Form 8-K/A

 

 

UNITED STATES

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): December 31, 2012

 

 

Cohu, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-04298   95-1934119
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

12367 Crosthwaite Circle, Poway, California   92064
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: 858-848-8100

Not Applicable

Former name or former address, if changed since last report

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Explanatory Note

As reported in a Current Report on Form 8-K filed by Cohu, Inc. (“Cohu” or “the Company”) on January 4, 2013, Cohu completed the acquisition of all of the outstanding share capital of Ismeca Semiconductor Holding SA (“Ismeca) on December 31, 2012. Pursuant to Item 9.01 of Form 8-K, this Form 8-K/A amends the Form 8-K filed on January 4, 2013 and is being filed in order to include the historical financial statements of Ismeca and the related pro forma financial information that were excluded from such Form 8-K as permitted by Item 9.01 of Form 8-K. In accordance with Securities Exchange Act Rule 12b-15, the complete text of Items 2.01 and 9.01 as amended are set forth below.

Item 2.01. Completion of Acquisition or Disposition of Assets.

Completion of Purchase of Ismeca Semiconductor Holding SA

On December 31, 2012, Cohu, Inc. (“we,” “us,” “our,” “Cohu” or the “Company”) completed the previously announced acquisition (the “Acquisition”) of all of the outstanding share capital of Ismeca Semiconductor Holding SA (“Ismeca”) from Schweiter Technologies AG (the “Seller”) pursuant to a Share Purchase and Transfer Agreement dated December 9, 2012, by and between the Seller and a wholly owned subsidiary of the Company (the “Purchase Agreement”). Ismeca, headquartered in La Chaux-de-Fonds, Switzerland, and with major operations in Malacca, Malaysia and Suzhou, China, designs, manufactures and sells turret-based test handling and back-end finishing equipment for ICs, LEDs and discrete components. The aggregate purchase price was approximately $57.4 million, comprised of an initial purchase price of $54.5 million, increased by approximately $2.9 million based on estimated net cash and net debt acquired, as required by the Purchase Agreement. Pursuant to the Purchase Agreement, to the extent actual net cash and net debt is later determined to be different than the estimates of net cash and net debt at closing, the purchase price will be adjusted upward or downward accordingly.

The foregoing description of the acquisition and the Purchase Agreement is qualified in its entirety by reference to the Purchase Agreement, a copy of which was attached as Exhibit 2.1, to the Company’s Annual Report on Form 10-K filed with the SEC on February 28, 2013, and is incorporated by reference herein.

On January 2, 2013, Cohu issued a press release announcing the completion of the Acquisition. A copy of the press release was attached as Exhibit 99.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 4, 2013, and is incorporated by reference herein.

Item 9.01. Financial Statements and Exhibits.

 

(a) Financial Statements of Businesses Acquired.

This Form 8-K/A amends the initial Form 8-K filed on January 4, 2013. The following financial statements are included in this report:

Audited consolidated balance sheet of Ismeca Semiconductor Holding SA as of December 31, 2012 and 2011 and the related combined statements of income and comprehensive income, changes in equity and cash flows for the year then ended and notes thereto are attached hereto as Exhibit 99.2.

 

(b) Pro Forma Financial Information.

Unaudited pro forma condensed combined balance sheet as of December 29, 2012, and unaudited pro forma condensed combined statements of operations for the year ended December 29, 2012, are attached hereto as Exhibit 99.3.

 

(c) Not applicable


(d) Exhibits.

 

Exhibit No.

  

Description

23.1    Consent of Deloitte AG, independent auditor
99.1*    Press release dated January 2, 2013, of Cohu, Inc.
99.2    Audited Financial Statements of Business Acquired as of December 31, 2012 and 2011
99.3    Unaudited Pro Forma Condensed Combined Financial Statements

 

* Incorporated by reference to the same numbered exhibit to the Company’s Form 8-K as filed with the Securities and Exchange Commission on January 4, 2013.


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 hereunto duly authorized.

 

    Cohu, Inc.
March 15, 2013     By:   /s/ Jeffrey D. Jones
      Name: Jeffrey D. Jones
      Title: VP Finance & CFO


Exhibit Index

 

Exhibit No.

