Exhibit 99.3
QUIDEL CORPORATION
UNAUDITED PRO FORMA COMBINED ABBREVIATED FINANCIAL INFORMATION
On October 6, 2017, Quidel Corporation and its subsidiaries (the "Company" or "Quidel") acquired the cardiovascular and toxicology Triage® MeterPro business (“Triage Business”) and Beckman Coulter Access Family of Immunoassay Systems (the “BNP Business”) from Alere Inc. (collectively, the “Triage and BNP Businesses”). In connection with the acquisition of the Triage Business, the Company paid $400.0 million in cash (subject to certain inventory related adjustments set forth in the Amended and Restated Triage Purchase Agreement) and assumed certain liabilities. These acquisitions enhance the Company's revenue profile and expand the Company's geographic and product diversity. The Company used proceeds from the Term Loan (defined and discussed below) of $245.0 million and cash on hand to pay (i) the consideration for the Triage Business and (ii) fees and expenses incurred in connection with the acquisition of the Triage Business and BNP Business. In connection with the acquisition of the BNP Business, the Company will: (i) pay (subject to certain inventory related adjustments set forth in the Amended and Restated BNP Purchase Agreement) (A) $16.0 million in cash plus up to an additional $24.0 million in contingent consideration, payable in five annual installments of up to $8.0 million, the first of which will be paid on April 30, 2018, and (B) $240.0 million in cash, payable in six annual installments of $40.0 million each, the first of which will be paid on April 30, 2018; and (ii) assume certain liabilities.
Also on October 6, 2017, the Company entered into a Credit Agreement (the “Credit Agreement”), that provided the Company with a $245.0 million senior secured term loan facility (the “Term Loan”) and a $25.0 million revolving credit facility (the “Revolving Credit Facility”), together (the “Senior Credit Facility”). On the closing date of the Credit Agreement, the Company borrowed the entire amount of the Term Loan and $10.0 million under the Revolving Credit Facility.
The following unaudited pro forma combined balance sheet as of September 30, 2017 is based on the historical balance sheet of the Company and carve-out historical balance sheet of the Triage and BNP Businesses after giving effect to the acquisition and related financing. The unaudited pro forma combined balance sheet as of September 30, 2017, assumes that the acquisition took place on that date.
The following unaudited pro forma combined statement of operations for the nine months ended September 30, 2017 and the year ended December 31, 2016, is based on the historical statement of operations of the Company and carve-out historical statement of operations of the Triage and BNP Businesses after giving effect to the acquisition and related financing as if it had occurred on January 1, 2016.
The carve-out historical financial statements of the Triage and BNP Businesses reflect allocations of direct costs related to the operations of the Triage and BNP Businesses on a standalone basis. As certain expenses reflected in the carve-out historical financial statements are allocated, the carve-out historical financial statements may not be indicative of the financial position and results of operations that would have been presented if the Triage and BNP Businesses had been a standalone entity. Therefore, the carve-out historical financial statements may not necessarily be indicative of the future financial position and results of operations of the Triage and BNP Businesses.
The unaudited pro forma combined abbreviated financial information is presented for informational purposes only. The unaudited pro forma combined financial information is not intended to be indicative of the consolidated results of operations or the financial condition of Quidel that would have been reported had the acquisition been completed as of the dates presented and should not be taken as representative of the future consolidated results of operations or financial condition of Quidel. The unaudited pro forma combined statements of operations does not reflect any revenue or cost savings from synergies that may be achieved with respect to the combined companies, or the impact of non-recurring items directly related to the acquisition and related financing.
