TABLE OF CONTENTS
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): October 21, 1999
Diebold,
Incorporated
(Exact name of registrant as specified in its
charter)
|
|
|
|
|
Ohio |
|
1-4879
|
|
34-0183970 |
|
|
|
|
|
(State or other jurisdiction of
incorporation or organization) |
|
(Commission file number)
|
|
(IRS Employer
Identification Number) |
|
|
|
5995 Mayfair Road, PO Box 3077, North Canton, Ohio |
|
44720-8077 |
|
|
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number,
including area code: (330) 490-4000
ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS
Effective October 21, 1999, the Registrant purchased all of the
outstanding stock of Procomp Amazonia Industria Eletronica, S.A.
(Procomp), a Brazilian manufacturer of innovative technological
solutions including personal computers, servers, software, professional
services, and retail and banking automation equipment. The purchase price
was $222 million which was paid in a combination of cash and stock. The
Registrant issued 1,710,214 Common Shares on October 21, 1999 as part of
the acquisition. The purchase price was arrived at after careful analysis
of Procomps historical performance, current financial status and
projected future growth. The cash portion of the purchase price was funded
by the use of operating funds, liquidation of investments and drawing on
short term lines of credit.
As part of the acquisition, the Registrant acquired property, plant and
equipment used in the manufacture and distribution of Procomps products.
Registrant intends to leave existing operations in place as each product
line will be evaluated over the next year for continued feasibility.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
(a) |
|
Financial statements of business acquired. |
|
|
|
The financial statements of Procomp Amazonia Industria Eletronica,
S.A. required by this item are contained in the financial
statements and footnotes thereto listed in the Index on page 3
herein and are incorporated by reference herein. |
|
(b) |
|
Pro forma financial information. |
|
|
|
The pro forma financial information required by this item is
contained in the financial statements and footnotes thereto listed
in the Index on page 3 and is incorporated by reference herein. |
|
(c) |
|
Exhibits |
|
10. |
|
Stock purchase agreement between Diebold, Incorporated and Procomp
Amazonia Industria Eletronica, S.A. |
|
99. |
|
Press Release |
2
INDEX TO FINANCIAL STATEMENTS
|
|
|
|
|
|
|
Page No. |
|
|
|
PROCOMP AMAZONIA INDUSTRIA ELETRONICA, S.A. |
|
|
|
|
Report Of Independent Auditors |
|
|
4 |
|
|
|
|
|
Financial Statements |
|
|
|
|
Consolidated Balance Sheets as of December 31, 1998 and 1997 (audited)
and September 30, 1999 (unaudited) |
|
|
5 |
|
|
|
|
|
Consolidated Statements of Income for the Years Ended December 31,
1998 and 1997 (audited) and for the Nine Months Ended September 30,
1999 and 1998 (unaudited) |
|
|
6 |
|
|
|
|
|
Consolidated Statement of
Shareholders Equity for the Years Ended
December 31, 1998 and 1997 (audited) |
|
|
7 |
|
|
|
|
|
Consolidated Statement of Financial Position for the Years Ended
December 31, 1998 and 1997 (audited) |
|
|
8 |
|
|
|
|
|
Notes To Financial Statements |
|
|
9 |
|
|
|
|
|
PRO FORMA DATA FOR DIEBOLD, INC. AND
PROCOMP AMAZONIA INDUSTRIA ELETRONICA, S.A. |
|
|
|
|
|
|
|
|
Unaudited Pro Forma Financial Information |
|
|
17 |
|
|
|
|
|
Unaudited Pro Forma Condensed Consolidated Balance Sheets as of
September 30, 1999 |
|
|
18 |
|
|
|
|
|
Unaudited Pro Forma Condensed Consolidated Statements of Income for
the Year Ended December 31, 1998 |
|
|
19 |
|
|
|
|
|
Unaudited Pro Forma Condensed Consolidated Statements of Income for
the 9 Months Ended September 30, 1999 |
|
|
20 |
|
|
|
|
|
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements |
|
|
21 |
|
|
|
|
|
Exhibits |
|
|
21 |
|
3
(Free translation into English from the Financial Statements Previously issued in Portuguese)
INDEPENDENT AUDITORS REPORT
To the Shareholders of
Procomp Amazonia Industria Eletronica S.A.
Sao Paulo SP
1. |
|
We have audited the accompanying consolidated balance sheets of
Procomp Amazonia Industria Eletronica S.A. and subsidiaries as of
December 31, 1998 and 1997, and the related consolidated statements
of income, changes in shareholders equity and changes in financial
position for the years then ended. These financial statements are the
responsibility of the Companys management. Our responsibility is to
express an opinion on these financial statements based on our audits. |
|
2. |
|
We conducted our audits in accordance with generally accepted
auditing standards. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates
made by management, as well as evaluation the overall financial
statement presentation. We believe that our audits provide a
reasonable basis for our opinion. |
|
3. |
|
In our opinion the consolidated balance sheets referred to in the
first paragraph present fairly, in all material respects, the
financial position of Procomp Amazonia Industria Eletronica S.A. and
subsidiaries as of December 31, 1998 and 1997, and the results of
their operations, changes in shareholders equity and changes in
their financial position for the years then ended in conformity with
generally accepted accounting principles established by Brazilian
Corporate Law. |
|
4. |
|
This report originally written in Portuguese has been translated into
English for the convenience of the readers. |
Sao Paulo, March 4, 1999
|
|
|
/s/Deloitte Touche Tohmatsu |
|
/s/Agenor N. Yamamoto |
|
|
|
DELOITTE TOUCHE TOHMATSU |
|
Agenor N. Yamamoto |
|
|
|
|
Auditores Independentes |
|
Accountant |
|
|
|
|
CRC 2 SP 011609/0-8 |
|
CRC 1 SP 115257/0-7 |
4
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 1998 AND 1997 (audited)
AND AS OF SEPTEMBER 30, 1999 (unaudited)
(Amounts in Brazilian reais R$)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
December 31, |
|
|
|
|
1999 |
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
(audited) |
|
(audited) |
|
|
|
|
R$ |
|
R$ |
|
R$ |
ASSETS |
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
Cash and banks |
|
|
35,258,692 |
|
|
|
1,826,078 |
|
|
|
7,061,977 |
|
|
|
|
|
|
Short-term investments |
|
|
17,055,121 |
|
|
|
63,612,965 |
|
|
|
3,662,245 |
|
|
|
|
|
|
Trade accounts receivable |
|
|
62,980,837 |
|
|
|
53,713,246 |
|
|
|
54,510,750 |
|
|
|
|
|
|
Recoverable taxes |
|
|
21,802,412 |
|
|
|
15,427,626 |
|
|
|
7,626,200 |
|
|
|
|
|
|
Other credits |
|
|
25,289,116 |
|
|
|
14,315,953 |
|
|
|
9,963,615 |
|
|
|
|
|
|
Inventories |
|
|
89,245,116 |
|
|
|
77,817,261 |
|
|
|
49,097,685 |
|
|
|
|
|
|
Prepaid expenses |
|
|
647,672 |
|
|
|
412,018 |
|
|
|
429,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
252,278,966 |
|
|
|
227,125,147 |
|
|
|
132,352,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM ASSETS |
|
|
|
|
|
Intercompany loan |
|
|
|
|
|
|
206,436 |
|
|
|
1,616,911 |
|
|
|
|
|
|
Collateralized marketable security |
|
|
3,205,383 |
|
|
|
6,251,388 |
|
|
|
7,866,710 |
|
|
|
|
|
|
Deferred income tax |
|
|
8,506,001 |
|
|
|
5,156,151 |
|
|
|
5,870,852 |
|
|
|
|
|
|
Technical assistance inventories |
|
|
|
|
|
|
4,306,967 |
|
|
|
2,554,089 |
|
|
|
|
|
|
Other credits |
|
|
658,429 |
|
|
|
898,396 |
|
|
|
1,124,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term assets |
|
|
12,369,813 |