  

Description

23.1    Consent of Deloitte AG, independent auditor
99.1*    Press release dated January 2, 2013, of Cohu, Inc.
99.2    Audited Financial Statements of Business Acquired as of December 31, 2012 and 2011
99.3    Unaudited Pro Forma Condensed Combined Financial Statements

 

* Incorporated by reference to the same numbered exhibit to the Company’s Form 8-K as filed with the SEC on January 4, 2013.
EX-23.1

Exhibit 23.1

CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the Registration Statements Nos. 333-62803, 333-27663, 333-40610, 333-66466, 333-97449, 333-117554, 333-132605, 333-142579, 333-160760, 333-177453 and 333-186973 on Form S-8 of Cohu, Inc. of our report dated March 15, 2013, relating to the consolidated financial statements of Ismeca Semiconductor Holding SA as of December 31, 2012, December 31, 2011 and January 1, 2011 and for each of the two years ended December 31, 2012 and 2011, appearing in this Current Report on Form 8-K/A of Cohu, Inc. dated March 15, 2013.

 

Deloitte AG    
/s/ James D. Horiguchi     /s/ Matthias Gschwend

Partner

    Director

Zurich, March 15, 2013

EX-99.2

Exhibit 99.2

Ismeca Semiconductor

Holding SA

Consolidated

Financial Statements 2012


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Content | Page 2

 

Content

Consolidated Financial Statements of Ismeca Semiconductor Holding SA

 

Consolidated Balance Sheet as at December 31, 2012 and 2011, and January 1, 2011      3   
Consolidated Income Statement for the years ended December 31, 2012 and 2011      4   
Consolidated Statement of Comprehensive Income for the years ended December 31, 2012 and 2011      4   
Consolidated Cash Flow Statement for the years ended December 31, 2012 and 2011      5   
Consolidated Statement of Changes in Equity for the years ended December 31, 2012 and 2011      6   
Notes to the Consolidated Financial Statements for the years ended December 31, 2012 and 2011, and January 1, 2011      7   
1.  

General Information

     7   
2.  

Principles of Consolidation and Valuation

     7   
3.  

Cash and Cash Equivalents by Currencies

     15   
4.  

Trade Receivables

     15   
5.  

Other Receivables

     15   
6.  

Inventories and Work in Progress

     15   
7.  

Property, Plant & Equipment

     16   
8.  

Other Liabilities

     17   
9.  

Accrued Expenses and Deferred Income

     17   
10.  

Retirement Benefit Obligations

     17   
11.  

Provisions

     20   
12.  

Share Capital

     21   
13.  

Related Parties

     21   
14.  

Revenues

     21   
15.  

Expenses by Nature and Function

     22   
16.  

Other Operating Expenses

     22   
17.  

Other Operating Income

     22   
18.  

Financial Income

     22   
19.  

Financial Expenses

     22   
20.  

Income Taxes

     22   
21.  

Deferred Tax Assets

     23   
22.  

Deferred Tax Liabilities

     24   
23.  

Financial Instruments measured at Fair Value

     24   
24.  

Contingent Liabilities

     25   
25.  

Pledged Assets

     25   
26.  

Operating Lease Arrangements

     25   
27.  

Categories of Financial Instruments

     26   
28.  

Subsequent Events

     27   
29.  

Authorization of Consolidated Financial Statements

     27   
Report of the Independent Auditor      28   


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 3

 

Consolidated Balance Sheet

as at December 31, 2012 and 2011, and January 1, 2011

 

In 1’000s CHF

   Notes      31.12.2012      31.12.2011      01.01.2011  

Assets

           

Current assets

           

Cash and cash equivalents

     3         3’362         25’139         19’727   

Trade receivables

     4         20’271         33’378         44’425   

Current income tax receivables

        149         587         551   

Advances due to suppliers

        208         464         614   

Other receivables

     5         498         573         5’659   

Prepaid expenses and accrued income

        356         466         1’721   

Inventories and work in progress

     6         10’086         9’397         10’821   
     

 

 

    

 

 

    

 

 

 

Total current assets

        34’930         70’004         83’518   
     

 

 

    

 

 

    

 

 

 

Non-current assets

           

Property, plant and equipment

     7         1’200         15’295         15’233   

Financial assets

        110         108         2’276   

Deferred tax assets

     21         1’298         1’315         1’010   
     

 

 

    

 

 

    

 

 

 

Total non-current assets

        2’608         16’718         18’519   
     

 

 

    

 

 

    

 

 

 

Total assets

        37’538         86’722         102’037   
     

 

 

    

 

 

    

 

 

 

Liabilities

           

Short-term liabilities

           

Short-term financial liabilities

        0         0         19   

Trade payables

        5’617         4’318         11’236   

Advances received from customers

        997         1’478         2’779   

Other liabilities

     8         2’121         3’078         1’591   

Accrued expenses and deferred income

     9         4’124         7’020         10’339   

Short-term provisions

     11         184         30         47   

Current income taxes

        55         501         515   
     

 

