Exhibit 99.3
DEJANA TRUCK & UTILITY
EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
COMBINED FINANCIAL STATEMENTS
(Unaudited)
Six Months Ended June 30, 2016 and 2015
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
CONTENTS
Financial Statements: |
|
|
|
Combined Balance Sheets |
1 |
|
|
Combined Statements of Operations and Comprehensive Income |
2 |
|
|
Combined Statements of Shareholders and Members Equity |
3 |
|
|
Combined Statements of Cash Flows |
4 |
|
|
Notes to Combined Financial Statements |
5 - 20 |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
COMBINED BALANCE SHEETS
|
|
June 30, |
|
December 31, |
| ||
|
|
2016 |
|
2015 |
| ||
|
|
(Unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
24,053,738 |
|
$ |
18,516,518 |
|
Marketable securities |
|
1,999,005 |
|
1,999,005 |
| ||
Accounts receivable, net of allowance for doubtful accounts of $477,020 and $477,090 |
|
16,443,499 |
|
19,710,665 |
| ||
Inventories |
|
19,372,287 |
|
21,659,300 |
| ||
Truck chassis floor plan inventory |
|
13,147,450 |
|
4,321,981 |
| ||
Prepaid expenses and other current assets |
|
772,878 |
|
1,174,842 |
| ||
Total Current Assets |
|
75,788,857 |
|
67,382,311 |
| ||
Property, Plant and Equipment - at cost, net of accumulated depreciation of $10,829,652 and $10,226,381 |
|
20,307,041 |
|
20,711,776 |
| ||
Other Assets |
|
669,444 |
|
373,477 |
| ||
Deferred Costs, net of amortization of $5,357 and $4,643 |
|
4,643 |
|
5,357 |
| ||
Total Assets |
|
$ |
96,769,985 |
|
$ |
88,472,921 |
|
LIABILITIES AND EQUITY |
|
|
|
|
| ||
Current Liabilities: |
|
|
|
|
| ||
Floor plan obligations |
|
$ |
13,147,450 |
|
$ |
4,321,981 |
|
Current maturities of loan payable |
|
|
|
120,000 |
| ||
Current maturities of equipment financing |
|
213,684 |
|
210,341 |
| ||
Current maturities of mortgage notes payable |
|
598,333 |
|
598,333 |
| ||
Accounts payable and accrued expenses |
|
9,828,590 |
|
9,839,367 |
| ||
Payroll and sales tax payable |
|
46,731 |
|
100,185 |
| ||
Current maturities of due to related parties |
|
630,000 |
|
630,000 |
| ||
Total Current Liabilities |
|
24,464,788 |
|
15,820,207 |
| ||
Long-term Liabilities: |
|
|
|
|
| ||
Equipment financing, less current maturities |
|
475,349 |
|
583,032 |
| ||
Mortgage notes payable, less current maturities |
|
4,739,583 |
|
5,038,750 |
| ||
Due to related parties, less current maturities |
|
920,000 |
|
920,000 |
| ||
Total Liabilities |
|
30,599,720 |
|
22,361,989 |
| ||
Shareholders and Members Equity: |
|
|
|
|
| ||
Common stock |
|
2,311 |
|
2,311 |
| ||
Paid-in capital |
|
11,712,074 |
|
11,712,074 |
| ||
Retained earnings and members capital |
|
54,507,675 |
|
54,448,342 |
| ||
Accumulated other comprehensive loss - Unrealized loss on marketable securities |
|
(995 |
) |
(995 |
) | ||
Due from shareholders/members |
|
(50,800 |
) |
(50,800 |
) | ||
Total Shareholders and Members Equity |
|
66,170,265 |
|
66,110,932 |
| ||
Total Liabilities and Shareholders and Members Equity |
|
$ |
96,769,985 |
|
$ |
88,472,921 |
|
The accompanying notes are an integral part of these statements.