QUIDEL CORPORATION
PRO FORMA CONSOLIDATED COMBINED BALANCE SHEETS
AS OF SEPTEMBER 30, 2017
(in thousands, except par value; unaudited)
|
| | | | | | | | | | | | | | | | | |
| Historical | | Pro forma |
| Quidel Corporation | | Triage and BNP Businesses | | Adjustments | | Note 3 | | Combined |
ASSETS | | | | | | | | | |
Current assets: | | | | | | | | | |
Cash and cash equivalents | $ | 172,994 |
| | — |
| | $ | (153,480 | ) | | (A) | | $ | 19,514 |
|
Accounts receivable, net | 41,575 |
| | — |
| | — |
| | | | 41,575 |
|
Inventories | 23,429 |
| | 39,777 |
| | 15,023 |
| | (B) | | 78,229 |
|
Assets held for sale | — |
| | — |
| | 147,335 |
| | (C) | | 147,335 |
|
Prepaid expenses and other current assets | 6,477 |
| | 818 |
| | 136 |
| | (D) | | 7,431 |
|
Total current assets | 244,475 |
| | 40,595 |
| | 9,014 |
| | | | 294,084 |
|
Property, plant and equipment, net | 50,035 |
| | 80,921 |
| | (70,363 | ) | | (E) | | 60,593 |
|
Goodwill | 91,433 |
| | — |
| | 245,185 |
| | (F) | | 336,618 |
|
Intangible assets, net | 27,364 |
| | 79,620 |
| | 102,080 |
| | (F) | | 209,064 |
|
Other non-current assets | 514 |
| | 184 |
| | 645 |
| | (G) | | 1,343 |
|
Total assets | $ | 413,821 |
| | $ | 201,320 |
| | $ | 286,561 |
| | | | $ | 901,702 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | | |
Accounts payable | $ | 15,657 |
| | — |
| | — |
| | | | $ | 15,657 |
|
Accrued payroll and related expenses | 9,771 |
| | — |
| | — |
| | | | 9,771 |
|
Current portion of lease obligation | 122 |
| | 13 |
| | — |
| | | | 135 |
|
Current portion of contingent consideration | 4,324 |
| | — |
| | 2,000 |
| | (H) | | 6,324 |
|
Current portion of deferred consideration | — |
| | — |
| | 46,000 |
| | (I) | | 46,000 |
|
Short-term debt | — |
| | — |
| | 17,344 |
| | (J) | | 17,344 |
|
Other current liabilities | 9,061 |
| | 531 |
| | (35 | ) | | (K) | | 9,557 |
|
Total current liabilities | 38,935 |
| | 544 |
| | 65,309 |
| | | | 104,788 |
|
Long-term debt | 148,469 |
| | — |
| | 229,778 |
| | (J) | | 378,247 |
|
Deferred consideration—non-current | — |
| | — |
| | 174,550 |
| | (I) | | 174,550 |
|
Lease obligation, net of current portion | 3,885 |
| | — |
| | — |
| | | | 3,885 |
|
Contingent consideration—non-current | 356 |
| | — |
| | 17,700 |
| | (H) | | 18,056 |
|
Deferred tax liability—non-current | 166 |
| | — |
| | — |
| | | | 166 |
|
Income taxes payable | 1,124 |
| | — |
| | — |
| | | | 1,124 |
|
Deferred rent | 1,685 |
| | — |
| | — |
| | | | 1,685 |
|
Other non-current liabilities | 317 |
| | — |
| | — |
| | | | 317 |
|
Stockholders’ equity: | | | | | | | | | |
Preferred stock, $.001 par value per share; 5,000 shares authorized; none issued or outstanding at September 30, 2017. | — |
| | — |
| | — |
| | | | — |
|
Common stock, $.001 par value per share; 97,500 shares authorized; 33,984 shares issued and outstanding at September 30, 2017. | 34 |
| | — |
| | — |
| | | | 34 |
|
Additional paid-in capital | 226,186 |
| | — |
| | — |
| | | | 226,186 |
|
Accumulated other comprehensive loss | (4 | ) | | — |
| | — |
| | | | (4 | ) |
Accumulated deficit | (7,332 | ) | | — |
| | — |
| | | | (7,332 | ) |
Total stockholders’ equity | 218,884 |
| | — |
| | — |
| | | | 218,884 |
|
Total liabilities and stockholders’ equity | $ | 413,821 |
| | $ | 544 |
| | $ | 487,337 |
| | | | $ | 901,702 |
|
See accompanying notes to the unaudited pro forma combined financial statements.