 

    

 

 

    

 

 

 

Total short-term liabilities

        13’098         16’425         26’526   
     

 

 

    

 

 

    

 

 

 

Long-term liabilities

           

Pension obligations

     10         5’036         5’232         3’894   

Long-term provisions

     11         94         8         0   

Deferred tax liabilities

     22         8         8         1’033   
     

 

 

    

 

 

    

 

 

 

Total long-term liabilities

        5’138         5’248         4’927   
     

 

 

    

 

 

    

 

 

 

Total liabilities

        18’236         21’673         31’453   
     

 

 

    

 

 

    

 

 

 

Shareholders’ equity

           

Share capital

     12         5’000         5’000         5’000   

Legal reserves

        1’000         24’627         24’627   

Retained earnings

        15’485         37’456         42’683   

Currency translation adjustment

        -2’183         -2’034         -1’726   
     

 

 

    

 

 

    

 

 

 

Total shareholders’ equity

        19’302         65’049         70’584   
     

 

 

    

 

 

    

 

 

 

Total liabilities and shareholders’ equity

        37’538         86’722         102’037   
     

 

 

    

 

 

    

 

 

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 4

 

Consolidated Income Statement

for the years ended December 31, 2012 and 2011

 

In 1’000s CHF

   Notes      2012      2011  

Revenues

     14         76’738         86’563   

Cost of sales

     15         -48’386         -56’149   

Research and development

     15         -8’009         -8’570   

Selling, general and administrative

     15         -18’577         -16’762   

Other operating expenses

     15 / 16         -338         -374   

Other operating income

     17         5’668         1’050   
     

 

 

    

 

 

 

Income from operations

        7’096         5’758   
     

 

 

    

 

 

 

Financial income

     18         199         7   

Financial expenses

     19         -149         -489   
     

 

 

    

 

 

 

Income before income taxes

        7’146         5’276   
     

 

 

    

 

 

 

Tax (expense)/income

     20         -405         809   
     

 

 

    

 

 

 

Net income

        6’741         6’085   
     

 

 

    

 

 

 

Consolidated Statement of Comprehensive Income

for the years ended December 31, 2012 and 2011

 

In 1’000s CHF

          2012      2011  

Net income

        6’741         6’085   

Other comprehensive income:

        

Items that may be reclassified subsequently to the income statement

        

Foreign currency translation difference

        -149         -308   

Items that will not be reclassified subsequently to the income statement

        

Actuarial losses on defined benefit plans

     10         -1’563         -1’703   

Income tax on other comprehensive income

        224         391   
     

 

 

    

 

 

 

Other comprehensive income for the year

        -1’488         -1’620   
     

 

 

    

 

 

 

Total comprehensive income for the year

        5’253         4’465   
     

 

 

    

 

 

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 5

 

Consolidated Cash Flow Statement

for the years ended December 31, 2012 and 2011

 

In 1’000s CHF

   Notes      2012      2011  

Net income

        6’741         6’085   

Adjustments to reconcile net income to net cash flows from operating activities:

        

Depreciation

     15         997         979   

Gain on disposal of property, plant and equipment

     17         -4’674         -13   

Change in provision and pension obligations

        -1’625         -593   

Change in unrealized hedging (gain)/loss

        -1’519         1’796   

Financial income

     18         -199         -7   

Financial expense

     19         149         489   

Income taxes

     20         405         -809   

Change in net current assets

        

Changes in trade receivables

        13’045         10’881   

Changes in other receivables, advances, prepaid expenses and accrued income

        580         6’351   

Changes in inventories and work in progress

        -694         1’403   

Changes in trade payables

        1’291         -6’995   

Changes in other liabilities, advances, accrued expenses and deferred income

        -2’835         -5’003   
     

 

 

    

 

 

 

Cash generated from operations

        11’662         14’564   

Interest paid

        -4         0   

Income tax paid

        -172         -180   
     

 

 

    

 

 

 

Cash flows from operating activities A

        11’486         14’384   
     

 

 

    

 

 

 

Purchase of property plant and equipment

        -231         -1’074   

Proceeds from sale of property, plant and equipment

        18’002         31   

Acquisition of financial assets

        -2         0   

Repayment of financial assets

        0         2’168   

Interest received

        21         7   
     

 

 

    

 

 

 

Cash flows from investing activities B

        17’790         1’132   
     

 

 

    

 

 

 

Repayment of short-term financial liabilities

        0         -19   

Dividends paid to shareholders

     12         -51’000         -10’000   
     

 

 

    

 

 

 

Cash flows from financing activities C

        -51’000         -10’019   
     

 