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
COMBINED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
(Unaudited)
Six Months Ended June 30, |
|
2016 |
|
2015 |
| ||
Net Sales |
|
$ |
75,160,620 |
|
$ |
63,227,960 |
|
|
|
|
|
|
| ||
Cost of Sales |
|
54,452,704 |
|
45,887,216 |
| ||
|
|
|
|
|
| ||
Gross Profit |
|
20,707,916 |
|
17,340,744 |
| ||
|
|
|
|
|
| ||
Operating Expenses: |
|
|
|
|
| ||
Selling and shipping expenses |
|
2,775,601 |
|
2,402,305 |
| ||
General and administrative expenses |
|
7,695,844 |
|
5,915,899 |
| ||
|
|
|
|
|
| ||
Total Operating Expenses |
|
10,471,445 |
|
8,318,204 |
| ||
|
|
|
|
|
| ||
Income from Operations |
|
10,236,471 |
|
9,022,540 |
| ||
|
|
|
|
|
| ||
Other Income (Expense): |
|
|
|
|
| ||
Interest and dividend income |
|
5,597 |
|
9,694 |
| ||
Interest expense |
|
(256,015 |
) |
(224,875 |
) | ||
Rent and miscellaneous income |
|
84,503 |
|
70,385 |
| ||
|
|
|
|
|
| ||
Total Other Income (Expense) |
|
(165,915 |
) |
(144,796 |
) | ||
|
|
|
|
|
| ||
Income Before Provision for Income Taxes |
|
10,070,556 |
|
8,877,744 |
| ||
|
|
|
|
|
| ||
Provision for Income Taxes |
|
17,110 |
|
14,513 |
| ||
|
|
|
|
|
| ||
Net Income |
|
10,053,446 |
|
8,863,231 |
| ||
|
|
|
|
|
| ||
Other Comprehensive Loss |
|
|
|
|
| ||
Unrealized loss on marketable securities |
|
|
|
(990 |
) | ||
|
|
|
|
|
| ||
Comprehensive Income |
|
$ |
10,053,446 |
|
$ |
8,862,241 |
|
The accompanying notes are an integral part of these statements.
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
COMBINED STATEMENTS OF SHAREHOLDERS AND MEMBERS EQUITY
(Unaudited)
|
|
|
|
|
|
Retained |
|
|
|
Accumulated |
|
|
| ||||||
|
|
|
|
|
|
Earnings |
|
Due from |
|
Other |
|
|
| ||||||
|
|
Common |
|
Paid-In |
|
and Members |
|
Shareholders/ |
|
Comprehensive |
|
|
| ||||||
Six Months Ended June 30, 2016 and 2015 |
|
Stock |
|
Capital |
|
Capital |
|
Members |
|
Income (Loss) |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance - January 1, 2015 |
|
$ |
2,311 |
|
$ |
11,712,074 |
|
$ |
40,695,543 |
|
$ |
(50,800 |
) |
$ |
(995 |
) |
$ |
52,358,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Comprehensive Income: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
|
|
|
|
|
8,863,231 |
|
|
|
|
|
8,863,231 |
| ||||||
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
(990 |
) |
(990 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
8,862,241 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Distributions to Shareholders/Members |
|
|
|
|
|
(3,752,500 |
) |
|
|
|
|
(3,752,500 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance - June 30, 2015 |
|
$ |
2,311 |
|
$ |
11,712,074 |
|
$ |
45,806,274 |
|
$ |
(50,800 |
) |
$ |
(1,985 |
) |
$ |
57,467,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance - January 1, 2016 |
|
$ |
2,311 |
|
$ |
11,712,074 |
|
$ |
54,448,342 |
|
$ |
(50,800 |
) |
$ |
(995 |
) |
$ |
66,110,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income |
|
|
|
|
|
10,053,446 |
|
|
|
|
|
10,053,446 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Distributions to Shareholders/Members |
|
|
|
|
|
(9,994,113 |
) |
|
|
|
|
(9,994,113 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance - June 30, 2016 |
|
$ |
2,311 |
|
$ |
11,712,074 |
|
$ |
54,507,675 |
|
$ |
(50,800 |
) |
$ |
(995 |
) |
$ |
66,170,265 |
|
The accompanying notes are an integral part of these statements.