QUIDEL CORPORATION
PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017
(in thousands, except per share data; unaudited)
|
| | | | | | | | | | | | | | | | | |
| Historical | | Pro forma |
| Quidel Corporation | | Triage and BNP Businesses | | Adjustments | | Note 3 | | Combined |
Total revenues | $ | 162,853 |
| | $ | 190,834 |
| | $ | — |
| | | | $ | 353,687 |
|
Costs and expenses | | | | | | | | | |
Cost of sales (1) | 60,716 |
| | 89,935 |
| | (18,245 | ) | | (L) | | 132,406 |
|
Research and development | 22,970 |
| | 13,760 |
| | (448 | ) | | (L) | | 36,282 |
|
Sales and marketing | 38,813 |
| | 27,442 |
| | 615 |
| | (L) | | 66,870 |
|
General and administrative | 20,483 |
| | 293 |
| | 6 |
| | (L) | | 20,782 |
|
Amortization of intangible assets from acquired businesses and technology | 7,184 |
| | — |
| | 17,221 |
| | (L) | | 24,405 |
|
Acquisition and integration costs | 7,022 |
| | — |
| | (6,843 | ) | | (M) | | 179 |
|
Total costs and expenses | 157,188 |
| | 131,430 |
| | (7,694 | ) | | | | 280,924 |
|
Operating income | 5,665 |
| | 59,404 |
| | 7,694 |
| | | | 72,763 |
|
Interest expense, net | (8,387 | ) | | — |
| | (19,329 | ) | | (N) | | (27,716 | ) |
(Loss) income before income taxes | (2,722 | ) | | 59,404 |
| | (11,635 | ) | | | | 45,047 |
|
Provision for income taxes | 355 |
| | — |
| | 10,291 |
| | (O) | | 10,646 |
|
Net (loss) income | $ | (3,077 | ) | | $ | 59,404 |
| | $ | (21,926 | ) | | | | $ | 34,401 |
|
Basic (loss) earnings per share | $ | (0.09 | ) | | | | | | | | $ | 1.03 |
|
Diluted (loss) earnings per share | $ | (0.09 | ) | | | | | | | | $ | 0.99 |
|
Shares used in basic per share calculation | 33,538 |
| | | | | | | | 33,538 |
|
Shares used in diluted per share calculation | 33,538 |
| | | | | | | | 34,759 |
|
(1) Quidel Corporation cost of sales excludes amortization of intangible assets of $5,122. The pro forma combined cost of sales does not include $14,846, which has been reclassified to amortization of intangible assets to conform to the historical presentation of Quidel Corporation.
See accompanying notes to the unaudited pro forma combined financial statements.
QUIDEL CORPORATION
PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2016
(in thousands, except per share data; unaudited)
|
| | | | | | | | | | | | | | | | | |
| Historical | | Pro forma |
| Quidel Corporation | | Triage and BNP Businesses | | Adjustments | | Note 3 | | Combined |
Total revenues | $ | 191,603 |
| | $ | 245,922 |
| | $ | — |
| | | | $ | 437,525 |
|
Costs and expenses | | | | | | | | | |
Cost of sales (1) | 73,414 |
| | 118,651 |
| | (24,045 | ) | | (L) | | 168,020 |
|
Research and development | 38,672 |
| | 16,553 |
| | (767 | ) | | (L) | | 54,458 |
|
Sales and marketing | 47,821 |
| | 34,626 |
| | 429 |
| | (L) | | 82,876 |
|
General and administrative | 26,351 |
| | 522 |
| | (122 | ) | | (L) | | 26,751 |
|
Amortization of intangible assets from acquired businesses and technology | 9,073 |
| | — |
| | 22,961 |
| | (L) | | 32,034 |
|
Acquisition and integration costs | 711 |
| | — |
| | — |
| | | | 711 |
|
Total costs and expenses | 196,042 |
| | 170,352 |
| | (1,544 | ) | | | | 364,850 |
|
Operating (loss) income | (4,439 | ) | | 75,570 |
| | 1,544 |
| | | | 72,675 |
|
Interest expense, net | (11,760 | ) | | — |
| | (25,327 | ) | | (N) | | (37,087 | ) |
(Loss) income before income taxes | (16,199 | ) | | 75,570 |
| | (23,783 | ) | | | | 35,588 |
|
(Benefit) provision for income taxes | (2,391 | ) | | — |
| | 9,934 |
| | (O) | | 7,543 |
|
Net (loss) income | $ | (13,808 | ) | | $ | 75,570 |
| | $ | (33,717 | ) | | | | $ | 28,045 |
|
Basic (loss) earnings per share | $ | (0.42 | ) | | | | | | | | $ | 0.86 |
|
Diluted (loss) earnings per share | $ | (0.42 | ) | | | | | | | | $ | 0.84 |
|
Shares used in basic per share calculation | 32,708 |
| | | | | | | | 32,708 |
|
Shares used in diluted per share calculation | 32,708 |
| | | | | | | | 33,500 |
|
(1) Quidel Corporation cost of sales excludes amortization of intangible assets of $6,458. The pro forma combined cost of sales does not include $19,462, which has been reclassified to amortization of intangible assets to conform to the historical presentation of Quidel Corporation.