|
|
|
16,819,338 |
|
|
|
19,033,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERMANENT ASSETS |
|
|
|
|
|
Investments |
|
|
281,477 |
|
|
|
1,449,292 |
|
|
|
523,328 |
|
|
|
|
|
|
Property, plant and equipment |
|
|
28,579,760 |
|
|
|
17,067,888 |
|
|
|
17,617,158 |
|
|
|
|
|
|
Leased assets |
|
|
|
|
|
|
5,357,315 |
|
|
|
9,480,509 |
|
|
|
|
|
|
Deferred assets |
|
|
232,679 |
|
|
|
303,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total permanent assets |
|
|
29,093,916 |
|
|
|
24,177,990 |
|
|
|
27,620,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
293,742,695 |
|
|
|
268,122,475 |
|
|
|
179,006,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
Suppliers |
|
|
23,310,334 |
|
|
|
15,650,959 |
|
|
|
7,525,569 |
|
|
|
|
|
|
Loans and financing |
|
|
56,094,858 |
|
|
|
54,634,332 |
|
|
|
7,704,382 |
|
|
|
|
|
|
Taxes and social charges payable |
|
|
5,542,376 |
|
|
|
5,443,206 |
|
|
|
4,653,068 |
|
|
|
|
|
|
Accrual for vacation and social charges |
|
|
7,986,558 |
|
|
|
4,750,604 |
|
|
|
3,971,597 |
|
|
|
|
|
|
Accrual for income and social contribution tax |
|
|
1,391,153 |
|
|
|
955,933 |
|
|
|
917,329 |
|
|
|
|
|
|
Other accruals |
|
|
17,159,382 |
|
|
|
2,969,830 |
|
|
|
2,009,389 |
|
|
|
|
|
|
Dividends payable |
|
|
|
|
|
|
345,740 |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
1,743,659 |
|
|
|
3,314,776 |
|
|
|
1,479,566 |
|
|
|
|
|
|
Advances from customers |
|
|
4,119,402 |
|
|
|
2,179,379 |
|
|
|
791,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
117,347,722 |
|
|
|
90,244,759 |
|
|
|
29,051,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES |
|
|
|
|
|
Loans and financing |
|
|
|
|
|
|
154,769 |
|
|
|
759,295 |
|
|
|
|
|
|
Intercompany loan |
|
|
|
|
|
|
|
|
|
|
16,181 |
|
|
|
|
|
|
Accrual for labor contingencies |
|
|
|
|
|
|
1,636,275 |
|
|
|
1,083,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
|
|
|
|
|
1,791,044 |
|
|
|
1,858,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest |
|
|
2 |
|
|
|
2 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
Capital |
|
|
122,808,724 |
|
|
|
122,808,724 |
|
|
|
116,830,177 |
|
|
|
|
|
|
Premium on share capital |
|
|
|
|
|
|
32,000 |
|
|
|
32,000 |
|
|
|
|
|
|
Capital reserve investment subsidy |
|
|
40,224,443 |
|
|
|
13,462,464 |
|
|
|
12,424,486 |
|
|
|
|
|
|
Profit reserve |
|
|
|
|
|
|
1,773,861 |
|
|
|
956,791 |
|
|
|
|
|
|
Retained Earnings |
|
|
13,361,804 |
|
|
|
38,009,621 |
|
|
|
17,852,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
176,394,971 |
|
|
|
176,086,670 |
|
|
|
148,095,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
293,742,695 |
|
|
|
268,122,475 |
|
|
|
179,006,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
5
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME FOR THE YEARS ENDED
DECEMBER 31, 1998 AND 1997 (audited)
AND FOR THE NINE-MONTH PERIODS ENDED
SEPTEMBER 30, 1999 AND 1998 (unaudited)
(Amounts in Brazilian reais R$)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
September 30, |
|
December 31, |
|
December 31, |
|
|
|
|
1999 |
|
1998 |
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
(unaudited) |
|
(audited) |
|
(audited) |
|
|
|
|
R$ |
|
R$ |
|
R$ |
|
R$ |
Gross sales and services revenue |
|
|
485,413,562 |
|
|
|
334,705,812 |
|
|
|
462,623,549 |
|
|
|
315,750,300 |
|
|
|
|
|
Taxes on sales and returns |
|
|
(87,404,642 |
) |
|
|
(27,293,744 |
) |
|
|
(39,489,007 |
) |
|
|
(37,370,629 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
|
398,008,920 |
|
|
|
307,412,068 |
|
|
|
423,134,542 |
|
|
|
278,379,671 |
|
|
|
|
|
Cost of goods sold and of services rendered |
|
|
(359,733,265 |
) |
|
|
(249,015,286 |
) |
|
|
(340,314,348 |
) |
|
|
(204,834,594 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
38,275,655 |
|
|
|
58,396,782 |
|
|
|
82,820,194 |
|
|
|
73,545,077 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(expense) |
|
|
|
|
|
Selling expense |
|
|
(28,322,513 |
) |
|
|
(20,654,104 |
) |
|
|
(28,322,407 |
) |
|
|
(26,159,629 |
) |
|
|
|
|
|
General and administrative expense |
|
|
(22,553,937 |
) |
|
|
(15,799,033 |
) |
|
|
(23,505,213 |
) |
|
|
(18,831,524 |
) |
|
|
|
|
|
Financial expense |
|
|
(48,014,430 |
) |
|
|
(5,754,345 |
) |
|
|
(9,207,955 |
) |
|
|
(3,683,245 |
) |
|
|
|
|
|
Financial income |
|
|
41,045,621 |
|
|
|
4,523,366 |
|
|
|
9,586,278 |
|
|
|
5,806,887 |
|
|
|
|
|
|
Other operating income/(expense), net |
|
|
325,604 |
|
|
|
55,616 |
|
|
|
(69,255 |
) |
|
|
253,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense net |
|
|
(57,519,655 |
) |
|
|
(37,628,500 |
) |
|
|
(51,518,552 |
) |
|
|
(42,614,206 |
) |
|
|
|
|
Operating income |
|
|
(19,244,000 |
) |
|
|
20,768,282 |
|
|
|
31,301,642 |
|
|
|
30,930,871 |
|
|
|
|
|
Non-operating expense |
|
|
(6,072,002 |
) |
|
|
(588,115 |
) |
|
|
(830,138 |
) |
|
|
(1,156,226 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax and social
contribution and minority interest |
|
|
(25,316,002 |
) |
|
|
20,180,167 |
|
|
|
30,471,504 |
|
|
|
29,774,645 |
|
|
|
|
|
Income tax and social contribution |
|
|
815,223 |
|
|
|
(6,219,369 |
) |
|
|
(9,275,861 |
) |
|
|
(9,072,116 |
) |
|
|
|
|
Minority interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year |
|
|
(24,500,779 |
) |
|
|
13,960,798 |
|
|
|
21,195,643 |
|
|
|
20,702,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements
6
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY FOR THE YEARS
ENDED
DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscribed |
|
|
|
|
and paid |
|
Monetary |
|
Premium on |
|
Investment |
|
Profit |
|
Retained |
|
|
|
|
capitalquota |
|
correction |
|
share capital |
|
subsidy |
|
reserve legal |
|
earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
|
R$ |
|
R$ |
|
R$ |
|
R$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AT DECEMBER 31, 1996 |
|
|
34,962,689 |
|
|
|
9,221,414 |
|
|
|
|
|
|
|
24,718,595 |
|
|
|
|
|
|
|
18,189,015 |
|
|
|
|
|
Capital increase - |
|
|
|
|
|
|
Extraord. Gen. Meeting 3/24/97 |
|
|
56,226,037 |
|
|
|
(9,221,414 |
) |
|
|
|
|
|
|
(26,922,356 |
) |
|
|
|
|
|
|
(20,082,267 |
) |
|
|
|
|
|
|
Extraord. Gen. Meeting 3/24/97 |
|
|
2,811,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extraord. Gen. Meeting 4/9/97 |
|
|
1,608,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extraord. Gen. Meeting 4/18/97 |
|
|
21,222,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premium on share capital |
|
|
|
|
|
|
|
|
|
|
32,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Subsidy for the year: |
|
|
|
|
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,978,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ICMS (State value-added tax) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,295,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reversal of income tax on
unrealized profits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,354,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,702,527 |
|
|
|
|
|
Appropriation of net income: |
|
|
|
|
|
|
Transfer to legal reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
956,791 |
|
|
|
(956,791 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AT DECEMBER 31, 1997 |
|
|
116,830,177 |
|
|
|
|
|
|
|
32,000 |
|
|
|
12,424,486 |
|
|
|
956,791 |
|
|
|
17,852,484 |
|
|
|
|
|
Portion of the equity subsidiaries |
|
|
|
|
|
|
Mecaf and PCS valued at adj.