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
COMBINED STATEMENTS OF CASH FLOWS
(Unaudited)
Six Months Ended June 30, |
|
2016 |
|
2015 |
| ||
Cash Flows from Operating Activities: |
|
|
|
|
| ||
Net income |
|
$ |
10,053,446 |
|
$ |
8,863,231 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
736,656 |
|
634,590 |
| ||
(Gain) loss on sale of property and equipment |
|
(10,555 |
) |
6,113 |
| ||
Provision for doubtful accounts |
|
11,574 |
|
3,926 |
| ||
Changes in operating assets: |
|
|
|
|
| ||
Accounts receivable |
|
3,255,592 |
|
323,371 |
| ||
Inventories |
|
2,287,013 |
|
(1,244,092 |
) | ||
Truck chassis floor plan inventory |
|
(8,825,469 |
) |
2,788,938 |
| ||
Prepaid expenses and other current assets |
|
401,964 |
|
(102,524 |
) | ||
Changes in operating liabilities: |
|
|
|
|
| ||
Accounts payable and accrued expenses |
|
(10,777 |
) |
(2,735,096 |
) | ||
Payroll and sales tax payable |
|
(53,454 |
) |
(37,034 |
) | ||
|
|
|
|
|
| ||
Net Cash Provided by Operating Activities |
|
7,845,990 |
|
8,501,423 |
| ||
|
|
|
|
|
| ||
Cash Flows from Investing Activities: |
|
|
|
|
| ||
Purchase of property and equipment |
|
(611,354 |
) |
(511,236 |
) | ||
Proceeds from sale of property and equipment |
|
290,702 |
|
20,000 |
| ||
Premiums paid on key-employee life insurance |
|
(60,000 |
) |
(60,000 |
) | ||
Increase in other assets |
|
(235,967 |
) |
(11,200 |
) | ||
|
|
|
|
|
| ||
Net Cash Used in Investing Activities |
|
(616,619 |
) |
(562,436 |
) | ||
|
|
|
|
|
| ||
Cash Flows from Financing Activities: |
|
|
|
|
| ||
Floor plan obligations, net |
|
$ |
8,825,469 |
|
$ |
(2,788,938 |
) |
Principal payments of loan payable |
|
(120,000 |
) |
|
| ||
Principal payments of mortgage notes payable |
|
(299,167 |
) |
(299,166 |
) | ||
Principal payments of equipment financing |
|
(104,340 |
) |
(101,101 |
) | ||
Distributions to shareholders/members |
|
(9,994,113 |
) |
(3,752,500 |
) | ||
|
|
|
|
|
| ||
Net Cash Used in Financing Activities |
|
(1,692,151 |
) |
(6,941,705 |
) | ||
|
|
|
|
|
| ||
Net Increase in Cash and Cash Equivalents |
|
5,537,220 |
|
997,282 |
| ||
|
|
|
|
|
| ||
Cash and Cash Equivalents - beginning of period |
|
18,516,518 |
|
13,065,764 |
| ||
|
|
|
|
|
| ||
Cash and Cash Equivalents - end of period |
|
$ |
24,053,738 |
|
$ |
14,063,046 |
|
|
|
|
|
|
| ||
Supplemental Disclosure of Cash Flow Information - |
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
| ||
Interest |
|
$ |
247,729 |
|
$ |
232,732 |
|
Income taxes |
|
17,110 |
|
14,513 |
|
The accompanying notes are an integral part of these statements.
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
1. |
Nature of Business and Basis of Presentation |
|
The combined financial statements include the accounts of the following entities, all of which are under common ownership and control (collectively, the Company). All significant intercompany accounts and transactions have been eliminated. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Dejana Cargo and Van Body Equipment Company, Inc. (Dejana Cargo) - Dejana Cargos operations involve the manufacturing and installation of box truck equipment onto truck chassis (upfitting), sold mainly throughout the East Coast markets. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Dejana Realty of Maryland, LLC (Dejana Realty MD) - Dejana Realty MD owns an office and plant facility located in Baltimore, MD, which is leased to Dejana Cargo. |
|
|
|
|
2. |
Summary of Significant Accounting Policies |
|
