense, net of
forfeitures
|
(19,882 | ) | ||
Pro
forma net loss applicable to common stockholders
|
$ | (48,015 | ) | |
Net
loss applicable to common stockholders per share—basic and
diluted:
|
||||
As reported
|
$ | (1.25 | ) | |
Pro forma
|
(1.71 | ) |
Expected
life (in years)
|
2-3 | |||
Volatility
|
63 | % | ||
Risk
free interest rate—options
|
4.07-4.61 | % | ||
Dividend
yield
|
0.0 | % | ||
Weighted
average fair value of option grants — Black-Scholes model
|
6.54 |
Expected
life (in years)
|
1.64 | |||
Volatility
|
44.43 | % | ||
Risk
free interest rate—options
|
3.04-3.13 | % | ||
Dividend
yield
|
0.0 | % |
Estimated
Useful Lives
|
2007
|
2006
|
||||||||||
(years)
|
(In thousands)
|
|||||||||||
Leasehold
improvements
|
5–7.5
|
3,140 | 3,044 | |||||||||
Furniture
and fixtures
|
5
|
1,458 | 1,369 | |||||||||
Equipment
|
3–7
|
6,921 | 6,471 | |||||||||
11,519 | 10,884 | |||||||||||
Less
accumulated depreciation
|
(4,791 | ) | (2,940 | ) | ||||||||
$ | 6,728 | $ | 7,944 |
2007
|
2006
|
|||||||
Accrued
compensation and benefits
|
$ | 3,924 | $ | 1,378 | ||||
Sales
and marketing
|
3,487 | 907 | ||||||
Professional
and accounting fees
|
1,169 | 432 | ||||||
Accrued
taxes and other
|
1,314 | 386 | ||||||
Total
accrued expenses
|
$ | 9,894 | $ | 3,103 |
2007
|
2006
|
2005
|
||||||||||
Balance
at beginning of year
|
1,889 | 2,482 | 2,586 | |||||||||
Provision
for warranties
|
405 | 3,301 | 3,997 | |||||||||
Warranty
expenditures
|
(1,736 | ) | (3,894 | ) | (13,682 | ) | ||||||
Other
adjustments to provision for warranties
|
— | — | 9,581 | |||||||||
Balance
at end of year
|
$ | 558 | $ | 1,889 | $ | 2,482 |
2007
|
2006
|
2005
|
||||||||||
Current:
|
||||||||||||
Federal
|
— | — | — | |||||||||
State
|
— | — | — | |||||||||
Total
provision for income taxes
|
$ | — | $ | — | $ | — |
2007
|
2006
|
2005
|
||||||||||
Expected
income tax benefit
|
$ | (5,859 | ) | $ | (7,957 | ) | $ | (11,923 | ) | |||
State
income tax benefit, net of federal benefit
|
(358 | ) | (489 | ) | (740 | ) | ||||||
Other
|
98 | (207 | ) | (89 | ) | |||||||
Changes
in deferred income tax asset valuation allowance
|
$ | 6,119 | $ | 8,653 | 12,752 | |||||||
Provision
for income taxes
|
$ | — | $ | — | $ | — |
2007
|
2006
|
|||||||
Deferred
income tax assets:
|
||||||||
Warranty
reserves
|
$
|
201
|
$
|
682
|
||||
Allowance
for doubtful accounts
|
67
|
55
|
||||||
Inventory
|
913
|
377
|
||||||
Basis
difference of other current assets
|
259
|
93
|
||||||
Total
current deferred income tax assets
|
1,440
|
1,207
|
||||||
Net
operating loss carryforwards
|
35,800
|
29,229
|
||||||
Basis
difference of intangible assets
|
5,972
|
6,279
|
||||||
Basis
difference of stock- based compensation
|
4,188
|
3,366
|
||||||
Research
and development credit carryforwards
|
1,144
|
832
|
||||||
Federal
alternative minimum tax credit carryforwards
|
121
|
121
|
||||||
Basis
difference of other long-term assets
|
6
|
57
|
||||||
Total
non-current deferred income tax assets
|
47,231
|
39,884
|
||||||
Total
gross deferred income tax assets
|
48,671
|
41,091
|
||||||
Deferred
income tax liabilities:
|
||||||||
Basis
difference of other long-term assets
|
(281
|
)
|
(224
|
)
|
||||
Total
gross deferred income tax liabilities
|
(281
|
)
|
(224
|
)
|
||||
Net
deferred income tax asset
|
48,390
|
40,867
|
||||||
Less
deferred income tax asset valuation allowance
|
(48,390
|
)
|
(40,867
|
)
|
||||
Net
deferred income tax assets
|
$
|
—
|
$
|
—
|
Number of
Shares
|
Weighed
Average
Exercise
Price
|
|||||||
