Exhibit 99.2

 

 


 

K-TRON INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in Thousands except Per Share Data)
                 
    (Unaudited)        
    April 1,     January 2,  
    2010     2010  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 66,205     $ 62,623  
Restricted cash
    292       292  
Accounts receivable, net of allowance for doubtful accounts of $1,320 and $1,387
    18,070       25,878  
Inventories, net of inventory reserve of $1,870 and $1,786
    30,401       26,359  
Deferred income taxes
    4,234       3,109  
Prepaid expenses and other current assets
    2,379       3,357  
 
           
Total current assets
    121,581       121,618  
 
           
 
               
Property, plant and equipment, net of accumulated depreciation of $46,279 and $49,051
    22,588       23,926  
Patents, net of accumulated amortization of $1,885 and $1,843
    1,271       1,297  
Goodwill
    31,088       30,279  
Other intangibles, net of accumulated amortization of $3,849 and $3,616
    20,200       20,433  
Other assets
    4,461       5,583  
Deferred income taxes
    839       1,100  
 
           
Total assets
  $ 202,028     $ 204,236  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Current liabilities:
               
Current portion of long-term debt
  $     $ 1,000  
Accounts payable
    12,443       10,767  
Accrued expenses and other current liabilities
    14,590       10,221  
Accrued commissions
    3,587       4,231  
Customer advances
    8,193       6,820  
Income taxes payable
    700       2,161  
Deferred income taxes
    5,237       4,949  
 
           
Total current liabilities
    44,750       40,149  
 
           
 
               
Long-term debt, net of current portion
    7,000       7,000  
Deferred income taxes
    3,152       3,520  
Other non-current liabilities
          255  
Series B Junior Participating Preferred Shares, $.01 par value. Authorized 50,000 shares; issued none
           
Shareholders’ equity:
               
Preferred stock, $.01 par value. Authorized 950,000 shares; issued none
           
Common stock, $.01 par value. Authorized 50,000,000 shares; issued 4,870,084 shares and 4,866,980 shares
    49       49  
Paid-in capital
    32,354       31,891  
Retained earnings
    132,488       137,904  
Accumulated other comprehensive income
    12,310       13,543  
 
           
 
    177,201       183,387  
Treasury stock, 2,028,297 shares at cost
    (30,075 )     (30,075 )
 
           
Total shareholders’ equity
    147,126       153,312  
 
           
Total liabilities and shareholders’ equity
  $ 202,028     $ 204,236  
 
           
See accompanying Notes to Consolidated Financial Statements.

 

-1-


 

K-TRON INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
(Dollars in Thousands except Per Share Data)
(Unaudited)
                 
    Three Month  
    Period Ended     Period Ended  
    April 1, 2010     April 4, 2009  
Revenues:
               
Equipment and parts
  $ 35,443     $ 47,850  
Services and freight
    2,513       1,836  
 
           
Total revenues
    37,956       49,686  
 
               
Cost of revenues:
               
Equipment and parts
    19,113       27,933  
Services and freight
    2,106       1,595  
 
           
Total cost of revenues
    21,219       29,528  
 
           
 
               
Gross profit
    16,737       20,158  
 
               
Operating expenses:
               
Selling, general and administrative
    12,183       12,622  
Research and development
    584       563  
 
           
Total operating expenses
    12,767       13,185  
 
           
 
               
Operating income
    3,970       6,973  
 
               
Other expense:
               
Interest expense, net
    (74 )     (312 )
Transaction costs
    (10,081 )      
 
           
 
               
(Loss) income before income taxes
    (6,185 )     6,661  
 
               
Income tax (benefit) provision
    (769 )     2,214  
 
           
 
               
Net (loss) income
    (5,416 )     4,447  
 
               
Per share:
               
Basic
  $ (1.91 )   $ 1.59  
 
           
Diluted
  $ (1.91 )   $ 1.54  
 
           
 
               
Weighted average common shares outstanding (basic)
    2,840,000       2,800,000  
 
           
 
               
Weighted average common and common equivalent shares outstanding (diluted)
    2,888,000       2,880,000  
 
           
See accompanying Notes to Consolidated Financial Statements.