cost (see note 4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,778,564 |
|
|
|
|
|
Capital increase - |
|
|
|
|
|
Extraord. Gen. Meeting 12/4/98 |
|
|
5,978,547 |
|
|
|
|
|
|
|
|
|
|
|
(5,978,547 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Investment Subsidy for the year: |
|
|
|
|
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,318,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ICMS (State value-added tax) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,171,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reversal of income tax on
unrealized profits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
526,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,195,643 |
|
|
|
|
|
Appropriation of net income: |
|
|
|
|
|
|
Transfer to legal reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
817,070 |
|
|
|
(817,070 |
) |
|
|
|
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,000,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AT DECEMBER 31, 1998 |
|
|
122,808,724 |
|
|
|
|
|
|
|
32,000 |
|
|
|
13,462,464 |
|
|
|
1,773,861 |
|
|
|
38,009,621 |
|
[Additional columns below]
[Continued from above table, first column(s) repeated]
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
R$ |
|
|
|
|
|
BALANCE AT DECEMBER 31, 1996 |
|
|
87,091,713 |
|
|
|
|
|
Capital increase - |
|
|
|
|
|
|
Extraord. Gen. Meeting 3/24/97 |
|
|
|
|
|
|
|
|
|
|
Extraord. Gen. Meeting 3/24/97 |
|
|
2,811,274 |
|
|
|
|
|
|
|
Extraord. Gen. Meeting 4/9/97 |
|
|
1,608,177 |
|
|
|
|
|
|
|
Extraord. Gen. Meeting 4/18/97 |
|
|
21,222,000 |
|
|
|
|
|
Premium on share capital |
|
|
32,000 |
|
|
|
|
|
Investment Subsidy for the year: |
|
|
|
|
|
|
Income taxes |
|
|
5,978,546 |
|
|
|
|
|
|
|
ICMS (State value-added tax) |
|
|
7,295,415 |
|
|
|
|
|
|
|
Reversal of income tax on
unrealized profits |
|
|
1,354,286 |
|
|
|
|
|
Net income for the year |
|
|
20,702,527 |
|
|
|
|
|
Appropriation of net income: |
|
|
|
|
|
|
Transfer to legal reserve |
|
|
|
|
|
|
|
|
|
BALANCE AT DECEMBER 31, 1997 |
|
|
148,095,938 |
|
|
|
|
|
Portion of the equity subsidiaries |
|
|
|
|
|
|
Mecaf and PCS valued at adj.
cost (see note 4) |
|
|
1,778,564 |
|
|
|
|
|
Capital increase - |
|
|
|
|
|
Extraord. Gen. Meeting 12/4/98 |
|
|
|
|
|
|
|
|
Investment Subsidy for the year: |
|
|
|
|
|
|
Income taxes |
|
|
3,318,074 |
|
|
|
|
|
|
|
ICMS (State value-added tax) |
|
|
3,171,885 |
|
|
|
|
|
|
|
Reversal of income tax on
unrealized profits |
|
|
526,566 |
|
|
|
|
|
Net income for the year |
|
|
21,195,643 |
|
|
|
|
|
Appropriation of net income: |
|
|
|
|
|
|
Transfer to legal reserve |
|
|
|
|
|
|
|
|
Dividends |
|
|
(2,000,000 |
) |
|
|
|
|
|
BALANCE AT DECEMBER 31, 1998 |
|
|
176,086,670 |
|
See notes to the consolidated financial statements.
7
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF FINANCIAL POSITION FOR THE YEARS ENDED
DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
(audited) |
|
(audited) |
|
|
|
|
R$ |
|
R$ |
SOURCE OF FUNDS |
|
|
|
|
From operation: |
|
|
|
|
|
Net income for the year |
|
|
21,195,643 |
|
|
|
20,702,527 |
|
|
|
|
|
|
Expenses/(income)which do not affect working
capital: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
13,039,054 |
|
|
|
19,666,722 |
|
|
|
|
|
|
|
Write-off of investments |
|
|
|
|
|
|
1,120,779 |
|
|
|
|
|
|
|
Retirement of permanent assets |
|
|
2,742,266 |
|
|
|
7,159,739 |
|
|
|
|
|
|
|
|
|
|
Total from operations |
|
|
36,976,963 |
|
|
|
48,649,767 |
|
|
|
|
|
From shareholders: |
|
|
|
|
|
Increase/(decrease) in minority interest |
|
|
|
|
|
|
(4,061,060 |
) |
|
|
|
|
|
Payment of capital increase |
|
|
|
|
|
|
25,641,451 |
|
|
|
|
|
|
Premium on share capital |
|
|
|
|
|
|
32,000 |
|
|
|
|
|
|
|
|
|
|
Total from shareholders |
|
|
|
|
|
|
21,612,391 |
|
|
|
|
|
From third parties: |
|
|
|
|
|
Portion of the equity of the subsidiaries Mecaf
and PCS valued at cost method (see note 4) |
|
|
1,778,564 |
|
|
|
|
|
|
|
|
|
|
Investment in subsidies |
|
|
6,489,959 |
|
|
|
13,273,961 |
|
|
|
|
|
|
Reversal of income tax on unrealized profit |
|
|
526,566 |
|
|
|
1,354,286 |
|
|
|
|
|
|
Decrease in long-term assets |
|
|
2,214,220 |
|
|
|
153,947 |
|
|
|
|
|
|
Increase in long-term liabilities |
|
|
|
|
|
|
812,254 |
|
|
|
|
|
|
|
|
|
|
Total from third parties |
|
|
11,009,309 |
|
|
|
15,594,448 |
|
|
|
|
|
|
|
|
|
|
Total source of funds |
|
|
47,986,272 |
|
|
|
85,856,606 |
|
|
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
Acquisition of fixed assets |
|
|
10,954,249 |
|
|
|
22,585,232 |
|
|
|
|
|
|
Increase in deferred assets |
|
|
458,102 |
|
|
|
|
|
|
|
|
|
|
Acquisition of investments |
|
|
925,964 |
|
|
|
804,947 |
|
|
|
|
|
|
Dividends |
|
|
2,000,000 |
|
|
|
|
|
|
|
|
|
|
Decrease in long-term liabilities |
|
|
67,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total application of funds |
|
|
14,406,084 |
|
|
|
23,390,179 |
|
|
|
|
|
|
|
|
|
|
INCREASE IN NET WORKING CAPITAL |
|
|
33,580,188 |
|
|
|
62,466,427 |
|
|
|
|
|
|
|
|
|
|
REPRESENTED BY |
|
|
|
|
|
Current assets |
|
|
|
|
|
|
At the end of the year |
|
|
227,125,147 |
|
|
|
132,352,149 |
|
|
|
|
|
|
|
At the beginning of the year |
|
|
132,352,149 |
|
|
|
70,086,266 |
|
|
|
|
|
|
|
|
|
|
|
Increase |
|
|
94,772,998 |
|
|
|
62,265,883 |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
At the end of the year |
|
|
90,244,759 |
|
|
|
29,051,949 |
|
|
|
|
|
|
|
At the beginning of the year |
|
|
29,051,949 |
|
|
|
29,252,493 |
|
|
|
|
|
|
|
|
|
|
|
Increase/(decrease) |
|
|
61,192,810 |
|
|
|
(200,544 |
) |
|
|
|
|
|
|
|
|
|
INCREASE IN WORKING CAPITAL |
|
|
33,580,188 |
|
|
|
62,466,427 |
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements
8
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
1. COMPANYS OPERATION
The Company and its subsidiaries are engaged in the industry, trade,
lease, importation and exportation of electronic equipment and its
accessories, parts and materials necessary for manufacturing the
equipment; rendering of technical assistance services for
installation and maintenance of the equipment; development and
commercialization of computer programs; elaboration of integration
design and solutions for the computer business. The Companys
operating activities (operating profit), conducted in the area
covered by SUDAM (Superintendency for the Development of the Amazon),
are income tax-exempt for a period of ten years beginning on January
15, 1993.