Options
outstanding at January 1, 2005
|
3,121,626
|
$
|
6.97
|
|||||
Options
granted
|
966,578
|
12.81
|
||||||
Options
exercised
|
(482,058
|
)
|
4.38
|
|||||
Options
expired or canceled
|
(82,219
|
)
|
12.51
|
|||||
Options
outstanding at December 31, 2005
|
3,523,927
|
8.79
|
||||||
Options
granted
|
—
|
—
|
||||||
Options
exercised
|
(342,106
|
)
|
6.35
|
|||||
Options
expired or canceled
|
(99,935
|
)
|
19.66
|
|||||
Options
outstanding at December 31, 2006
|
3,081,886
|
8.71
|
||||||
Options
granted
|
—
|
—
|
||||||
Options
exercised
|
(238,082
|
)
|
8.94
|
|||||
Options
expired or canceled
|
(6,206
|
)
|
14.74
|
|||||
Options
outstanding at December 31, 2007
|
2,837,598
|
9.35
|
||||||
Options
exercisable at December 31, 2005
|
3,523,927
|
8.79
|
||||||
Options
exercisable at December 31, 2006
|
3,081,886
|
8.71
|
||||||
Options
exercisable at December 31, 2007
|
2,837,598
|
9.35
|
Operations
Outstanding and Exercisable
|
||||||||||
Range of Exercise Prices
|
Outstanding
as
of
December 31,
2007
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
|||||||
$2.58–$5.25 | 1,264,564 | 5.79 | $ | 5.20 | ||||||
$5.26–$11.95 | 820,427 | 6.82 | 10.64 | |||||||
$11.96–$28.50 | 752,517 | 6.99 | 14.92 | |||||||
2,837,508 | 6.41 | 9.35 |
Number of
RSUs
|
Weighed
Average
Grant-Date
Fair Value
|
|||||||
Balance
at January 1, 2006
|
— | $ | — | |||||
RSUs
granted
|
83,160 | 12.84 | ||||||
RSUs
vested
|
(5,334 | ) | 13.08 | |||||
RSUs
forfeited
|
— | — | ||||||
Balance
at December 31, 2006
|
77,826 | 12.82 | ||||||
RSUs
granted
|
578,408 | 15.41 | ||||||
RSUs
vested
|
(21,093 | ) | 12.77 | |||||
RSUs
forfeited
|
(8,500 | ) | 15.42 | |||||
Balance
at December 31, 2007
|
626,641 | 15.18 |
2008
|
$ | 1,293 | ||
2009
|
1,170 | |||
2010
|
895 | |||
2011
|
896 | |||
2012
|
826 | |||
$ | 5,080 |
2007
|
First
|
Second
|
Third
|
Fourth
|
Fiscal
Year
|
|||||||||||||||
Total
revenues
|
$ | 18,331 | $ | 22,968 | $ | 32,493 | $ | 34,314 | $ | 108,106 | ||||||||||
Gross
profit
|
6,798 | 9,037 | 12,914 | 12,712 | 41,461 | |||||||||||||||
Net
loss
|
(4,917 | ) | (6,518 | ) | (1,764 | ) | (4,035 | ) | (17,234 | ) | ||||||||||
Basic
and diluted loss per share
|
$ | (0.17 | ) | $ | (0.22 | ) | $ | (0.06 | ) | $ | (0.14 | ) | $ | (0.59 | ) | |||||
Number
of shares used in the computation of basic and diluted loss per
share
|
29,223,104 | 29,247,657 | 29,274,530 | 29,427,538 | 29,294,596 | |||||||||||||||
2006
|
||||||||||||||||||||
Total
revenues
|
$ | 9,536 | $ | 10,494 | $ | 13,401 | $ | 15,238 | $ | 48,669 | ||||||||||
Gross
profit
|
2,899 | 3,224 | 5,052 | 5,565 | 16,740 | |||||||||||||||
Net
loss
|
(4,932 | ) | (4,987 | ) | (10,668 | ) | (2,817 | ) | (23,404 | ) | ||||||||||
Basic
and diluted loss per share
|
$ | (0.17 | ) | $ | (0.17 | ) | $ | (0.37 | ) | $ | (0.10 | ) | $ | (0.81 | ) | |||||
Number
of shares used in the computation of basic and diluted loss per
share
|
28,665,275 | 28,765,080 | 28,835,787 | 29,060,089 | 28,834,821 |
SEGMENT
|
2007
|
2006
|
2005
|
|||||||||
Commercial:
|
||||||||||||
Revenues
|
$ | 107,602 | $ | 48,669 | $ | 52,249 | ||||||
Depreciation
and amortization
|
2,424 | 2,806 | 2,035 | |||||||||
Net
income (loss)
|
14,938 | (488 | ) | (9,433 | ) | |||||||
Residential:
|
||||||||||||
Revenues
|
$ | 504 | $ | — | $ | — | ||||||
Depreciation
and amortization
|
798 | 240 | — | |||||||||
Net
loss
|
(14,333 | ) | (7,030 | ) | (5,142 | ) | ||||||
Corporate:
|
||||||||||||
Revenues
|
$ | — | $ | — | $ | — | ||||||
Depreciation
and amortization