 

-2-


 

K-TRON INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
(Unaudited)
                 
    Three Months Ended  
    April 1,     April 4,  
    2010     2009  
 
Operating activities:
               
Net (loss) income
  $ (5,416 )   $ 4,447  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    1,676       1,570  
Non-cash compensation
    1,421       190  
Deferred income taxes
    (944 )     66  
Changes in assets and liabilities, net of business acquired:
               
Accounts receivable, net
    7,715       3,094  
Inventories, net
    (4,246 )     865  
Prepaid expenses and other current assets
    536       287  
Other assets
    6       (143 )
Accounts payable
    1,786       (3,578 )
Accrued expenses and other current liabilities
    3,371       (3,468 )
 
           
Net cash provided by operating activities
    5,905       3,330  
 
           
 
               
Investing activities:
               
Business acquired
    (346 )      
Capital expenditures
    (154 )     (372 )
Restricted cash
          45  
Other
    (17 )     (14 )
 
           
Net cash used in investing activities
    (517 )     (341 )
 
           
 
               
Financing activities:
               
Principal payments on long-term debt
    (1,000 )     (1,060 )
Tax benefit from stock option exercises
          233  
Proceeds from issuance of common stock
          270  
 
           
Net cash used in financing activities
    (1,000 )     (557 )
 
           
 
               
Effect of exchange rate changes on cash and cash equivalents
    (806 )     (1,427 )
 
           
 
               
Net increase in cash and cash equivalents
    3,582       1,005  
 
               
Cash and cash equivalents:
               
Beginning of period
    62,623       41,623  
 
           
End of period
  $ 66,205     $ 42,628  
 
           
 
               
Supplemental disclosures of cash flow information:
               
Cash paid during the period for:
               
Interest
  $ 116     $ 325  
Income taxes
  $ 1,949     $ 2,045  
See accompanying Notes to Consolidated Financial Statements.

 

-3-


 

K-TRON INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Dollars in Thousands except Per Share Data)
(Unaudited)
For the Three Months ended April 1, 2010
                                                                 
                                    Accumulated              
                                    Other              
    Common Stock     Paid-in     Retained     Comprehensive     Treasury Stock        
    Shares     Amount     Capital     Earnings     Income     Shares     Amount     Total  
 
Balance, January 2, 2010
    4,866,980     $ 49     $ 31,891     $ 137,904     $ 13,543       2,028,297     $ (30,075 )   $ 153,312  
Comprehensive Loss:
                                                               
Net loss
                      (5,416 )                       (5,416 )
Translation adjustments
                            (1,201 )                 (1,201 )
Unrealized loss on interest rate swap, net of tax
                            (32 )                 (32 )
 
                                                             
Total comprehensive loss
                                                            (6,649 )
 
                                                             
Issuance of stock
    3,104             463                               463  
 
                                               
Balance, April 1, 2010
    4,870,084     $ 49     $ 32,354     $ 132,488     $ 12,310       2,028,297     $ (30,075 )   $ 147,126  
 
                                               
See accompanying Notes to Consolidated Financial Statements.

 

-4-


 

K-TRON INTERNATIONAL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
April 1, 2010
(Unaudited)
1.  
Basis of Presentation
 
   
The accompanying unaudited consolidated financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. The consolidated financial statements include the accounts of K-Tron International, Inc. and its subsidiaries (“K-Tron” or the “Company”). All intercompany transactions have been eliminated in consolidation. In the opinion of management, all adjustments (consisting of a normal recurring nature) considered necessary for a fair presentation of results for interim periods have been made. Material subsequent events are evaluated and disclosed through the report issuance date, May 28, 2010. All references to the first quarter, first three months of 2010 or 2009 or three months ended April 1, 2010 or three months ended April 4, 2009 mean the period January 3, 2010 through April 1, 2010 or the 13-weeks ended April 4, 2009.
 
   
The unaudited financial statements herein should be read in conjunction with the Company’s annual report on Form 10-K for the fiscal year ended January 2, 2010 which was filed with the Securities and Exchange Commission on March 15, 2010.
 
   
Certain reclassifications were made to the prior year’s consolidated financial statements to conform them to the current year presentation.
 
2.  
Subsequent Event
 
   
On January 8, 2010, Hillenbrand, Inc. (“Hillenbrand”), entered into a merger agreement with K-Tron. The merger closed after the end of business on April 1, 2010, upon which K-Tron became a wholly-owned subsidiary of Hillenbrand. The total consideration paid by Hillenbrand at closing was $435,200,000 ($368,995,000 net of cash of $66,205,000 acquired from K-Tron as of April 1, 2010). The financial information contained herein does not include the effect of the merger except for transaction costs of $10,081,000 incurred by the Company during the three month period ended April 1, 2010.
 