2. PRESENTATION OF FINANCIAL STATEMENTS
The consolidated financial statements are presented in accordance
with Corporate Law accounting practices.
3. SIGNIFICANT ACCOUNTING POLICIES
|
|
|
3.1. |
|
Short-term investments and collateralized marketable
securities |
|
|
|
|
|
|
Are recorded at cost plus interest earned to the balance
sheet date. |
|
|
|
|
3.2. |
|
Trade accounts receivable and allowance for doubtful account |
|
|
|
|
|
|
Trade accounts receivable and other credits are recorded and
maintained in the balance sheet at the nominal value of the
credit instruments. The allowance is recorded at an amount
considered sufficient to cover potential losses on
uncollectible accounts. |
|
|
|
|
3.3. |
|
Inventories |
|
|
|
|
|
|
Are valued at average cost of acquisition or production,
which does not exceed the replacement cost or realization
value. |
|
|
|
|
|
|
The inventory of materials shipped, for demonstration
purposes, that does not return to the Company within a
medium term of six months is charged to income as a
provision for losses. |
|
|
|
|
3.4. |
|
Technical assistance inventory |
|
|
|
|
|
|
Parts and components assigned for providing technical
assistance services are valued by the average cost of
acquisition and amortized at an annual rate of 20% to
recognized their obsolescence. During 1997, back up assigned
for providing technical assistance services were transferred
to fixed assets and are being depreciated at a rate of 20%
p.a. |
|
|
|
|
3.5. |
|
Property, plant and equipment |
|
|
|
|
|
|
Operating assets |
|
|
|
|
|
|
Are carried at acquisition or production cost, monetarily
adjusted through December 31, 1995. Depreciation is
calculated using the straight-line method at the following
annual rates: industrial machinery, equipment and devices,
furniture and fixtures and installations 10%; computer
equipment 20% to 50%; right to use software 20% and
back-up material 20%. |
9
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
|
|
|
3.5. |
|
Property, plant and equipment (continued) |
|
|
|
|
|
|
Leased assets |
|
|
|
|
|
|
Assets intended for leasing (bank automation equipment) are
recorded at cost of acquisition and/or production,
monetarily adjusted through December 31, 1995. Depreciation
is calculated in accordance with the respective lease
contract term. Income from leasing of such assets is
accounted for in accordance with the installment amount of
contracts. |
|
|
|
|
3.6. |
|
Investments |
|
|
|
|
|
|
Are carried at acquisition cost, monetarily adjusted through
December 31, 1995. |
|
|
|
|
3.7. |
|
Suppliers |
|
|
|
|
|
|
Are recorded and maintained in the balance sheet at the
nominal value of the debt instruments. |
|
|
|
|
3.8. |
|
Loans and financing |
|
|
|
|
|
|
Are recorded at original value plus exchange or monetary
variation and interest accrued to the balance sheet date. |
|
|
|
|
3.9. |
|
Provision for income tax |
|
|
|
|
|
|
Is calculated on net income, adjusted by additions and
deductions in accordance with tax law, at a rate of 15% plus
an additional 10% on taxable income which exceeds R$ 240,000
per year. The portion of income tax on tax-exempt activities
(SUDAM Superintendency for the Development of the Amazon)
is charged to income for the period and credited to capital
reserve (investment subsidy). Until December 31, 1997, in
addition to the tax incentive of SUDAM, the Company and its
subsidiary (Procomp Industria Eletronica Ltda.) were granted
an income tax reduction up to 50% of the portion of tax
calculated at the rate of 15%, relating to expenses incurred
in research and development of the computer area. The
provision for income tax is charged to income for the year,
net of this incentive amount. The income and social
contribution taxes on temporary differences are deferred. |
|
|
|
|
3.10. |
|
Provision for social contribution |
|
|
|
|
|
|
Is calculated at a rate of 8% on income for the year,
adjusted by additions and deductions in accordance with tax
law. |
|
|
|
|
3.11. |
|
ICMS incentives (State Value-Added Tax) |
|
|
|
|
|
|
Procomp Amazonia Industria Eletronica S.A. pays 15% of the
ICMS (state value-added tax) amount due for goods sold whose
products have been previously approved by SUFRAMA/Secretary
of Industry and Commerce of the Amazon and from June 1997 to
December 1998 there occurred a reduction on the basis of
calculation on the ICMS of these goods that resulted in a
single taxation of 7%. The Company also has a 50% reduction
of the ICMS on sales of products that it does not
manufacture (the majority consisting of imported goods). The
amount that corresponds to the above tax incentives (ICMS
not paid) is debited to income for the year as if it were
due and credited to the capital reserve account (investment
subsidy). |
10
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
|
|
|
3.12. |
|
Provision for vacation and social changes |
|
|
|
|
|
|
Is calculated based on salaries in effect at the balance
sheet date according to the vacation period earned but not
taken (from the date of admission or prior acquisition
period to the balance sheet date), plus special bonus (1/3
of salary) and respective social charges. |
|
|
|
|
3.13. |
|
Related-party transactions |
|
|
|
|
|
|
Transactions (purchase and sale of products and services)
between the companies are conducted under normal market
conditions and recorded in accounts receivable/payable,
respectively. Transactions originating from businesses other
than those related to the Companys normal operations are
recorded in specific long-term accounts. |
|
|
|
|
3.14. |
|
Gross sales and services revenues |
|
|
|
|
|
|
Revenues from sale of equipment and software are recorded in
income in the month in which the assets are sold. Revenues
from leased equipment and technical assistance services are
recorded monthly in income, according to the terms of the
respective contracts. |
|
|
|
|
3.15. |
|
Cost of services rendered |
|
|
|
|
|
|
The cost of technical assistance services consists
principally of allocation of labor, average cost of
acquisition of material and amortization/depreciation
of components and parts (back-up material) utilized in
the services rendered. |
|
|
|
|
|
|
The cost for leasing services refers to the
appropriation of depreciation of leased equipment,
according to the terms of the contracts. |
4. CONSOLIDATION
In preparing the consolidated financial statements, the following
were eliminated: the balances (accounts receivable and payable and
intercompany loans) and transactions (income and expenses) arising
from business between consolidated companies. The shareholders
equity and net income have been adjusted by the unearned income
relating to the sale of inventories and assets assigned for leasing,
net of tax effects.