See accompanying notes to the unaudited pro forma combined financial statements.
QUIDEL CORPORATION
NOTES TO PRO FORMA COMBINED ABBREVIATED FINANCIAL INFORMATION (UNAUDITED)
Note 1. Basis of Pro Forma Presentation
The unaudited pro forma combined abbreviated financial statements are based on the historical consolidated financial statements of the Company and the Triage and BNP Businesses as adjusted to give effect to the acquisition of the Triage and BNP Businesses and the debt issuance necessary to finance the acquisition. The unaudited pro forma combined balance sheet as of September 30, 2017 is based on the historical balance sheet of the Company and assets acquired and liabilities assumed of the Triage and BNP Businesses after giving effect to the acquisition and related financing. The unaudited pro forma combined balance sheet as of September 30, 2017 assumes that the acquisition took place on that date.
The following unaudited pro forma combined statement of operations for the nine months ended September 30, 2017 and the year ended December 31, 2016, is based on the historical statement of operations of the Company and carve-out historical statement of operations of the Triage and BNP Businesses after giving effect to the acquisition and related financing as if it had occurred on January 1, 2016.
The acquisition of the Triage and BNP Businesses are treated as a business combination using the acquisition method of accounting under ASC 805, Business Combinations. The purchase price is allocated to the underlying assets acquired and liabilities assumed based on their respective fair market values, with any excess purchase price allocated to goodwill. The preliminary purchase price allocation has been derived from estimates of the fair market value of the tangible and intangible assets and liabilities of the Triage and BNP Businesses based upon management's estimates as more fully described in the accompanying notes to the unaudited pro forma combined abbreviated financial statements. The Company has not yet finalized the allocation of the purchase price of the acquisition. Accordingly, further changes to the fair values and classifications of the assets acquired and liabilities assumed will be recorded as the valuation and purchase price allocations for the acquisition are finalized during the fiscal year 2018.
Note 2. Preliminary Purchase Price Allocation
The preliminary purchase price consideration is as follows (in thousands):
|
| | | |
Cash consideration—Triage Business | $ | 399,798 |
|
Deferred consideration—BNP Business | 220,550 |
|
Contingent consideration—BNP Business | 19,700 |
|
Net consideration | $ | 640,048 |
|
The estimated preliminary purchase price allocation is as follows (in thousands):
|
| | | |
Prepaid expenses and other current assets | $ | 796 |
|
Assets held for sale | 147,335 |
|
Inventories | 54,800 |
|
Property, plant and equipment | 10,558 |
|
Intangible assets | 181,700 |
|
Goodwill | 245,185 |
|
Other non-current assets | 183 |
|
Total assets acquired | $ | 640,557 |
|
Other current liabilities | (509 | ) |
Total net assets and liabilities acquired | $ | 640,048 |
|
Note 3. Pro Forma Adjustments
Adjustments to the pro forma combined balance sheet
The following adjustments have been reflected in the unaudited pro forma consolidated balance sheets:
(A) To adjust cash and record short-term and long-term debt for the payment of the purchase price (in thousands):
|
| | | |
Proceeds from the issuance of the Term Loan, net of issuance costs | $ | 237,122 |
|
Proceeds from borrowing under the Revolving Credit Facility, net of issuance costs | 9,196 |
|
To reflect cash consideration paid for the Triage and BNP Businesses | (399,798 | ) |
Pro forma adjustment | $ | (153,480 | ) |
(B) To reflect the adjustment to record inventory at the estimated fair value. A portion of this adjustment relates to the inventory write-up of $17.1 million, which is directly attributable to the acquisition and will not have an on-going impact in excess of one year and is not reflected in the unaudited pro forma combined consolidated statement of operations. This inventory write-up will temporarily increase the Company's cost of sales during the first two quarters after the acquisition. The fair value calculation is preliminary and subject to change. Offsetting this increase is the movement in inventory between September 30, 2017 and the close of the acquisition on October 6, 2017.
(C) To reflect the reclassification of land and building as assets held for sale at the estimated fair value less costs to sell. The Company has concluded the land and building meet the available for sale classification requirements and it is probable that the sale will occur within one year.