Cash and cash equivalents - The Company considers cash and cash equivalents to include cash on hand, cash in various checking accounts at banks and investments in short term money market funds. The Company maintains cash and cash equivalents in various accounts, which at times may exceed federally insured limits. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Marketable securities - The Company accounts for its marketable securities in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 320, Investments - Debt and Equity Securities. In accordance with the provisions of FASB ASC 320, the Companys marketable securities are classified as available for sale and are reported at their fair value. Fair value of mutual funds is based on quoted prices in active markets (Level 1 of the fair value hierarchy established under FASB ASC 820, Fair Value Measurement). |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Sales tax - The Company collects sales tax from nonexempt customers, on certain sales transactions, and remits the entire amount to various states. The Companys accounting policy is to exclude the tax collected and remitted to these states from revenue and cost of sales. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Dejana Truck MD, Dejana Truck PA, Dejana Aerial, Holdings, Dejana Realty NE, Dejana Realty BA, Dejana Realty NY, Dejana Kenwood, Dejana Realty MD, Dejana Rosedale, Dejana Eastbrook, Dejana Realty HT, Dejana Realty NJ, Dejana Island Realty, Dejana Realty Smithfield, Dejana Realty Kings Park, and Dejana Realty PA are all single member LLCs. Pursuant to provisions of the Internal Revenue Code, each item of income, gain, loss, deduction or credit is reportable by the member. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Shipping and handling - Shipping and handling costs incurred during the six months ended June 30, 2016 and 2015 were $94,735 and $75,311, respectively, and are included as a component of selling and shipping expenses. Subsequent events - The Company has evaluated events and transactions for potential recognition or disclosure through September 27, 2016, the date the financial statements were available to be issued. | |||||||||||||||||||||
|
|
|
| |||||||||||||||||||||
3. |
Marketable Securities |
|
Marketable securities classified as available for sale at June 30, 2016 and December 31, 2015, consist of municipal bond funds as follows: | |||||||||||||||||||||
|
|
|
| |||||||||||||||||||||
|
|
|
|
|
|
June 30, |
|
December 31, |
|
| ||||||||||||||
|
|
|
|
|
|
2016 |
|
2015 |
|
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
|
|
Cost |
|
$ |
2,000,000 |
|
$ |
2,000,000 |
|
| ||||||||||||
|
|
|
|
Unrealized holding losses |
|
(995 |
) |
(995 |
) |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
|
|
Fair value |
|
$ |
1,999,005 |
|
$ |
1,999,005 |
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
|
|
|
| |||||||||||||||||||||
4. |
Property, Plant |
|
Property, plant and equipment are summarized as follows: | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
|
|
|
Estimated |
|
|
|
|
|
| ||||||||||||||
|
|
|
|
Useful |
|
|
|
|
|
| ||||||||||||||
|
|
Depreciation |
|
Lives in |
|
June 30, |
|
December 31, |
|
| ||||||||||||||
|
|
Method |
|
Years |
|
2016 |
|
2015 |
|
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Land |
|
- |
|
- |
|
$ |
4,934,906 |
|
$ |
4,959,906 |
|
| ||||||||||||
Construction in progress |
|
- |
|
- |
|
429,007 |
|
64,020 |
|
| ||||||||||||||
Buildings and improvements |
|
Straight line |
|
7-40 years |
|
16,569,586 |
|
16,887,657 |
|
| ||||||||||||||
Machinery and equipment |
|
Straight line |
|
3-7 years |
|
5,700,036 |
|
5,523,416 |
|
| ||||||||||||||
Furniture and fixtures |
|
Straight line |
|
5-7 years |
|
520,496 |
|
520,496 |
|
| ||||||||||||||
Autos and trucks |
|
Straight line |
|
5-7 years |
|
2,982,662 |
|
2,982,662 |
|
| ||||||||||||||
|
|
|
|
|
|
31,136,693 |
|
30,938,157 |
|
| ||||||||||||||
Less accumulated depreciation |
|
|
|
|
|
10,829,652 |
|
10,226,381 |
|
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Property, plant and equipment, net |
|
|
|
|
|
$ |
20,307,041 |
|
$ |
20,711,776 |
|
| ||||||||||||
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
5. |
Inventories |
|
Inventories consist of the following: | ||||||||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
June 30, |
|
December 31, |
|
| ||
|
|
|
|
|
2016 |
|
2015 |
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Upfitting equipment, components and parts |
|
$ |
16,434,250 |
|
$ |
18,472,710 |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Work in process |
|
2,938,037 |
|
3,186,590 |
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