|
847 | 808 | 761 | |||||||||
Net
loss
|
(17,839 | ) | (15,886 | ) | (20,494 | ) | ||||||
Totals:
|
||||||||||||
Revenues
|
$ | 108,106 | $ | 48,669 | $ | 52,249 | ||||||
Depreciation
and amortization
|
4,069 | 3,854 | 2,796 | |||||||||
Net
loss
|
(17,234 | ) | (23,404 | ) | (35,069 | ) |
REGION
|
2007
|
2006
|
2005
|
|||||||||
North
America
|
||||||||||||
Commercial:
|
$
|
94,395
|
$
|
40,166
|
$
|
41,031
|
||||||
Residential:
|
504
|
—
|
—
|
|||||||||
Total
North America revenue:
|
94,899
|
40,166
|
41,031
|
|||||||||
Europe
and Asia/Pacific
|
||||||||||||
Commercial:
|
13,207
|
8,503
|
11,218
|
|||||||||
Residential:
|
—
|
—
|
—
|
|||||||||
Total
Europe and Asia/Pacific revenue:
|
13,207
|
8,503
|
11,218
|
|||||||||
Totals
|
$
|
108,106
|
$
|
48,669
|
$
|
52,249
|
September 30,
2008
|
December 31,
2007
|
|||||||
Assets:
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 7,007 | $ | 10,149 | ||||
Accounts
receivable, net of allowance of $397 and $195
|
10,372 | 38,657 | ||||||
Other
receivables
|
651 | 2,502 | ||||||
Inventory,
net
|
16,513 | 11,883 | ||||||
Prepaid
expenses
|
8,615 | 3,307 | ||||||
Total
current assets
|
43,158 | 66,498 | ||||||
Property
and equipment, net
|
6,589 | 6,728 | ||||||
Developed
technology, net of accumulated amortization of $3,519 and
$2,914
|
4,551 | 5,156 | ||||||
Goodwill
|
5,934 | 5,934 | ||||||
Covenant
not-to-compete, net of accumulated amortization of $1,706 and
$1,286
|
3,894 | 4,314 | ||||||
Other
assets
|
94 | 91 | ||||||
Total
assets
|
$ | 64,220 | $ | 88,721 | ||||
Liabilities
and Stockholders' Equity:
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 12,616 | $ | 20,178 | ||||
Accrued
expenses
|
5,143 | 9,894 | ||||||
Future
installments due on covenants not-to-compete and additional consideration
for assets acquired
|
2,343 | 3,801 | ||||||
Amounts
outstanding under credit facility
|
6,000 | 9,000 | ||||||
Deferred
revenue
|
8,739 | 9,554 | ||||||
Accrued
warranty
|
— | 558 | ||||||
Deferred
rent
|
247 | 247 | ||||||
Other
current liabilities
|
— | 1,908 | ||||||
Total
current liabilities
|
35,088 | 55,140 | ||||||
Deferred
rent, non-current
|
791 | 974 | ||||||
Other
liabilities
|
108 | 100 | ||||||
Total
liabilities
|
35,987 | 56,214 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders'
equity:
|
||||||||
Preferred
stock, $1 par value, authorized 5,000,000 shares, 0 shares
issued
|
— | — | ||||||
Preferred
membership units exchangeable for shares of TurboChef common
stock
|
380 | 380 | ||||||
Common
stock, $.01 par value, authorized 100,000,000 shares, issued 30,721,565
and 29,568,325 shares at September 30, 2008 and December 31, 2007,
respectively
|
307 | 296 | ||||||
Additional
paid-in capital
|
185,657 | 173,857 | ||||||
Accumulated
deficit
|
(158,111 | ) | (142,026 | ) | ||||
Total
stockholders' equity
|
28,233 | 32,507 | ||||||
Total
liabilities and stockholders' equity
|
$ | 64,220 | $ | 88,721 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenues:
|
||||||||||||||||
Product
sales
|
$ | 20,088 | $ | 32,247 | $ | 65,240 | $ | 72,912 | ||||||||
Royalties
|
223 | 246 | 739 | 880 | ||||||||||||
Total
revenues
|
20,311 | 32,493 | 65,979 | 73,792 | ||||||||||||
Costs
and expenses:
|
||||||||||||||||
Cost
of product sales
|
12,338 | 19,579 | 39,536 | 45,043 | ||||||||||||
Research
and development expenses
|
858 | 1,101 | 3,657 | 3,967 | ||||||||||||
Selling,
general and administrative expenses
|
11,816 | 13,665 | 38,222 | 38,154 | ||||||||||||
Total
costs and expenses
|