3.  
Inventories
 
   
Inventories consist of the following:
                 
    April 1,     January 2,  
    2010     2010  
    (in thousands)  
 
Components
  $ 21,896     $ 22,701  
Work-in-process
    9,388       4,581  
Finished goods
    987       863  
Inventory reserves
    (1,870 )     (1,786 )
 
           
 
  $ 30,401     $ 26,359  
 
           

 

-5-


 

4.  
Patents and Other Intangible Assets
 
   
Patents and other intangible assets consist of the following:
                                 
    April 1, 2010     January 2, 2010  
    Gross             Gross        
    Carrying     Accumulated     Carrying     Accumulated  
    Amount     Amortization     Amount     Amortization  
    (in thousands)  
 
                               
Amortized intangible assets:
                               
Patents
  $ 3,156     $ 1,885     $ 3,140     $ 1,843  
Drawings
    6,140       1,312       6,140       1,251  
Customer relationships
    11,299       2,537       11,299       2,365  
 
                       
 
  $ 20,595     $ 5,734     $ 20,579     $ 5,459  
 
                       
Unamortized intangible assets:
                               
Trademarks and tradenames
  $ 6,610             $ 6,610          
 
                           
   
The amortized intangible assets are being amortized on the straight-line basis (half-year expense in the year of issuance of a patent) over the expected periods of benefit, which range from 10 to 50 years. The weighted average life of the amortizable intangible assets is 27 years (15 years for patents, 25 years for drawings and 29 years for customer relationships). The amortization expense of intangible assets for each of the three-month periods ended April 1, 2010 and April 4, 2009 was $275,000.
   
Future annual amortization of intangible assets is as follows:
         
    Amount  
    (in thousands)  
 
       
Last three quarters fiscal year 2010
    830  
Fiscal year 2011
    1,114  
Fiscal year 2012
    1,123  
Fiscal year 2013
    1,041  
Fiscal year 2014
    1,036  
Fiscal year 2015
    1,029  
Thereafter
    8,688  
 
     
 
  $ 14,861  
 
     
   
Goodwill increased by $809,000 during the first three months of 2010, which related to the acquisition of certain assets of Wuxi Chenghao Machinery Co., Ltd. (“Wuxi Chenghao”). The original acquisition of Wuxi Chenghao occurred in March 2007.

 

-6-


 

5.  
Accrued Warranty
 
   
The Company offers a one-year warranty on a majority of its products. Warranty is accrued as a percentage of sales, based upon historical experience, on a monthly basis and is included in accrued expenses and other current liabilities. The following is an analysis of accrued warranty for the three-month periods ended April 1, 2010 and April 4, 2009:
                 
    Three Month Periods Ended  
    April 1,     April 4,  
    2010     2009  
    (in thousands)  
 
               
Beginning balance
  $ 2,338     $ 2,231  
Accrual of warranty expense
    272       484  
Warranty costs incurred
    (253 )     (455 )
Foreign exchange adjustment
    (14 )     (44 )
 
           
Ending balance
  $ 2,343     $ 2,216  
 
           
6.  
Long-Term Debt
 
   
Long-term debt consists of the following, with the annual interest rates shown:
                 
    April 1,     January 2,  
    2010     2010  
    (in thousands)  
 
               
U.S. revolving line of credit
  $ 7,000     $ 7,000  
U.S. term note, interest at 5.00%
          1,000  
 
           
 
    7,000       8,000  
Less current portion
          (1,000 )
 
           
 
  $ 7,000     $ 7,000  
 
           
   
All amounts borrowed under the U.S. revolving line of credit are due on September 29, 2011. As of April 1, 2010 interest on the $7,000,000 borrowed under the U.S. revolving line of credit was payable at the following interest rates on the following principal amounts for the periods ending on the dates indicated:
                         
    Principal     Expiration of     Interest Rate at  
    Amount     Interest Rate Period     April 1, 2010  
 
                       
30 Day LIBOR loan
  $ 2,000,000       4/30/2010       1.12288  
30 Day LIBOR loan
    5,000,000       4/30/2010       1.12288  
 
                     
 
  $ 7,000,000                  
 
                     
   
The applicable unpaid principal will bear interest at a variable rate based upon either the lender’s prime rate or on 1, 2, 3 or 6 month LIBOR, at the option of the Company.

 

-7-


 

7.  
(Loss) Earnings Per Share
 
   
Basic earnings per share represents net (loss) income divided by the weighted average number of common shares outstanding. Diluted (loss) earnings per share is calculated similarly, except that the denominator includes the weighted average number of common shares outstanding plus the dilutive effect of stock options and restricted stock units.
 
   
The Company’s basic and diluted (loss) earnings per share are calculated as follows:
                         
(Dollars and Shares in Thousands   For the Three Month Period Ended April 1, 2010  
except Per Share Data)   Net Loss     Shares     Per Share  
 
Basic and diluted
  $ (5,416 )     2,840     $ (1.91 )
 
                 
                         
(Dollars and Shares in Thousands   For the Three Month Period Ended April 4, 2009  
except Per Share Data)   Net Income     Shares     Per Share  
 
Basic
  $ 4,447       2,800     $ 1.59  
Common share equivalent of outstanding options
          80       (0.05 )
 
                 
Diluted
  $ 4,447       2,880     $ 1.54  
 
                 
8.  
Share-Based Compensation
 
   
There was no prospective cost of stock option compensation expensed in the first three months of 2010 or 2009, and there were no stock options granted in the first three months of 2010 or in fiscal year 2009.
 