Subsidiary companies included in the consolidation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Procomp Industria |
|
|
|
|
|
|
|
|
|
Procomp Comercio e |
|
|
Eletronica Ltda. |
|
Mecaf Eletronica S.A |
|
Servicos Ltda. |
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
1998 |
|
1997 |
|
1998 |
|
1997 |
Shares/quotes held |
|
|
95,837,001 |
|
|
|
95,837,001 |
|
|
|
78,480 |
|
|
|
|
|
|
|
99,999 |
|
|
|
|
|
|
|
|
|
Ownership (%) |
|
|
99.99 |
% |
|
|
99.99 |
% |
|
|
99.99 |
% |
|
|
|
|
|
|
99.99 |
% |
|
|
|
|
|
|
|
|
Capital Stock |
|
|
95,837,003 |
|
|
|
95,837,003 |
|
|
|
10,557,627 |
|
|
|
|
|
|
|
100,000 |
|
|
|
|
|
|
|
|
|
Net income/(loss) for the year |
|
|
3,115,341 |
|
|
|
(4,185,467 |
) |
|
|
4,687,773 |
|
|
|
|
|
|
|
(827,070 |
) |
|
|
|
|
|
|
|
|
Shareholders equity/(deficit) |
|
|
94,075,718 |
|
|
|
90,868,884 |
|
|
|
6,917,534 |
|
|
|
|
|
|
|
(725,688 |
) |
|
|
|
|
11
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
4. CONSOLIDATION (continued)
In addition to the above mentioned subsidiaries, the net income of
Procomp Industria Eletronica Ltda. through June 1997 has also been
included in the consolidation. On July 30, 1997, Procomp Eletronica
Ltda. was merged into Procomp Industria Eletronica Ltda., based on
the balance sheet as of June 30, 1997.
In February 1998, Procomp Industria Eletronica Ltda. acquired 51% of
the capital of Mecaf Eletronica S.A (Mecaf) (previously it held 49%)
and now it has an interest of 99.99%.
Procomp Comercio e Servicos Ltda. (PCS) started its operations in
April 1998.
The financial statements of the subsidiaries Mecaf Eletronica S.A.
and Procomp Comercio e Servicos Ltda., recorded under the cost method
in the official records, for not being considered relevant, were
consolidated into the accompanying financial statements for the year
ended December 31, 1998
5. RELATED-PARTY LOANS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivable |
|
Payable |
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
|
R$ |
|
R$ |
|
Procomp Argentina S.A. |
|
|
206,436 |
|
|
|
88,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PDV Comercio e Representacoes Ltda. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,181 |
|
|
|
|
|
|
Mecaf Eletronica S.A. |
|
|
|
|
|
|
1,528,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
206,436 |
|
|
|
1,616,911 |
|
|
|
|
|
|
|
16,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. COLLATERALIZED MARKETABLE SECURITIES
Refers to investments in bank deposit certificates CDB, with
monthly maturity from January 1999 to December 2000, subject to 20%
interest per annum. These investments are linked to the sale of
equipment manufactured by the Company. On December 31, 1998, these
investments total R$ 10,985,593, of which R$ 4,734,205 (in 1997, R$
3,524,553) is recorded in short-term investments and R$ 6,251,388 (in
1997, R$ 7,866,710) in long-term assets.
12
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
7. INVENTORIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
|
|
Finished products |
|
|
11,696,580 |
|
|
|
6,488,498 |
|
|
|
|
|
|
|
Materials held for resale |
|
|
1,351,904 |
|
|
|
2,409,169 |
|
|
|
|
|
|
|
Raw materials |
|
|
46,706,602 |
|
|
|
28,510,426 |
|
|
|
|
|
|
|
Material held for demonstration purposes |
|
|
2,890,116 |
|
|
|
4,069,310 |
|
|
|
|
|
|
|
Material on loan |
|
|
349,944 |
|
|
|
1,414,140 |
|
|
|
|
|
|
|
Material in repair |
|
|
1,202,068 |
|
|
|
816,234 |
|
|
|
|
|
|
|
Other material held by third parties |
|
|
3,108,466 |
|
|
|
561,461 |
|
|
|
|
|
|
|
Technical assistance consumption material |
|
|
11,913,600 |
|
|
|
9,195,489 |
|
|
|
|
|
|
|
Material in transit |
|
|
1,879,665 |
|
|
|
535,988 |
|
|
|
|
|
|
|
Allowance for losses from materials on demonstration and on loan |
|
|
(3,281,684 |
) |
|
|
(4,903,030 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
77,817,261 |
|
|
|
49,097,685 |
|
|
|
|
|
|
|
|
|
|
|
|
Technical assistance inventory |
|
|
7,998,381 |
|
|
|
6,117,727 |
|
|
|
|
|
|
Allowance for obsolescence |
|
|
(3,691,414 |
) |
|
|
(3,563,638 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
4,306,967 |
|
|
|
2,554,089 |
|
|
|
|
|
|
|
|
|
|
During 1997, a portion of the back-up material assigned for providing
technical assistance services, in the amount of R$ 6,586,000, was
transferred to fixed assets and is being depreciated at an annual
rate of 20%.
8. PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
Cost |
|
Depreciation |
|
Net |
|
Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
|
R$ |
|
R$ |
Industrial machinery, equipment
and devices |
|
|
1,133,195 |
|
|
|
(730,401 |
) |
|
|
402,794 |
|
|
|
406,835 |
|
|
|
|
|
Furniture and fixtures |
|
|
3,187,903 |
|
|
|
(1,461,505 |
) |
|
|
1,726,398 |
|
|
|
1,668,411 |
|
|
|
|
|
Computer equipment |
|
|
4,548,279 |
|
|
|
(2,446,379 |
) |
|
|
2,101,900 |
|
|
|
2,244,370 |
|
|
|
|
|
Installations |
|
|
1,704,382 |
|
|
|
(793,503 |
) |
|
|
910,879 |
|
|
|
474,152 |
|
|
|
|
|
Rights of use of telephone lines |
|
|
996,647 |
|
|
|
|
|
|
|
996,647 |
|
|
|
984,201 |
|
|
|
|
|
Rights of use of software |
|
|
7,737,878 |
|
|
|
(6,003,716 |
) |
|
|
1,734,162 |
|
|
|
2,806,904 |
|
|
|
|
|
Vehicles |
|
|
536,959 |
|
|
|
(218,701 |
) |
|
|
318,258 |
|
|
|
298,897 |
|
|
|
|
|
Back-up material |
|
|
9,610,747 |
|
|
|
(2,965,332 |
) |
|
|
6,645,415 |
|
|
|
7,742,346 |
|
|
|
|
|
Other fixed assets |
|
|
7,811,012 |
|
|
|
(5,579,577 |
) |
|
|
2,231,435 |
|
|
|
991,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
|
37,267,002 |
|
|
|
(20,199,114 |
) |
|
|
17,067,888 |
|
|
|
17,617,158 |
|
|
|
|
|
Leased assets |
|
|
43,564,582 |
|
|
|
(38,207,267 |
) |
|
|
5,357,315 |
|
|
|
9,480,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
80,831,584 |
|
|
|
(58,406,381 |
) |
|
|
22,425,203 |
|
|
|
27,097,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
9. LOANS AND FINANCING
|
|
|
|
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
|
Short term |
|
|
54,634,332 |
|
|
|
7,704,382 |
|
|
|
|
|
|
Long term |
|
|
154,769 |
|
|
|
795,295 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
54,789,101 |
|
|
|
8,499,677 |
|
|
|
|
|
|
|
|
|
|
Short term financing relates to the importation of assets, used in
the Companys activities, that is subject to exchange variation,
plus Libor and variable spreads with maturity in September 1999
and, also, financing obtained from Diebold, Inc. and Verifone Inc.,
with maturity on a quarterly basis (final maturity in March 2000),
that are subject to exchange variation plus interest of 11% per
annum, a portion of which is long-term.