25,012 | 34,345 | 81,415 | 87,164 | ||||||||||||
Operating
loss
|
(4,701 | ) | (1,852 | ) | (15,436 | ) | (13,372 | ) | ||||||||
Other
income (expense):
|
||||||||||||||||
Interest
income
|
36 | 160 | 133 | 561 | ||||||||||||
Interest
expense and other
|
(318 | ) | (72 | ) | (782 | ) | (388 | ) | ||||||||
(282 | ) | 88 | (649 | ) | 173 | |||||||||||
Net
loss
|
$ | (4,983 | ) | $ | (1,764 | ) | $ | (16,085 | ) | $ | (13,199 | ) | ||||
Per
share data:
|
||||||||||||||||
Net
loss per share - basic and diluted
|
$ | (0.16 | ) | $ | (0.06 | ) | $ | (0.53 | ) | $ | (0.45 | ) | ||||
Weighted
average number of common shares outstanding – basic and
diluted
|
30,471,742 | 29,274,530 | 30,269,081 | 29,248,970 |
Nine Months Ended
September 30,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$ | (16,085 | ) | $ | (13,199 | ) | ||
Adjustments
to reconcile net loss to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
3,728 | 2,906 | ||||||
Amortization
of deferred rent
|
(183 | ) | (183 | ) | ||||
Amortization
of deferred loan costs and non-cash interest
|
534 | 321 | ||||||
Amortization
of common stock and warrant issued in exchange for
marketing
|
||||||||
and
related services
|
3,275 | — | ||||||
Non-cash
compensation expense
|
2,718 | 1,225 | ||||||
Provision
for doubtful accounts
|
242 | 302 | ||||||
Other
|
(19 | ) | 11 | |||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
27,863 | (20,868 | ) | |||||
Inventories
|
(5,485 | ) | (2,203 | ) | ||||
Prepaid
expenses and other assets
|
(1,492 | ) | 981 | |||||
Accounts
payable and other payables
|
(7,563 | ) | 10,745 | |||||
Accrued
expenses and warranty
|
(5,322 | ) | 3,254 | |||||
Deferred
revenue
|
(815 | ) | 2,682 | |||||
Net
cash provided by (used in) operating activities
|
1,396 | (14,026 | ) | |||||
Cash
flows from investing activities:
|
||||||||
Purchases
of property and equipment
|
(2,118 | ) | (571 | ) | ||||
Disposals
of property and equipment
|
616 | — | ||||||
Net
cash used in investing activities
|
(1,502 | ) | (571 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Borrowings
under credit facility
|
8,000 | 9,000 | ||||||
Repayments
of credit facility
|
(11,000 | ) | — | |||||
Proceeds
from the exercise of stock options
|
146 | 313 | ||||||
Payment
of deferred loan costs
|
(182 | ) | (150 | ) | ||||
Net
cash (used in) provided by financing activities
|
(3,036 | ) | 9,163 | |||||
Net
decrease in cash and cash equivalents
|
(3,142 | ) | (5,434 | ) | ||||
Cash
and cash equivalents at beginning of period
|
10,149 | 19,675 | ||||||
Cash
and cash equivalents at end of period
|
$ | 7,007 | $ | 14,241 | ||||
NON
CASH OPERATING AND FINANCING ACTIVITIES:
|
||||||||
Issuance
of common stock and warrant in exchange for marketing and related
services
|
$ | 5,240 | $ | — | ||||
Issuance
of common stock for acquisition of intangible assets
|
$ | 1,821 | $ | 1,520 | ||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid for interest
|
$ | 305 | $ | 28 | ||||
Cash
paid for income taxes
|
— | — |
September 30,
2008
|
December 31,
2007
|
|||||||
Parts
inventory, net
|
$ | 10,302 | $ | 6,734 | ||||
Finished
goods – ovens
|
5,022 | 3,835 | ||||||
Demonstration
inventory, net
|
661 | 595 | ||||||
15,985 | 11,164 | |||||||
Costs
of inventory subject to a deferred revenue relationship
|
528 | 719 | ||||||
$ | 16,513 | $ | 11,883 |
Estimated
Useful Lives
(Years)
|
September 30,
2008
|
December 31,
2007
|
||||||||||
Tooling
and equipment
|
3-7
|
$ | 6,953 | $ | 6,921 | |||||||
Furniture
and fixtures
|
5