   
The following table provides a summary of the Company’s stock option activity for the three months ended April 1, 2010:
                                         
            Weighted                
            average             Weighted average  
            option     Aggregate     remaining option  
    Shares     exercise     Intrinsic     term (in years)  
    under     price per     Value     Options     Options  
    option     share     ($000)     outstanding     exercisable  
Balance, January 2, 2010
    53,000     $ 14.15               1.97       1.97  
Exercised
    (— )                              
 
                                   
Balance, April 1, 2010
    53,000     $ 14.15     $ 7,201       1.72       1.72  
 
                                 

 

-8-


 

   
The aggregate intrinsic value at April 1, 2010 represents (i) the difference between the Company’s closing stock price of $150.00 at April 1, 2010 and the weighted average option exercise price per share on that date of $14.15 multiplied by (ii) the number of shares underlying outstanding options on that date.
 
   
The Company issued 11,550 shares of restricted common stock units in May 2009 which vest on the four-year anniversary of the date of grant. Compensation expense related to these restricted stock units is recognized ratably over the four years based on the fair value of the underlying shares at the date of grant, which was $70.81 per share.
 
9.  
Comprehensive (Loss) Income
 
   
For the three-month periods ended April 1, 2010 and April 4, 2009, the following table sets forth the Company’s comprehensive (loss) income:
                 
    Three Month Periods Ended  
    April 1,     April 4,  
    2010     2009  
    (in thousands)  
 
               
Net (loss) income
  $ (5,416 )   $ 4,447  
Unrealized (loss) gain on interest rate swaps, net of tax
    (32 )     98  
Foreign currency translation (loss) gain
    (1,201 )     (2,213 )
 
           
Comprehensive (loss) income
  $ (6,649 )   $ 2,332  
 
           
10.  
Management Geographic Information
 
   
The Company is engaged in one business segment — material handling equipment and systems. The Company operates in two primary geographic locations — North and South America (the “Americas”) and Europe, the Middle East, Africa and Asia (“EMEA/Asia”). For the three-month periods ended April 1, 2010 and April 4, 2009, the following tables set forth the Company’s geographic information:
                                 
            EMEA/     Elimi-     Consoli-  
    Americas     Asia     nations     dated  
          (in thousands)        
THREE MONTH PERIOD ENDED
                               
April 1, 2010
                               
Revenues
                               
Sales to unaffiliated customers
  $ 24,360     $ 13,596     $     $ 37,956  
Sales to affiliates
    1,707       1,137       (2,844 )      
 
                       
Total sales
  $ 26,067     $ 14,733     $ (2,844 )   $ 37,956  
 
                       
 
                               
Operating income
  $ 2,495     $ 1,475     $     $ 3,970  
 
                         
Interest expense, net
                            (74 )
Transaction costs
                            (10,081 )
 
                             
Loss before income taxes
                          $ (6,185 )
 
                             

 

-9-


 

                                 
            EMEA/     Elimi-     Consoli-  
    Americas     Asia     nations     dated  
          (in thousands)        
THREE MONTH PERIOD ENDED
                               
April 4, 2009
                               
Revenues:
                               
Sales to unaffiliated customers
  $ 35,839     $ 13,847     $     $ 49,686  
Sales to affiliates
    1,272       929       (2,201 )      
 
                       
Total sales
  $ 37,111     $ 14,776     $ (2,201 )   $ 49,686  
 
                       
 
                               
Operating income
  $ 5,585     $ 1,394     $ (6 )   $ 6,973  
 
                       
Interest expense, net
                            (312 )
 
                             
Income before income taxes
                          $ 6,661  
 
                             
For the three month periods ended April 1, 2010 and April 4, 2009, the following table sets forth revenues from external customers:
                 
    Three Months Ended  
    April 1,     April 4,  
    2010     2009  
    (in thousands)  
Americas:
               
U.S.
  $ 19,398     $ 27,983  
All others
    4,962       7,856  
 
           
Total
    24,360       35,839  
 
           
 
               
EMEA/Asia:
               
Germany
    2,061       1,586  
Great Britain
    1,367       1,888  
Italy
    989       1,907  
All others
    9,179       8,466  
 
           
Total
    13,596       13,847  
 
           
 
  $ 37,956     $ 49,686  
 
           

 

-10-