(D) Adjustments to prepaid expenses and other current assets were as follows (in thousands):
|
| | | |
Adjustment of prepaid expenses to estimated fair value | $ | (22 | ) |
To record deferred debt issuance costs associated with the Revolving Credit Facility | 158 |
|
Pro forma adjustment | $ | 136 |
|
(E) To reflect the adjustment of acquired property, plant and equipment to estimated fair value and to reclassify the acquired land and building as assets held for sale as discussed in Note (C) above. The estimated useful lives range from three to ten years. The fair value and useful life calculations are preliminary and subject to change after the Company finalizes its review of the specific types, nature, age and condition of the acquired property, plant and equipment.
(F) To record the fair value of intangible assets acquired and to record goodwill, which represents the excess of the purchase price over the fair value of identifiable assets acquired and liabilities assumed.
The following sets forth preliminary results of the amounts assigned to the identifiable intangible assets acquired. The pro forma adjustment is as follows (in thousands):
|
| | | | | | | | | | | | | | |
Intangible Asset | | Estimated amortization period | | Estimated fair value of assets acquired | | Elimination of book value of assets acquired | | Pro forma adjustment |
Purchased technology | | 10 years | | $ | 52,400 |
| | $ | (77,760 | ) | | $ | (25,360 | ) |
Customer relationships | | 7 years | | 111,800 |
| | — |
| | 111,800 |
|
Trademarks | | 10 years | | 17,500 |
| | (1,860 | ) | | 15,640 |
|
| | | | $ | 181,700 |
| | $ | (79,620 | ) | | $ | 102,080 |
|
The fair value of the identified intangible assets was determined primarily using an income based approach. These estimated fair values are considered preliminary and are subject to change based on final purchase price valuation amounts. Intangible assets are amortized on a straight-line basis over the amortization periods noted above.
(G) To record deferred debt issuance costs associated with the Revolving Credit Facility.
(H) To reflect the preliminary estimated fair value of contingent consideration is as follows (in thousands):.
|
| | | |
Current portion of contingent consideration—BNP Business | $ | 2,000 |
|
Long-term portion of contingent consideration—BNP Business | 17,700 |
|
Total pro forma adjustments | $ | 19,700 |
|
In connection with the acquisition of the BNP Business the Company will pay up to $280.0 million in cash, of which $256.0 million is guaranteed and is considered deferred consideration (see Note I) and $24.0 million is contingent consideration. The $24.0 million in contingent consideration is measured at fair value using a discounted probability weighted valuation model.
(I) To reflect the estimated fair value of deferred consideration related to the BNP Business. The fair value has been determined based on the net present value of cash payments using an estimated borrowing rate. The details are as follows (in thousands):
|
| | | |
Current portion of deferred consideration—BNP Business | $ | 46,000 |
|
Long-term portion of deferred consideration—BNP Business | 174,550 |
|
Total pro forma adjustments | $ | 220,550 |
|
The fair value of the $256.0 million guaranteed payments are determined based on the net present value of cash payments using an estimated borrowing rate.
(J) Represents adjustments to current and long-term borrowings (in thousands):
|
| | | |
Proceeds from Term Loan, net of issuance costs | $ | 237,122 |
|
Proceeds from Revolving Credit Facility | 10,000 |
|
Total borrowings | 247,122 |
|
Pro forma adjustment—short-term debt | 17,344 |
|
Pro forma adjustment—long-term debt | $ | 229,778 |
|
(K) To reflect the adjustment of other current liabilities to estimated fair value.