|
1,526 | 1,458 | |||||||||
Leasehold
improvements
|
5-7.5
|
4,372 | 3,140 | |||||||||
12,851 | 11,519 | |||||||||||
Less
accumulated depreciation and amortization
|
(6,262 | ) | (4,791 | ) | ||||||||
$ | 6,589 | $ | 6,728 |
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Balance
at beginning of period
|
$ | 15 | $ | 2,718 | $ | 558 | $ | 1,889 | ||||||||
Provision
for warranties
|
— | — | (178 | ) | 1,955 | |||||||||||
Warranty
expenditures
|
(15 | ) | (962 | ) | (380 | ) | (2,088 | ) | ||||||||
Adjustments
|
— | (583 | ) | — | (583 | ) | ||||||||||
Balance
at end of period
|
$ | — | $ | 1,173 | $ | — | $ | 1,173 |
Number of
RSUs
|
Weighted
Average
Grant-Date
Fair Value
|
|||||||
Balance
at January 1, 2008
|
626,641 | $ | 15.18 | |||||
RSUs
granted
|
526,000 | 6.31 | ||||||
RSUs
vested
|
(177,875 | ) | 14.86 | |||||
RSUs
forfeited
|
(42,000 | ) | 8.86 | |||||
Balance
at September 30, 2008
|
932,766 | $ | 10.52 |
Expected
life (in years)
|
|
|
1.00
|
|
Volatility
|
|
|
52.54
|
%
|
Risk
free interest rate—options
|
1.34 – 1.97 | % | ||
Dividend
yield
|
|
|
0.0
|
%
|
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Commercial:
|
||||||||||||||||
Revenues
|
$ | 19,878 | $ | 32,228 | $ | 64,721 | $ | 73,527 | ||||||||
Net
income
|
2,171 | 5,997 | 6,591 | 10,484 | ||||||||||||
Residential:
|
||||||||||||||||
Revenues
|
$ | 433 | $ | 265 | $ | 1,258 | $ | 265 | ||||||||
Net
loss
|
(3,569 | ) | (3,035 | ) | (12,363 | ) | (10,008 | ) | ||||||||
Corporate:
|
||||||||||||||||
Revenues
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Net
loss
|
(3,585 | ) | (4,726 | ) | (10,313 | ) | (13,675 | ) | ||||||||
Totals:
|
||||||||||||||||
Revenues
|
$ | 20,311 | $ | 32,493 | $ | 65,979 | $ | 73,792 | ||||||||
Net
loss
|
(4,983 | ) | (1,764 | ) | (16,085 | ) | (13,199 | ) |
REGION
|
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
North
America
|
||||||||||||||||
Commercial:
|
$ | 16,891 | $ | 28,807 | $ | 54,686 | $ | 63,743 | ||||||||
Residential:
|
433 | 265 | 1,258 | 265 | ||||||||||||
Total
North America revenue:
|
17,324 | 29,072 | 55,944 | 64,008 | ||||||||||||
Europe
and Asia/Pacific
|
||||||||||||||||
Commercial:
|
2,987 | 3,421 | 10,035 | 9,784 | ||||||||||||
Residential:
|
— | — | — | — | ||||||||||||
Total
Europe and Asia/Pacific revenue:
|
2,987 | 3,421 | 10,035 | 9,784 | ||||||||||||
Totals
|
$ | 20,311 | $ | 32,493 | $ | 65,979 | $ | 73,792 |
|
Middleby
Sept. 27, 2008
|
TurboChef
Sept. 30, 2008
|
Pro Forma
Adjustments
for the
Acquisition
|
Pro Forma
for the
Acquisition
|
||||||||||||
ASSETS
|
||||||||||||||||
Current
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 7,027 | $ | $ 7,007 | $ | (7,007 | )(a) | $ | 7,027 | |||||||
Accounts
receivable, net
|
91,633 | 11,023 | - | 102,656 | ||||||||||||
Inventories,
net
|
94,360 | 16,513 | 2,898 | (b) | 113,771 | |||||||||||
Prepaid
expenses and other
|
9,697 | 8,615 | (1,964 | )(c) | 16,348 | |||||||||||
Prepaid
taxes
|
7,627 | - | - | 7,627 | ||||||||||||
Current
deferred taxes
|
14,788 | - | - | 14,788 | ||||||||||||
Total
current assets
|
225,132 | 43,158 | (6,073 | ) | 262,217 | |||||||||||
Property,
plant and equipment, net
|
44,562 | 6,589 | - | 51,151 | ||||||||||||
Goodwill
|
248,779 | 5,934 | 103,860 | (d) | 358,573 | |||||||||||
Other
intangibles
|
125,726 | 8,445 | 63,905 | (e) | 198,076 | |||||||||||
Deferred
tax asset
|
— | — | 4,016 | (f) | 4,016 | |||||||||||
Other
assets
|
3,836 | 94 | 741 | (g) | 4,671 | |||||||||||
Total
assets
|