10. NET SALES AND SERVICES REVENUES AND COSTS OF GOODS SOLD AND OF SERVICES RENDERED BY ACTIVITY
Net sales and services revenues and costs of goods sold and
services rendered are distributed by activity as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
|
R$ |
|
R$ |
|
Sale of equipment hardware |
|
|
288,650,167 |
|
|
|
164,988,174 |
|
|
|
240,812,904 |
|
|
|
107,773,659 |
|
|
|
|
|
|
Sale of software and related
services |
|
|
42,212,782 |
|
|
|
24,011,006 |
|
|
|
34,296,502 |
|
|
|
28,757,856 |
|
|
|
|
|
|
Leasing of equipment |
|
|
12,939,334 |
|
|
|
17,770,298 |
|
|
|
6,923,758 |
|
|
|
15,838,302 |
|
|
|
|
|
|
Technical assistance services |
|
|
79,332,259 |
|
|
|
71,610,193 |
|
|
|
58,281,184 |
|
|
|
52,464,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
423,134,542 |
|
|
|
278,379,671 |
|
|
|
340,314,348 |
|
|
|
204,834,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11. RECONCILIATION BETWEEN PROVISION AND ACCRUAL FOR INCOME AND SOCIAL CONTRIBUTION TAX
|
|
|
|
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
Description |
|
|
|
|
Income tax and social contribution current expense |
|
|
8,034,594 |
|
|
|
10,199,778 |
|
|
|
|
|
(-) Income tax on operating profit activity under tax incentive
(shareholders equity capital reserve) |
|
|
(3,318,074 |
) |
|
|
(5,978,546 |
) |
|
|
|
|
(-) Withholding income tax on financial investments and
services paid |
|
|
(1,662,970 |
) |
|
|
(386,054 |
) |
|
|
|
|
(-) Prepaid income tax and social contribution |
|
|
(1,888,419 |
) |
|
|
(2,917,849 |
) |
|
|
|
|
(-) Prior year income tax adjustments |
|
|
(209,198 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrual for income and social contribution tax |
|
|
955,933 |
|
|
|
917,329 |
|
|
|
|
|
|
|
|
|
|
14
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
11. RECONCILIATION BETWEEN PROVISION AND ACCRUAL FOR INCOME AND SOCIAL CONTRIBUTION TAX (continued)
Deferred income tax
The balances on December 31 for deferred income tax consist as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1998 |
|
1997 |
|
|
|
|
|
|
|
|
|
|
|
R$ |
|
R$ |
|
Taxable temporary differences |
|
|
13,947,373 |
|
|
|
14,366,464 |
|
|
|
|
|
|
Depreciation differences agreement rates versus tax rates |
|
|
1,305,760 |
|
|
|
2,494,776 |
|
|
|
|
|
|
Unearned income on intercompany sales |
|
|
1,666,615 |
|
|
|
3,503,382 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
16,919,748 |
|
|
|
20,364,622 |
|
|
|
|
|
|
Income tax assets |
|
|
4,229,940 |
|
|
|
5,091,156 |
|
|
|
|
|
|
Income tax capital reserve |
|
|
(322,908 |
) |
|
|
(849,474 |
) |
|
|
|
|
|
Social contribution |
|
|
1,249,119 |
|
|
|
1,629,170 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
5,156,151 |
|
|
|
5,870,852 |
|
|
|
|
|
|
|
|
|
|
12. CAPITAL SHARE
The subscribed and paid-in capital is represented by 115,590,267
common, nominative shares without nominal value, distributed as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
Ownership % |
|
|
|
|
|
|
|
|
Eric Jan Roorda |
|
|
35,059,516 |
|
|
|
30.3 |
% |
|
|
|
|
|
Erich Muschellack |
|
|
30,575,495 |
|
|
|
26.4 |
% |
|
|
|
|
|
Roberto Rauh |
|
|
24,236,673 |
|
|
|
21.0 |
% |
|
|
|
|
|
ML America Investments Ltd. |
|
|
19,982,090 |
|
|
|
17.3 |
% |
|
|
|
|
|
Fernando Antonio Leme |
|
|
5,736,491 |
|
|
|
5.0 |
% |
|
|
|
|
|
Paulo Ferreira Aratangy |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
Paulo Cesar Carmona Felizardo |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
115,590,267 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
13. CONTINGENCIES
The Company and its subsidiaries are challenging in court the
claims filed by ex-employees which, as of December 31, 1998,
amounted to R$ 4,754,500. Based on its legal counsels estimate of
the amount of potential losses, the company recorded an accrual for
labor contingencies which, as of December 31, 1998, amounted to R$
1,636,275 (in 1997, R$ 1,083,337).
15
PROCOMP AMAZONIA INDUSTRIA ELETRONICA S.A. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (audited)
(Amounts in Brazilian reais R$)
14. YEAR 2000
The Company and its subsidiaries are developing a program for
adapting its computer systems to the year 2000. In this regard, the
Company and its subsidiaries are investing in projects of systems
and software to ensure the proper functioning of the systems.
Management does not expect the occurrence of material effects on
the recording of their transactions after December 31, 1999.
15. SUBSEQUENT EVENT
In mid January 1999, the Central Bank of Brazil changed the
Brazilian exchange policy and extinguished the so-called exchange
band by which it managed the floating margin of the Brazilian real
in relation to the dollar of the United States, thus, allowing the
market to be free to negotiate the exchange rate without the
Central Banks interference. As a result the Brazilian real
devalued by 40% through February 25, 1999 relative to the dollar of
the United States when compared to the rate prevailing on December
31, 1998. To date, it is not possible to determine to what extent
the new exchange rate will impact the Companys operations.
16
DIEBOLD, INCORPORATED AND SUBSIDIARIES
UNAUDITED PRO FORMA FINANCIAL DATA
The following Unaudited Pro Forma Condensed Consolidated Balance Sheets as of
September 30, 1999 were prepared assuming the acquisition of Procomp had been
consummated on September 30, 1999. The Unaudited Pro Forma Condensed
Consolidated Statements of Income for the Year Ended December 31, 1998 and for
the Nine Months ended September 30, 1999 were prepared assuming the acquisition
of Procomp had occurred on January 1, 1998 and January 1, 1999, respectively.
The acquisition of Procomp has been accounted for as a purchase business
combination and, accordingly, the purchase price has been allocated to
identifiable tangible and intangible assets acquired and liabilities assumed,
based upon their respective fair values, with the excess allocated to goodwill
to be amortized over the estimated economic lives from the respective dates of
acquisition. The pro forma financial information does not purport to represent
what the Registrants consolidated results of operations would have been if the
acquisition had in fact occurred on these dates, nor does it purport to indicate
the future consolidated financial position or future consolidated results of
operations of the Registrant. The pro forma adjustments are based on currently
available information, certain assumptions that management believes are
reasonable, the translation from Brazilian reais to United States dollars, and
the translation from Brazilian GAAP to US GAAP.