$ |
19,372,287 |
|
$ |
21,659,300 |
|
|
|
|
|
| ||||||||
6. |
Cash Surrender Value - Key Employee Life Insurance and Deferred Compensation Agreements |
|
Life insurance policies have been purchased by the Company intended to fund the deferred compensation agreements for certain key employees. Total balance for cash surrender value for key employee life insurance is approximately $126,000 and $66,000 as of June 30, 2016 and December 31, 2015, respectively, and is included in Other Assets. | ||||||||
|
|
|
| ||||||||
7. |
Warranty Costs |
|
Estimated future warranty costs are accrued and charged to cost of sales in the period the related revenue is recognized. Liability estimates are determined based on managements judgment considering such factors as historical experience, the likely current cost of corrective action and manufacturer participation in sharing the cost of corrective action. Warranty reserve at June 30, 2016 and December 31, 2015 is $35,000 and $-0- , respectively. | ||||||||
|
|
|
| ||||||||
8. |
Related Party Transactions |
|
At June 30, 2016 and December 31, 2015, the Company had a 5%, interest only, unsecured note payable to an officer of the Company in the amount of $920,000. Interest expense related to the note payable for each of the six month periods ended June 30, 2016 and 2015 amounted to $23,000. The note is due on demand but the parties have agreed the note will not be called before July 1, 2017. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
At June 30, 2016 and December 31, 2015, the Company had a 5%, interest only, unsecured note payable to a family trust established by an officer of the Company in the amount of $630,000. Interest expense related to the note payable for each of the six months ended June 30, 2016 and 2015 amounted to $15,750. The note is due on demand but the parties have agreed that the note would not be called before January 1, 2016. |
|
|
|
|
9. |
Shareholders Equity |
|
The details of common stock and paid-in capital as of June 30, 2016 and December 31, 2015 are as follows: |
|
|
|
|
|
Common |
|
Paid-in |
|
| ||
|
|
|
|
|
Stock |
|
Capital |
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
HHSC |
|
|
|
|
|
| ||
|
|
|
No par value, |
|
|
|
|
|
| ||
|
|
|
200 shares authorized, |
|
|
|
|
|
| ||
|
|
|
200 shares issued |
|
$ |
2,000 |
|
$ |
937,822 |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Dejana Truck NE |
|
|
|
|
|
| ||
|
|
|
No par value, |
|
|
|
|
|
| ||
|
|
|
200 shares authorized, |
|
|
|
|
|
| ||
|
|
|
200 shares issued |
|
100 |
|
174,102 |
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Dejana Cargo |
|
|
|
|
|
| ||
|
|
|
No par value, |
|
|
|
|
|
| ||
|
|
|
1,000 shares authorized, |
|
|
|
|
|
| ||
|
|
|
1,000 shares issued |
|
100 |
|
9,318,146 |
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Dejana Leasing |
|
|
|
|
|
| ||
|
|
|
$.01 par value, |
|
|
|
|
|
| ||
|
|
|
200 shares authorized, |
|
|
|
|
|
| ||
|
|
|
100 shares issued |
|
1 |
|
6,201 |
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Dejana Truck GTR PA |
|
|
|
|
|
| ||
|
|
|
No par value, |
|
|
|
|
|
| ||
|
|
|
10 shares authorized, |
|
|
|
|
|
| ||
|
|
|
10 shares issued |
|
100 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Dejana Transit |
|
|
|
|
|
| ||
|
|
|
$1 par value, |
|
|
|
|
|
| ||
|
|
|
10 shares authorized, |
|
|
|
|
|
| ||
|
|
|
10 shares issued |
|
10 |
|
1,275,803 |
|
| ||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
$ |
2,311 |
|
$ |
11,712,074 |
|
|
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
10. |
Floor Plan Obligations, Equipment Financing and Mortgage Notes |
|