$ | 648,035 | $ | 64,220 | $ | 166,449 | $ | 878,704 | ||||||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||||||||||
Current
liabilities:
|
||||||||||||||||
Current
maturities of long-term debt
|
$ | 7,803 | $ | 6,000 | $ | (6,000 | )(h) | $ | 7,803 | |||||||
Accounts
payable
|
34,377 | 12,616 | - | 46,993 | ||||||||||||
Accrued
expenses
|
98,535 | 16,472 | 2,646 | (i) | 117,653 | |||||||||||
Total
current liabilities
|
140,715 | 35,088 | (3,354 | ) | 172,449 | |||||||||||
Long-term
debt
|
249,850 | - | 132,089 | (j) | 381,939 | |||||||||||
Long-term
deferred tax liability
|
20,856 | - | (20,856 | )(k) | - | |||||||||||
Other
non-current liabilities
|
18,847 | 899 | 2,500 | (l) | 22,246 | |||||||||||
Stockholders'
equity:
|
||||||||||||||||
Middleby
preferred stock, $.01 par value; 2,000,000 shares authorized; none
issued
|
- | - | - | - | ||||||||||||
TurboChef
preferred stock, $1 par value, 5,000,000 shares authorized; none
issued
|
- | - | - | - | ||||||||||||
TurboChef
preferred membership units exchangeable for shares of common
stock
|
- | 380 | (380 | )(m) | - | |||||||||||
Middleby
common stock, $.01 par value, 47,500,000 shares authorized; 21,068,556
shares issued in 2008
|
120 | - | - | 120 | ||||||||||||
TurboChef
common stock, $.01 par value, 100,000,000 shares authorized; 30,721,565
shares issued in 2008
|
- | 307 | (307 | )(n) | - | |||||||||||
Paid-in
capital
|
106,739 | 185,657 | (101,354 | )(o) | 191,042 | |||||||||||
Middleby
treasury stock at cost; 4,074,713 shares in 2008
|
(102,000 | ) | - | - | (102,000 | ) | ||||||||||
Retained
earnings (accumulated deficit)
|
213,484 | (158,111 | ) | 158,111 | (p) | 213,484 | ||||||||||
Accumulated
other comprehensive income
|
(576 | ) | - | - | (576 | ) | ||||||||||
Total
stockholders' equity
|
217,767 | 28,233 | 56,070 | 302,070 | ||||||||||||
Total
liabilities and stockholders' equity
|
$ | 648,035 | $ | 64,220 | $ | 166,449 | $ | 878,704 |
Nine Months Ended
|
||||||||||||||||
Middleby
Sept. 27, 2008
|
TurboChef
Sept. 30, 2008
|
Pro Forma
Adjustments
for the
Acquisition
|
Pro Forma
for the
Acquisition
|
|||||||||||||
Net
sales
|
$ | 500,868 | $ | 65,979 | $ | (262 | )(q) | $ | 566,585 | |||||||
Cost
of sales
|
310,221 | 43,732 | (262 | )(r) | 353,691 | |||||||||||
Gross
profit
|
190,647 | 22,247 | - | 212,894 | ||||||||||||
Selling
and distribution expenses
|
49,743 | 19,916 | - | 69,659 | ||||||||||||
General
and administrative expenses
|
51,443 | 17,767 | 3,475 | (s) | 72,685 | |||||||||||
Income
(loss) from operations
|
89,461 | (15,436 | ) | (3,475 | ) | 70,550 | ||||||||||
Interest
expense and deferred financing amortization, net
|
9,910 | 668 | 5,780 | (t) | 16,358 | |||||||||||
Other
expense, net
|
1,798 | (19 | ) | - | 1,779 | |||||||||||
Earnings
(loss) before income taxes
|
77,753 | (16,085 | ) | (9,255 | ) | 52,413 | ||||||||||
Provision
(benefit) for income taxes
|
31,165 | - | (10,136 | )(u) | 21,029 | |||||||||||
Net
earnings (loss)
|
$ | 46,588 | $ | (16,085 | ) | $ | 881 | $ | 31,384 | |||||||
Net
earnings (loss) per share:
|
||||||||||||||||
Basic
|
$ | 2.91 | $ | (0.53 | ) | $ | 1.79 | |||||||||
Diluted
|
$ | 2.72 | $ | (0.53 | ) | $ | 1.68 | |||||||||
Weighted
average number of shares
|
||||||||||||||||
Basic
|
15,985 | 30,269 | 17,525 | |||||||||||||
Diluted
|
17,143 | 30,269 | 18,683 |
Twelve Months Ended
|
Twelve
Months Ended
|
|||||||||||||||||||||||||||
Middleby
Dec.
29,
2007
|
New
Star
Nov.
30,
2007
|
(1)
|
Pro
Forma
Adjustments
|
Pro
Forma
for
the
Acquisition
|
TurboChef
Dec.