Adjustments to the pro forma combined statements of operations
(L) To adjust depreciation and amortization expense recorded to operating expenses based on the estimated fair value of assets acquired and to conform to the presentation in the Company's historical financial statements. As discussed in Note (C), the land and building acquired have been classified as assets held for sale as if it had occurred on January 1, 2016. As such, the combined statements of operations do not include depreciation expense that would have been recorded had the land and building not been classified as held for sale of $3.7 million and $4.9 million for the nine months ended September 30, 2017 and for the year ended December 31, 2016, respectively. In addition, a reclassification has been made to the historical presentation of the Triage and BNP Businesses to conform to the financial statement presentation of Quidel, which recognizes freight expense billed to customers and bad debt expense as sales and marketing expense (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| Nine months ended September 30, 2017 |
| Amortization expense | | Depreciation expense | | Freight expense | | Bad debt expense | | Total pro forma adjustments |
Cost of sales | $ | (9,724 | ) | | $ | (2,482 | ) | | $ | (6,039 | ) | | $ | — |
| | $ | (18,245 | ) |
Research and development | — |
| | (448 | ) | | — |
| | — |
| | (448 | ) |
Sales and marketing | (5,579 | ) | | — |
| | 6,039 |
| | 155 |
| | 615 |
|
General and administrative | — |
| | 161 |
| | — |
| | (155 | ) | | 6 |
|
Amortization of intangible assets from acquired businesses and technology | 17,221 |
| | — |
| | — |
| | — |
| | 17,221 |
|
|
| | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2016 |
| Amortization expense | | Depreciation expense | | Freight expense | | Bad debt expense | | Total pro forma adjustments |
Cost of sales | $ | (13,004 | ) | | $ | (3,510 | ) | | $ | (7,531 | ) | | $ | — |
| | $ | (24,045 | ) |
Research and development | — |
| | (767 | ) | | — |
| | — |
| | (767 | ) |
Sales and marketing | (7,438 | ) | | — |
| | 7,531 |
| | 336 |
| | 429 |
|
General and administrative | — |
| | 214 |
| | — |
| | (336 | ) | | (122 | ) |
Amortization of intangible assets from acquired businesses and technology | 22,961 |
| | — |
| | — |
| | — |
| | 22,961 |
|
The following is a detail of amortization expense for the acquired intangible assets (in thousands):
|
| | | | | | | |
| Nine months ended September 30, 2017 | | Year ended December 31, 2016 |
Purchased technology | $ | 3,930 |
| | $ | 5,240 |
|
Trademarks | 1,312 |
| | 1,750 |
|
Customer relationships | 11,979 |
| | 15,971 |
|
Pro forma adjustment | $ | 17,221 |
| | $ | 22,961 |
|
(M) To reverse non-recurring transaction costs directly attributable to the acquisition incurred during the nine months ended September 30, 2017.
(N) To record the interest expense and amortization of debt issuance costs related to the Senior Credit Facility, to record interest expense related to the deferred consideration and to reduce estimated interest income earned on the cash consideration used for the acquisition (in thousands):
|
| | | | | | | |
| Nine months ended September 30, 2017 | | Year ended December 31, 2016 |
Interest expense | $ | 17,427 |
| | $ | 22,882 |
|
Amortization of debt issuance costs | 1,450 |
| | 2,005 |
|
Interest income reduction | 452 |
| | 440 |
|
Pro forma adjustment | $ | 19,329 |
| | $ | 25,327 |
|
The Company used the current interest rate on the borrowings under the Senior Credit Facility to calculate the pro forma interest expense for the nine months ended September 30, 2017 and the year ended December 31, 2016. The interest rate on the borrowings under the Senior Credit Facility are variable, a hypothetical 1/8 percent increase in the variable interest rate would yield a reduction of $0.2 million in pro forma net income for the nine months ended September 30, 2017 and $0.3 million in pro forma net income for the year ended December 31, 2016.
(O) This pro forma adjustment reflects the income tax expense related to the combined pro forma pretax income during the nine months ended September 30, 2017 and the year ended December 31, 2016, based on the statutory tax rates applicable to US and non-US jurisdictions resulting in a blended effective tax rate of 24% and 21%, respectively.
Note 4. Items not adjusted in the Unaudited Pro Forma Combined Financial Information
| |
• | Pursuant to the waiver obtained from the Securities and Exchange Commission, the special purpose combined financial statements are not intended to be a complete presentation of the financial position or results of operations of the Triage and BNP Businesses. As such, these combined financial statements do not reflect adjustments for indirect corporate expenses that the Company would have incurred related to the Triage and BNP Businesses for the nine months ended September 30, 2017 and year ended December 31, 2016. |
| |
• | For the nine months ended September 30, 2017 and year ended December 31, 2016, the Company did not include the increase to cost of sales resulting from the step-up in inventory value as reflected in Note 3(B) as this increase does not have a continuing impact. This inventory write-up is expected to temporarily increase the Company's cost of sales during the first two quarters after the acquisition. |
| |
• | The Company expects to continue to incur integration costs that are not reflected in the unaudited pro forma combined consolidated statement of operations because it is not expected to have a continuing impact. |
| |
• | Management expects the Company's valuation allowance related to deferred tax assets will be released as part of the combined company, however this is not reflected in the unaudited pro forma combined consolidated statements of operations. |