Floor plan obligations - The Company has a floor plan note for up to $10,000,000. Upon bank approval, the Company may increase its $10,000,000 borrowing by an additional $3,000,000 for a total of $13,000,000. The current terms of the line of credit are contained in the sixth amendment dated June 30, 2016. The line of credit is set to expire on June 30, 2017. The floor plan agreement is similar to the bailment pool agreements as the Company receives truck chassis on upfitting service installations. The note bears interest at an adjusted LIBOR rate, which was 2.21% and 1.99% as of June 30, 2016 and December 31, 2015, respectively. Dejana Truck NY, Dejana Truck NE, Dejana Truck MD, Dejana Truck GTR PA, Dejana Cargo and Dejana Transit are obligated under the loan which is guaranteed by HHSC, Dejana Aerial, Dejana Leasing and Dejana Truck PA, and is collateralized by a security interest in the assets of Dejana Truck NY, Dejana Truck NE, Dejana Truck MD, Dejana Truck GTR PA, Dejana Cargo, and Dejana Transit. The obligation under the floor plan agreement as of June 30, 2016 and December 31, 2015 is $13,147,450 and $4,321,981, respectively. The bank acknowledged the excess over the limit as of June 30, 2016 and did not require amending the agreement due to the impending sale in July 2016 (see Note 13). |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
On February 28, 2012, Dejana Realty MD obtained a $2,475,000 mortgage loan, which was used to finance the construction of an office and plant facility in Smithfield, RI. The loan is payable over fifteen years in equal monthly principal installments of $13,750. The interest rate is 3.04% and the loan is secured by the property owned by Dejana Realty MD (with a carrying amount of approximately $2,129,000 at June 30, 2016). The loan is guaranteed by the Guarantors. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Effective October 29, 2014, Dejana Truck NY is obligated pursuant to the terms of a $110,219 financing agreement for the purchase of equipment. The loan is payable in monthly installments of $1,988 including interest at 3.16%, secured by the equipment, and due in November 2019. | ||||||||||||||
|
|
|
| ||||||||||||||
|
|
|
Effective October 29, 2014, Dejana Truck GTR PA is obligated pursuant to the terms of a $58,412 financing agreement for the purchase of equipment. The loan is payable in monthly installments of $1,054 including interest at 3.17%, secured by the equipment, and due in November 2019. | ||||||||||||||
|
|
|
| ||||||||||||||
|
|
|
Interest incurred on the equipment financing loans for the six months ended June 30, 2016 and 2015 was $11,858 and $15,098, respectively. | ||||||||||||||
|
|
|
| ||||||||||||||
|
|
|
The equipment financing loans were paid off in July 2016 with the operating cash flows of the Company. | ||||||||||||||
|
|
|
| ||||||||||||||
|
|
|
Principal payment requirements - Principal payments on the mortgage notes and equipment financing are due as follows: | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
Mortgage |
|
Equipment |
|
|
|
| ||||||
|
|
|
|
|
Notes |
|
Financing |
|
Total |
|
| ||||||
|
|
|
Twelve |
|
|
|
|
|
|
|
| ||||||
|
|
|
2017 |
|
$ |
598,333 |
|
$ |
213,684 |
|
$ |
812,017 |
|
| |||
|
|
|
2018 |
|
598,333 |
|
220,531 |
|
818,864 |
|
| ||||||
|
|
|
2019 |
|
598,333 |
|
227,598 |
|
825,931 |
|
| ||||||
|
|
|
2020 |
|
542,916 |
|
27,220 |
|
570,136 |
|
| ||||||
|
|
|
2021 |
|
503,333 |
|
|
|
503,333 |
|
| ||||||
|
|
|
Thereafter |
|
2,496,668 |
|
|
|
2,496,668 |
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
$ |
5,337,916 |
|
$ |
689,033 |
|
$ |
6,026,949 |
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| |||||||||||||||
11. Commitments and |
|
Operating leases, as lessee - The Company leases various facilities under long term operating leases. | |||||||||||||||
|
|
| |||||||||||||||
|
|
The minimum annual rentals are as follows: | |||||||||||||||
|
|
|
|
|
|
| |||||||||||
|
|
Twelve months ending June 30, |
|
|
|
| |||||||||||
|
|
2017 |
|
$ |
143,000 |
|
| ||||||||||
|
|
2018 |
|
36,000 |
|
| |||||||||||
|
|
2019 |
|
36,000 |
|
| |||||||||||
|
|
2020 |
|
36,000 |
|
| |||||||||||
|
|
2021 |
|
36,000 |
|
| |||||||||||
|
|
Thereafter |
|
495,000 |
|
| |||||||||||
|
|
|
|
|
|
| |||||||||||
|
|
Total |
|
$ |
782,000 |
|
| ||||||||||
|
|
|
|
|
|
|
| ||||||||||
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
Rent expense for the six months ended June 30, 2016 and 2015 was approximately $185,000 and $103,000, respectively, and is primarily included in cost of sales. See Note 13. | |||||