31,
2007
|
Pro
Forma
Adjustments
|
Pro
Forma
for
the
Acquisition
|
|||||||||||||||||||||
Net
sales
|
$ | 500,472 | $ | 92,041 | $ | - | $ | 592,513 | $ | 108,106 | $ | (350 | )(q) | $ | 700,269 | |||||||||||||
Cost
of sales
|
308,107 | 59,719 | - | 367,826 | 71,590 | (350 | )(r) | 439,066 | ||||||||||||||||||||
Gross
profit
|
192,365 | 32,322 | - | 224,687 | 36,516 | - | 261,203 | |||||||||||||||||||||
Selling
and distribution expenses
|
50,769 | 9,512 | - | 60,281 | 17,267 | - | 77,548 | |||||||||||||||||||||
General
and administrative expenses
|
48,663 | 10,457 | 2,447 | (v) | 61,567 | 36,392 | 4,517 | (s) | 102,476 | |||||||||||||||||||
Income
(loss) from operations
|
92,933 | 12,353 | (2,447 | ) | 102,839 | (17,143 | ) | (4,517 | ) | 81,179 | ||||||||||||||||||
Interest
expense and deferred financing amortization, net
|
6,336 | 2,768 | 9,557 | (w) | 18,661 | 97 | 8,337 | (t) | 27,095 | |||||||||||||||||||
Other
(income) expense, net
|
(1,382 | ) | 197 | (236 | )(x) | (1,421 | ) | (6 | ) | - | (1,427 | ) | ||||||||||||||||
Earnings
(loss) before income taxes
|
87,979 | 9,388 | (11,768 | ) | 85,599 | (17,234 | ) | (12,854 | ) | 55,511 | ||||||||||||||||||
Provision
(benefit) for income taxes
|
35,365 | 3,430 | (4,707 | )(y) | 34,088 | - | (12,035 | )(u) | 22,053 | |||||||||||||||||||
Net
earnings (loss)
|
$ | 52,614 | $ | 5,958 | $ | (7,061 | ) | 51,511 | (17,234 | ) | $ | (819 | ) | $ | 33,458 | |||||||||||||
Net
earnings (loss) per
share:
|
||||||||||||||||||||||||||||
Basic
|
$ | 3.35 | $ | (0.59 | ) | $ | 1.94 | |||||||||||||||||||||
Diluted
|
$ | 3.11 | $ | (0.59 | ) | $ | 1.81 | |||||||||||||||||||||
Weighted
average number of shares
|
||||||||||||||||||||||||||||
Basic
|
15,694 | 29,295 | 17,219 | |||||||||||||||||||||||||
Diluted
|
16,938 | 29,295 | 18,463 |
Preliminary
estimated purchase price:
|
||||
Cash (31,680,409
shares at $3.67 per TurboChef share)
|
$ | 116,267 | ||
Middleby
common stock (31,680,409 shares at 0.0486 Middleby shares at $54.754 per
Middleby share)
|
84,303 | |||
Estimated
transaction cost incurred by Middleby
|
16,829 | |||
Cash
acquired
|
(7,007 | ) | ||
Debt
assumed
|
6,000 | |||
Total
purchase price
|
$ | 216,392 |
Estimated
|
||||
Fair Value
|
||||
Current
assets
|
$ | 37,085 | ||
Property,
plant and equipment
|
6,589 | |||
Deferred
tax assets
|
24,872 | |||
Other
assets
|
835 | |||
Current
liabilities
|
(31,734 | ) | ||
Other
non-current liabilities
|
(3,399 | ) | ||
Total
net assets acquired and liabilities assumed
|
$ | 34,248 |
Estimated
|
|||||
Estimated
|
Amortizable
|
||||
Fair Value
|
Life
|
||||
Trade
name
|
$ | 40,000 |
Indefinite
|
||
Customer
relationships
|
25,000 |
6
years
|
|||
Developed
technology
|
7,000 |
5
years
|
|||
Backlog
|
350 |
3
months
|
|||
Total
intangible assets acquired
|
$ | 72,350 | |||
Goodwill
|
$ | 109,794 | |||
Total
purchase price
|
$ | 216,392 |
(2)
|
PRO
FORMA ADJUSTMENTS
|
(a)
|
Reflects
the elimination of TurboChef’s cash on hand used to reduce the amount of
debt necessary to fund the merger.
|
(b)
|
Reflects
the estimated valuation of TurboChef inventory to fair value which is
expected to turn out of inventory and impact cost of goods sold in the
first 90 days following the completion of the
merger.
|
(c)
|
Reflects
the elimination of TurboChef prepaid expense related to a contractual
agreement that is not expected to be utilized after
the merger is complete.
|
(d)
|
Represents
the addition of $109,794 in goodwill arising from Middleby's acquisition
of TurboChef, net of the elimination of TurboChef existing goodwill of
$5,934.
|
(e)
|
Represents
the estimated addition of $72,350 in other intangibles based on
preliminary valuation arising from Middleby's acquisition of TurboChef,
net of the elimination of TurboChef existing unamortized other intangibles
of $8,445. The other intangibles addition arising from the
acquisition of TurboChef include $40,000 related to the trade name,
$25,000 to customer relationships, $7,000 to developed technology and $350
to backlog. Customer relationships, developed technology and
backlog
will be amortized using straight line method over a period of 6 years, 5
years and 3 months,
respectively.
|
(f)
|
Represents
the reversal of a valuation allowance of $52,866 associated with deferred
tax assets that had been determined to be unrealizable by TurboChef, but
more likely than not will be realizable by Middleby as a result of the
merger, net of the reclass of $48,850 related to the combined company’s
deferred tax position following the completion of the
merger.
|
(g)
|
Represents
the deferral of $811 in estimated costs incurred in connection with the
TurboChef acquisition financing, net of the elimination of $70 in
unamortized deferred financing costs related to TurboChef’s debt financing
agreement. The $811 of deferred financing costs relate to
Middleby’s additional debt financing in conjunction with the acquisition
of TurboChef which will be amortized over the remaining 4 1/2 years of the
amended financing agreement.
|
(h)
|
Reflects
the elimination of TurboChef current portion of debt financing of $6,000
which will be repaid at closing.
|
(i)
|
Represents
the establishment of current liabilities related to a contractual
obligation of $2,500 and idle lease facilities of $146 that
are not expected to be utilized after the merger is
complete.