17
DIEBOLD, INCORPORATED AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 1999
(In U.S. Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
(2) |
|
(3) |
|
(4) |
|
|
|
|
Diebold Inc. |
|
Procomp |
|
Adjustments |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
Current Assets |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
16,805 |
|
|
$ |
18,194 |
|
|
$ |
(2,357 |
) |
|
$ |
32,642 |
|
|
|
|
|
|
Short-term investments |
|
|
43,438 |
|
|
|
8,800 |
|
|
|
|
|
|
|
52,238 |
|
|
|
|
|
|
Trade and notes receivable |
|
|
319,821 |
|
|
|
32,498 |
|
|
|
(15,428 |
) |
|
|
336,891 |
|
|
|
|
|
|
Inventories |
|
|
127,818 |
|
|
|
45,870 |
|
|
|
|
|
|
|
173,688 |
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
72,817 |
|
|
|
28,079 |
|
|
|
|
|
|
|
100,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
580,699 |
|
|
|
133,441 |
|
|
|
(17,785 |
) |
|
|
696,355 |
|
|
|
|
|
Securities and other investments |
|
|
215,337 |
|
|
|
1,799 |
|
|
|
|
|
|
|
217,136 |
|
|
|
|
|
Property, plant and equipment, at cost |
|
|
292,380 |
|
|
|
12,896 |
|
|
|
|
|
|
|
305,276 |
|
|
|
|
|
Less accumulated depreciation and amortization |
|
|
147,631 |
|
|
|
|
|
|
|
|
|
|
|
147,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
144,749 |
|
|
|
12,896 |
|
|
|
|
|
|
|
157,645 |
|
|
|
|
|
Finance receivables |
|
|
71,342 |
|
|
|
558 |
|
|
|
|
|
|
|
71,900 |
|
|
|
|
|
Other assets |
|
|
87,329 |
|
|
|
4,099 |
|
|
|
130,068 |
|
|
|
221,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,099,456 |
|
|
$ |
152,793 |
|
|
$ |
112,283 |
|
|
$ |
1,364,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable and other current liabilities |
|
$ |
190,783 |
|
|
$ |
31,605 |
|
|
$ |
(15,428 |
) |
|
$ |
206,960 |
|
|
|
|
|
|
Current notes payable |
|
|
|
|
|
|
28,945 |
|
|
|
178,000 |
|
|
|
206,945 |
|
|
|
|
|
|
Deferred income |
|
|
76,125 |
|
|
|
|
|
|
|
|
|
|
|
76,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
266,908 |
|
|
|
60,550 |
|
|
|
162,572 |
|
|
|
490,030 |
|
|
|
|
|
Bonds payable |
|
|
20,800 |
|
|
|
|
|
|
|
|
|
|
|
20,800 |
|
|
|
|
|
Pensions |
|
|
25,245 |
|
|
|
|
|
|
|
|
|
|
|
25,245 |
|
|
|
|
|
Postretirement benefits |
|
|
22,395 |
|
|
|
|
|
|
|
|
|
|
|
22,395 |
|
|
|
|
|
Minority interests |
|
|
3,928 |
|
|
|
1 |
|
|
|
|
|
|
|
3,929 |
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
Common shares |
|
|
87,012 |
|
|
|
|
|
|
|
2,138 |
|
|
|
89,150 |
|
|
|
|
|
|
Additional capital |
|
|
45,795 |
|
|
|
63,369 |
|
|
|
(23,554 |
) |
|
|
85,610 |
|
|
|
|
|
|
Retained earnings |
|
|
666,538 |
|
|
|
28,873 |
|
|
|
(28,873 |
) |
|
|
666,538 |
|
|
|
|
|
|
Treasury shares |
|
|
(23,067 |
) |
|
|
|
|
|
|
|
|
|
|
(23,067 |
) |
|
|
|
|
|
Accumulated other comprehensive income |
|
|
(15,257 |
) |
|
|
|
|
|
|
|
|
|
|
(15,257 |
) |
|
|
|
|
|
Other |
|
|
(841 |
) |
|
|
|
|
|
|
|
|
|
|
(841 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
760,180 |
|
|
|
92,242 |
|
|
|
(50,289 |
) |
|
|
802,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,099,456 |
|
|
$ |
152,793 |
|
|
$ |
112,283 |
|
|
$ |
1,364,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) |
|
Reflects the Unaudited Condensed Consolidated Balance Sheets of Diebold,
Inc. and Subsidiaries as of September 30, 1999, previously presented on
Form 10-Q. |
|
|
|
|
2) |
|
Reflects the Unaudited Condensed Consolidated Balance Sheets of Procomp as
of September 30, 1999, in accordance with U.S. generally accepted
accounting principles. Certain amounts have been reclassified to conform to
the Registrants presentation. |
|
|
|
|
3) |
|
Reflects adjustments made to present Pro Forma Condensed Consolidated
Balance Sheets. Please refer to notes to Unaudited Pro Forma Condensed
Consolidated Financial Statements. |
|
|
|
|
4) |
|
Reflects the Condensed Consolidated Balance Sheets of the Registrant, on a
pro forma basis assuming the acquisition of Procomp. |
See accompanying notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.
18
DIEBOLD, INCORPORATED AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 1998
(In U.S. dollars in thousands except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
(2) |
|
(3) |
|
(4) |
Net sales |
|
Diebold, Inc. |
|
Procomp |
|
Adjustments |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
Products |
|
$ |
750,161 |
|
|
$ |
241,676 |
|
|
$ |
(21,380 |
) |
|
$ |
970,457 |
|
|
|
|
|
|
Services |
|
|
435,546 |
|
|
|
112,974 |
|
|
|
|
|
|
|
548,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,185,707 |
|
|
|
354,650 |
|
|
|
(21,380 |
) |
|
|
1,518,977 |
|
|
|
|
|
Cost of sales |
|
|
|
|
|
Products |
|
|
462,788 |
|
|
|
204,898 |
|
|
|
(17,916 |
) |
|
|
649,770 |
|
|
|
|
|
|
Special charges |
|
|
9,864 |
|
|
|
|
|
|
|
|
|
|
|
9,864 |
|
|
|
|
|
|
Services |
|
|
306,805 |
|
|
|
81,018 |
|
|
|
|
|
|
|
387,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
779,457 |
|
|
|
285,916 |
|
|
|
(17,916 |
) |
|
|
1,047,457 |
|
|
|
|
|
Gross profit |
|
|
406,250 |
|
|
|
68,734 |
|
|
|
(3,464 |
) |
|
|
471,520 |
|
|
|
|
|
Selling and administrative expense |
|
|
194,535 |
|
|
|
37,038 |
|
|
|
|
|
|
|
231,573 |
|
|
|
|
|
Research, development and engineering expense |
|
|
54,215 |
|
|
|
7,652 |
|
|
|
|
|
|
|
61,867 |
|
|
|
|
|
Realignment charges |
|
|
51,253 |
|
|
|
|
|
|
|
|
|
|
|
51,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300,003 |
|
|
|
44,690 |
|
|
|
|
|
|
|
344,693 |
|
|
|
|
|
Operating profit |
|
|
106,247 |
|
|
|
24,044 |
|
|
|
(3,464 |
) |
|
|
126,827 |
|
|
|
|
|
Investment income |
|
|
18,587 |
|
|
|
|
|
|
|
|
|
|
|
18,587 |
|
|
|
|
|
Miscellaneous, net |
|
|
(3,184 |
) |
|
|
4,432 |
|
|
|
(18,649 |
) |
|
|
(17,401 |
) |
|
|
|
|
Minority interest |
|
|
(1,843 |
) |
|
|
|
|
|
|
|
|
|
|
(1,843 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before taxes |
|
|
119,807 |
|
|
|
28,476 |
|
|
|
(22,113 |
) |
|
|
126,170 |
|
|
|
|
|
(Taxes)/benefit on income |
|
|
(43,659 |
) |
|
|
(4,502 |
) |
|
|
2,235 |
|
|
|
(45,926 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
76,148 |
|
|
$ |
23,974 |
|
|
$ |
(19,878 |
) |
|
$ |
80,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
|
68,960 |
|
|
|
|
|
|
|
|
|
|
|
70,524 |
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
69,310 |
|
|
|
|
|
|
|
|
|
|
|
70,874 |
|
|
|
|
|
Basic earnings per share |
|
$ |
1.10 |
|
|
|
|
|
|
|
|
|
|
$ |
1.14 |
|
|
|
|
|
Diluted earnings per share |
|
$ |
1.10 |
|
|
|
|
|
|
|
|
|
|
$ |
1.13 |
|
1) |
|
Reflects the Unaudited Condensed Consolidated Statements of Income of
Diebold, Inc. and Subsidiaries for the Year Ended December 31, 1998,
previously presented on Form 10-K. |
|
|
|
|
2) |
|
Reflects the Unaudited Condensed Consolidated Statements of Income of
Procomp for the year ended December 31, 1998, in accordance with U.S.
generally accepted accounting principles. Certain amounts have been
reclassified to conform to the Registrants presentation. |
|
|
|
|
3) |
|
Reflects adjustments made to present Pro Forma Condensed Consolidated
Statements of Income. Please refer to notes to Unaudited Pro Forma
Condensed Consolidated Financial Statements. |
|
|
|
|
4) |
|
Reflects the Unaudited Condensed Consolidated Statements of Income of the
Registrant, on a pro forma basis assuming the acquisition of Procomp. |
See accompanying notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.