|
|
|
| |||||
|
|
|
Operating leases, as lessor - The Company leases a plant and office facility in Smithfield, RI to an unrelated party. Minimum future rental income for the twelve months ending June 30 is summarized as follows: | |||||
|
|
|
|
|
|
|
| |
|
|
|
2017 |
|
$ |
100,245 |
|
|
|
|
|
2018 |
|
102,751 |
|
| |
|
|
|
2019 |
|
105,320 |
|
| |
|
|
|
2020 |
|
26,492 |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
$ |
334,808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
Rental income for the six months ended June 30, 2016 and 2015 was $49,200 and $48,000, respectively. | |||||
|
|
|
| |||||
|
|
|
Truck manufacturer bailment pool agreements - The Company receives, on consignment, truck chassis on which it performs upfitting service installations under bailment pool arrangements with major truck manufacturers. The Company never receives title to the truck chassis. The aggregate value of all bailment pool chassis on hand as of June 30, 2016 and December 31, 2015 is $32,242,043 and $21,469,494, respectively. The Company is responsible to the manufacturer for interest on chassis held for upfitting. Interest rates vary depending on the number of days in the bailment pool. As of June 30 2016, rates were based on prime (3.50% at June 30, 2016 and December 31, 2015) plus a margin ranging from 0% to 8%. | |||||
|
|
|
| |||||
|
|
|
During the six months ended June 30, 2016 and 2015, the Company incurred approximately $33,000 and $22,000 in interest on the bailment pool arrangement, respectively. | |||||
|
|
|
| |||||
12. |
Defined Contribution Retirement Plan |
|
The Company maintains a 401(k) plan, which covers substantially all of its employees. Under the provisions of the plan, eligible employees may defer a percentage of their compensation subject to the Internal Revenue Service limits. The Company has elected to contribute an amount equal to the employees contributions up to a maximum of 4% of the employees eligible compensation. Matching contributions to the plan during the six months ended June 30, 2016 and 2015 approximated $157,000 and $135,000, respectively. |
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
13. |
Subsequent Events |
|
In July 2016, pursuant to an Asset Purchase Agreement (the Agreement), the Company sold substantially all of the assets held by Dejana Truck NY, Dejana Truck NE, Dejana Truck MD, Dejana Truck GTR PA, Dejana Truck PA, Dejana Cargo, Dejana Transit and Dejana Aerial (collectively, the Operating Entities) to an unrelated third party (the Purchaser) for a cash purchase price of $180 million, subject to working capital and other adjustments. Of the $180 million cash purchase price, $18 million was deposited into an escrow account by the Purchaser to be disbursed upon satisfaction of certain terms outlined in the Agreement. As part of the Agreement, the Purchaser also assumed certain liabilities and contracts of the Operating Entities. In addition, the Agreement provides for potential earn out payments of up to $26 million, in the aggregate, contingent on the financial performance of the acquired business for each of the years ending December 31, 2016, 2017 and 2018. | ||||||||||
|
|
|
| ||||||||||
|
|
|
Under the Agreement, substantially all long term operating leases, as lessee, were assigned and assumed by the Purchaser except for the long term operating lease to Dejana Truck NY which was sub-leased to the Purchaser in July 2016 (see Note 11 and see below). The Company was not released by the lessors from its obligations under any of the leases assumed by the Purchaser. | ||||||||||
|
|
|
| ||||||||||
|
|
|
Prior to the sale transaction, the annual rentals relating to the intercompany leases for office and plant facilities that were leased to Dejana Truck NY, Dejana Truck NE, Dejana Truck MD, Dejana Truck GTR PA, Dejana Cargo and Dejana Transit, as described in Note 1, were eliminated in combination. The future minimum annual rentals associated with these leases approximated $7,005,000. | ||||||||||
|
|
|
| ||||||||||
|
|
|