|
(j)
|
Reflects
$116,267 of estimated cash paid at closing, the addition of $16,829 in
transaction costs, net of the elimination of TurboChef cash on hand of
$7,007 and the repayment of TurboChef current maturities of long term debt
of $6,000.
|
Cash
paid at closing
|
$ | 116,267 | ||
Estimated
transaction costs
|
16,829 | |||
Repayment
of existing TurboChef debt
|
6,000 | |||
TurboChef
cash on hand
|
(7,007 | ) | ||
Total
additional Middleby debt
|
$ | 132,089 |
(k)
|
Represents
the reclassification of Middleby's deferred tax position of
$20,856. Based on estimated TurboChef net operating losses that
will be recorded as deferred tax assets upon closing of the merger, on a
pro forma consolidated basis, Middleby will have a net deferred tax asset
position.
|
(l)
|
Represents
the establishment of non-current liabilities related to a contractual
obligation of $2,500 that is not expected to be utilized after the merger
is complete.
|
(m)
|
Represents
the elimination of TurboChef preferred membership units exchangeable for
shares of common stock of $380.
|
(n)
|
Represents
the elimination of TurboChef common stock of
$307.
|
(o)
|
Represents
the elimination of TurboChef’s historical paid in capital of $185,657 net
of Middleby’s increased paid in capital of $84,303 in conjunction with the
issuance of Middleby common shares to TurboChef
shareholders. Based on terms of the merger
agreement and preliminary estimates of the closing purchase price,
Middleby will issue an additional 1,539,668 shares of
Middleby common
stock.
|
(p)
|
Represents
the elimination of the accumulated deficit of TurboChef of
$158,111.
|
(q)
|
Reflects
the elimination of TurboChef’s royalty income derived from Middleby of
$262 for the combined nine month
period.
|
|
Reflects
the elimination of TurboChef’s royalty income derived from Middleby of
$350 for the combined twelve month
period.
|
(r)
|
Reflects
the elimination of Middleby’s royalty expense of $262 for the combined
nine month period.
|
|
Reflects
the elimination of Middleby’s royalty expense of $350 for the combined
twelve month period.
|
(s)
|
Reflects
the elimination of TurboChef’s intangible amortization of $1,050 and the
addition in intangible amortization of $4,525 associated with Middleby’s
purchase of TurboChef for the combined nine month
period.
|
(t)
|
Represents
the elimination of $266 of TurboChef interest expense, the elimination of
$133 interest income, the addition of Middleby interest expense of $5,944
related to increased debt borrowings, the elimination of $166 of TurboChef
amortization of deferred financing costs and the addition of $135 of
amortization of deferred financing costs related to Middleby’s additional
debt
borrowings for the combined nine month period. Middleby
estimated an interest rate of 6% on its borrowings related to the
acquisition financing. A 1/8% change in the actual interest
rate would result in a $124 change in the assumed interest rate expense
for the combined nine month
period.
|
|
Represents
the elimination of $265 of TurboChef interest expense, the elimination of
$638 interest income, the addition of Middleby interest expense of $7,925
related to increased debt borrowings at an estimated rate of 6%, the
elimination of $141 of TurboChef amortization of deferred financing costs
and the addition of $180 of amortization of deferred financing costs
related to
Middleby’s additional debt borrowings for the combined twelve month
period. Middleby estimated an interest rate of 6%
on
its borrowings related to the acquisition financing. A 1/8%
change in the actual interest rate would result in a $165 change
in the assumed interest rate expense for the combined twelve month
period.
|
(u)
|
Reflects
the net reduction of $10,136 to the tax provision resulting from the tax
impact of the pro forma changes to pre-tax income
as described in notes (a) through (t) for the combined nine month period
utilizing a combined estimated statutory rate of
40%.
|
|
Reflects
the net reduction of $12,035 to the tax provision resulting from the tax
impact of the pro forma changes to pre-tax income as described in notes
(a) through (t) for the combined twelve month period utilizing a combined
estimated statutory rate
of 40%.
|
(v)
|
Reflects
the elimination of New Star’s intangible amortization of $1,881 and the
addition of intangible amortization of $4,328 associated with Middleby’s
purchase of New Star for the combined twelve month
period.
|
(w)
|
Represents
the elimination of $2,768 of New Star’s interest expense, the addition of
Middleby interest expense of $11,280 related to a new debt facility at an
estimated rate of 6%, the write-off of $725 of Middleby unamortized
deferred financing costs related to its existing debt agreement and the
addition of $320 of amortization of deferred financing costs related to
Middleby’s new debt financing agreement for the combined twelve month
period.
|
(x)
|
Represents
the elimination of New Star’s management fee of $236 for the combined
twelve month period.
|
(y)
|
Reflects
the net reduction of $4,707 to the tax provision resulting from the pro
forma changes to taxable income as described in notes (v) through (x) for
the combined twelve month period utilizing a combined statutory rate of
40%.
|