19
DIEBOLD, INCORPORATED AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999
(In U.S. dollars in thousands except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) |
|
(6) |
|
(7) |
|
(8) |
|
|
Net sales |
|
|
Diebold, Inc. |
|
Procomp |
|
Adjustments |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
$ |
534,495 |
|
|
$ |
164,586 |
|
|
$ |
(18,104 |
) |
|
$ |
680,977 |
|
|
|
|
|
|
|
Services |
|
|
|
358,762 |
|
|
|
57,509 |
|
|
|
|
|
|
|
416,271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
893,257 |
|
|
|
222,095 |
|
|
|
(18,104 |
) |
|
|
1,097,248 |
|
|
|
|
|
|
|
Products |
|
|
312,003 |
|
|
|
145,752 |
|
|
|
(16,892 |
) |
|
|
440,863 |
|
|
|
|
|
|
|
Services |
|
|
|
255,343 |
|
|
|
42,302 |
|
|
|
|
|
|
|
297,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
567,346 |
|
|
|
188,054 |
|
|
|
(16,892 |
) |
|
|
738,508 |
|
|
|
|
|
|
|
Gross profit |
|
|
325,911 |
|
|
|
34,041 |
|
|
|
(1,212 |
) |
|
|
358,740 |
|
|
|
|
|
|
|
Selling and administrative expense |
|
|
153,653 |
|
|
|
26,119 |
|
|
|
|
|
|
|
179,772 |
|
|
|
|
|
|
|
Research, development and engineering expense |
|
|
35,532 |
|
|
|
2,678 |
|
|
|
|
|
|
|
38,210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
189,185 |
|
|
|
28,797 |
|
|
|
|
|
|
|
217,982 |
|
|
|
|
|
|
|
Operating profit |
|
|
136,726 |
|
|
|
5,244 |
|
|
|
(1,212 |
) |
|
|
140,758 |
|
|
|
|
|
|
|
Investment income |
|
|
15,579 |
|
|
|
|
|
|
|
|
|
|
|
15,579 |
|
|
|
|
|
|
|
Miscellaneous, net |
|
|
(5,789 |
) |
|
|
(6,573 |
) |
|
|
(13,553 |
) |
|
|
(25,915 |
) |
|
|
|
|
|
|
Minority interest |
|
|
(674 |
) |
|
|
|
|
|
|
|
|
|
|
(674 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income /(loss) before taxes |
|
|
145,842 |
|
|
|
(1,329 |
) |
|
|
(14,765 |
) |
|
|
129,748 |
|
|
|
|
|
|
|
(Taxes)/benefit on income |
|
|
(52,503 |
) |
|
|
904 |
|
|
|
4,890 |
|
|
|
(46,709 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
$ |
93,339 |
|
|
$ |
(425 |
) |
|
$ |
(9,875 |
) |
|
$ |
83,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
|
68,943 |
|
|
|
|
|
|
|
|
|
|
|
70,654 |
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
69,160 |
|
|
|
|
|
|
|
|
|
|
|
70,870 |
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
1.35 |
|
|
|
|
|
|
|
|
|
|
$ |
1.18 |
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
1.35 |
|
|
|
|
|
|
|
|
|
|
$ |
1.17 |
|
5) |
|
Reflects the Unaudited Condensed Consolidated Statements of Income of
Diebold, Inc. and Subsidiaries for the Nine Months Ended September 30,
1999, previously presented on Form 10-Q. |
|
|
|
|
6) |
|
Reflects the Unaudited Condensed Consolidated Statements of Income of
Procomp for the Nine Months Ended September 30, 1999, in accordance with
U.S. generally accepted accounting principles. Certain amounts have been
reclassified to conform to the Registrants presentation.
Results in 1999 were severely impacted by the devaluation of the
Brazilian reais beginning in January 1999. |
|
|
|
|
7) |
|
Reflects adjustments made to present Pro Forma Condensed Consolidated
Statements of Income. Please refer to notes to Unaudited Pro Forma
Condensed Consolidated Financial Statements. |
|
|
|
|
8) |
|
Reflects the Unaudited Condensed Consolidated Statements of Income of the
Registrant, on a pro forma basis assuming the acquisition of Procomp. Results in 1999 were severely impacted by the devaluation of the
Brazilian reais beginning in January 1999. |
See accompanying notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.
20
DIEBOLD, INCORPORATED AND SUBSIDIARIES
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In U.S. dollars in thousands except per share amounts)
NOTE 1 BASIS OF PRESENTATION
The Unaudited Pro Forma Condensed Consolidated Financial Statements do not give
effect to any potential cost savings and synergies that could result from the
acquisitions included therein. Management believes that the assumptions used
provide a reasonable basis for presenting all of the significant effects of the
acquisitions included therein, that the pro forma adjustments give appropriate
effect to those assumptions, and that the pro forma adjustments are properly
applied in the Unaudited Pro Forma Condensed Consolidated Financial Statements.
NOTE 2 PRO FORMA ADJUSTMENTS
Balance sheet adjustments were made to record the acquisition, eliminate
inter-company receivables and payables and to eliminate subsidiary equity. The
acquisition was effected through the payment of $2,357 in cash, drawing on short
term lines of credit for $178,000 and issuing 1,710,214 Common Shares with a
fair market value of $41,953.
Income statement adjustments were made to eliminate inter-company sales, to
record amortization of the goodwill from the purchase, to record interest
expense for the short term debt used to finance the acquisition, and to adjust
income tax expense to the proper effective tax rate.
NOTE 3 BASIC AND DILUTED EARNINGS PER SHARE
The basic and diluted earnings per share computations are based on the
weighted-average number of shares outstanding during each period
DIEBOLD, INCORPORATED AND SUBSIDIARIES
EXHIBITS
|
|
|
Exhibit No. |
|
10. |
|
Stock Purchase Agreement between Diebold, Incorporated and
Procomp Amazonia Industria Eletronica S.A. incorporated
by reference to Exhibit 10 to Registrants Form 8-K dated
October 21, 1999. |
|
|
|
|
99. |
|
Press Release incorporated by reference to Exhibit 99
to the Registrants Form 8-K dated October 21, 1999. |
21
DIEBOLD INCORPORATED AND SUBSIDIARIES
FORM 8-K/A
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 thereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
|
|
DIEBOLD, INCORPORATED |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Registrant) |
|
|
|
|
Date: |
|
|
January 3, 2000
|
|
|
By: /s/ Robert L. Stockamp |
|
|
|
|
|
|
|
|
|
|
|
|
|
Robert L. Stockamp |
|
|
|
|
|
|
|
|
|
|
Vice President and Controller |
|
|
|
|
|
|
|
|
|
|
(Interim Principal Accounting and |
|
|
|
|
|
|
|
|
|
|
Financial Officer) |
22
DIEBOLD, INCORPORATED AND SUBSIDIARIES
FORM 8-K/A
INDEX TO EXHIBITS
|
|
|
|
|
Exhibit No. |
|
|
|
Page No. |
|
|
|
|
|
10. |
|
Stock Purchase Agreement between Diebold, Incorporated and
Procomp Amazonia Industria Eletronica S.A. incorporated
by reference to Exhibit 10 to Registrants Form 8-K dated
October 21, 1999.
|
|
|
|
|
|
|
99. |
|
Press Release incorporated by reference to Exhibit 99
to the Registrants Form 8-K dated October 21, 1999.
|
|
|
23