In connection with the sale transaction, these lease agreements were terminated and the Company executed new lease agreements in July 2016 with the Purchaser. | ||||||||||
|
|
|
| ||||||||||
|
|
|
Future minimum rental income based on the new lease and sub-lease agreements is as follows: | ||||||||||
|
|
|
| ||||||||||
|
|
|
Twelve months ending June 30, | ||||||||||
|
|
|
| ||||||||||
|
|
|
|
|
Lease |
|
Sub-lease |
|
Total |
| |||
|
|
|
2017 |
|
$ |
1,585,500 |
|
$ |
36,000 |
|
$ |
1,621,500 |
|
|
|
|
2018 |
|
1,585,500 |
|
36,000 |
|
1,621,500 |
| |||
|
|
|
2019 |
|
1,585,500 |
|
36,000 |
|
1,621,500 |
| |||
|
|
|
2020 |
|
1,585,500 |
|
36,000 |
|
1,621,500 |
| |||
|
|
|
2021 |
|
1,585,500 |
|
36,000 |
|
1,621,500 |
| |||
|
|
|
Thereafter |
|
7,927,500 |
|
495,000 |
|
8,422,500 |
| |||
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
$ |
15,855,000 |
|
$ |
675,000 |
|
$ |
16,530,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
The following unaudited pro forma balance sheet of the Company as of June 30, 2016 has been prepared by management after giving effect to the Companys sale of substantially all of the assets held by the Operating Entities and the assumption by the Purchaser of certain related liabilities, repayment of the equipment financing loans as described in Note 10, collections and repayments of the Companys intercompany receivables and payables and the distribution of the remaining operating cash flows of the Operating Entities, had the transactions occurred on June 30, 2016. The pro forma financial information should be read in conjunction with historical financial information and is not necessarily indicative of the balance sheet at June 30, 2016 had the above mentioned transactions actually occurred at that date. | ||||
|
|
|
| ||||
|
|
|
UNAUDITED PROFORMA FINANCIAL INFORMATION | ||||
|
|
|
| ||||
|
|
|
Dejana Truck & Utility Equipment Company Subsidiaries and Affiliates | ||||
|
|
|
| ||||
|
|
|
BALANCE SHEET | ||||
|
|
|
| ||||
|
|
|
June 30, |
|
2016 |
| |
|
|
|
|
|
|
| |
|
|
|
ASSETS |
|
|
| |
|
|
|
|
|
|
| |
|
|
|
Current Assets: |
|
|
| |
|
|
|
Cash and cash equivalents |
|
$ |
7,846,142 |
|
|
|
|
Marketable securities |
|
1,999,005 |
| |
|
|
|
Prepaid expenses and other current assets |
|
35,927 |
| |
|
|
|
|
|
|
| |
|
|
|
Total Current Assets |
|
9,881,074 |
| |
|
|
|
|
|
|
| |
|
|
|
Property, Plant and Equipment - net |
|
15,600,817 |
| |
|
|
|
|
|
|
| |
|
|
|
Sales Proceeds Held in Escrow |
|
18,000,000 |
| |
|
|
|
|
|
|
| |
|
|
|
Other Assets |
|
235,000 |
| |
|
|
|
|
|
|
| |
|
|
|
Deferred Costs - net of amortization |
|
4,643 |
| |
|
|
|
|
|
|
| |
|
|
|
Total Assets |
|
$ |
43,721,534 |
|
|
|
|
|
|
|
|
|
DEJANA TRUCK & UTILITY EQUIPMENT COMPANY
SUBSIDIARIES AND AFFILIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
|
|
|
LIABILITIES AND EQUITY |
|
|
| |
|
|
|
|
|
|
| |
|
|
|
Current Liabilities: |
|
|
| |
|
|
|
Current maturities of mortgage notes payable |
|
$ |
598,333 |
|
|
|
|
Accounts payable and accrued expenses |
|
1,000 |
| |
|
|
|
|
|
|
| |
|
|
|
Total Current Liabilities |
|
599,333 |
| |
|
|
|
|
|
|
| |
|
|
|
Mortgage Notes Payable, less current maturities |
|
4,739,583 |
| |
|
|
|
|
|
|
| |
|
|
|
Due to Related Parties |
|
920,000 |
| |
|
|
|
|
|
|
| |
|
|
|
Total Liabilities |
|
6,258,916 |
| |
|
|
|
|
|
|
| |
|
|
|
Shareholders and Members Equity: |
|
|
| |
|
|
|
Common stock |
|
2,000 |
| |
|
|
|
Paid-in capital |
|
937,823 |
| |
|
|
|
* Retained earnings and members capital |
|
36,574,090 |
| |
|
|
|
Accumulated other comprehensive loss |
|
(995 |
) | |
|
|
|
Due from shareholders/members |
|
(50,300 |
) | |
|
|
|
|
|
|
| |
|
|
|
Total Shareholders and Members Equity |
|
37,462,618 |
| |
|
|
|
|
|
|
| |
|
|
|
Total Liabilities and Shareholders and Members Equity |
|
$ |
43,721,534 |
|
|
|
|
|
|
|
|
|
|
|
|
* Net of approximately $162,000,000 of sale proceeds distributed to the shareholders/members of the Company. |
|
|
|
|
|
|
|
On August 12, 2016, the Company acquired real property in Pennsylvania for a purchase price of approximately $2,300,000, through Dejana Realty PA to be leased to the Purchaser. |