 

    

 

 

 

Net (decrease) / increase in cash and cash equivalents (A + B + C)

        -21’724         5’497   

Cash and cash equivalents at beginning of the year

     3         25’139         19’727   
     

 

 

    

 

 

 

Net (decrease) / increase in cash and cash equivalents

        -21’724         5’497   

Net foreign exchange difference

        -53         -85   
     

 

 

    

 

 

 

Cash and cash equivalents at end of the year

     3         3’362         25’139   
     

 

 

    

 

 

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 6

 

Consolidated Statement of Changes in Equity

for the years ended December 31, 2012 and 2011

 

In 1’000s CHF

   Notes      Share
Capital
     Legal1)
Reserves
     Retained
Earnings
     Currency
Translation
Difference
     Total Equity  

Balance as at January 1, 2011

        5’000         24’627         42’683         -1’726         70’584   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income for the year (A)

        0         0         6’085         0         6’085   

Other comprehensive income:

                 

Foreign currency differences

        0         0         0         -308         -308   

Actuarial losses on defined benefit plans

     10         0         0         -1’703         0         -1’703   

Income tax on other comprehensive income

     21         0         0         391         0         391   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other comprehensive income after income taxes (B)

        0         0         -1’312         -308         -1’620   

Comprehensive income (A+B)

        0         0         4’773         -308         4’465   

Dividends paid

     12         0         0         -10’000         0         -10’000   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2011

        5’000         24’627         37’456         -2’034         65’049   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income for the year (C)

        0         0         6’741         0         6’741   

Other comprehensive income:

                 

Foreign currency differences

        0         0         0         -149         -149   

Actuarial losses on defined benefit plans

     10         0         0         -1’563         0         -1’563   

Income tax on other comprehensive income

     21         0         0         224         0         224   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other comprehensive income after income taxes (D)

        0         0         -1’339         -149         -1’488   

Comprehensive income (C+D)

        0         0         5’402         -149         5’253   

Reclassification from legal reserves to retained earnings

        0         -23’627         23’627         0         0   

Dividends paid

     12         0         0         -51’000         0         -51’000   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2012

        5’000         1’000         15’485         -2’183         19’302   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1) 

According to the Swiss Code of Obligation, a minimum of 5% of the yearly profit is allocated to the general legal reserve until the balance reaches 20% of the holding company’s share capital. This reserve is restricted for dividend payments.


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 7

 

Notes to the Consolidated

Financial Statements for the

years ended December 31, 2012 and 2011,

and January 1, 2011

 

1. General Information

Ismeca Semiconductor Holding SA and its subsidiaries (the “Company”, “Group”, “we”, “us” or “Ismeca”) is a 100% owned subsidiary of the parent company Delta Design Luxembourg S.à r.l. The ultimate parent company is COHU, Inc. California, United States (“COHU”). Ismeca was acquired by COHU on December 31, 2012 from its former owner Schweiter Technologies AG, Horgen, Switzerland (“Schweiter”).

Ismeca Semiconductor Holding SA, incorporated under Swiss Law (“Société Anonyme”) has its registered office at rue de l’Helvétie 283, La Chaux-de-Fonds, Switzerland.

Ismeca manufactures products which are used for the testing, assembly and packaging of devices in semiconductor plants all over the world. From standalone systems to complete integrated lines, the wide range of equipment provides the best solutions for Back-End processes.

2. Principles of Consolidation and Valuation

Basis of Accounting

The consolidated financial statements of Ismeca have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS”).

The consolidated financial statements have been prepared on the historical cost basis, except for the revaluation of certain financial instruments. Historical cost is generally based on the fair value of the consideration given in exchange of the assets.

IFRS 1 First-time Adoption of International Reporting

These are the Company’s first consolidated financial statements prepared in accordance with IFRS. Therefore, IFRS 1 First-time Adoption of International Reporting Standards has been applied. Because Ismeca was historically part of a larger group, its underlying records are in IFRS and as a result, there has been no impact on the financial position, financial performance and cashflows arising from the first time adoption of IFRS. In accordance with IFRS 1, the Company is required to use consistent accounting policies from its opening IFRS balance sheet, which is January 1, 2011, and throughout all periods presented in its first IFRS financial statements, with the last period being the year ended December 31, 2012.

The consolidated annual financial statements are presented in Swiss francs (“CHF”). The individual financial statements of each of the Group’s companies are measured using the currency of the primary economic environment in which the entity operates (“the functional currency”). All financial information presented in CHF has been rounded to the nearest thousand, except when otherwise indicated.

Adoption of new and revised Standards

The Group has applied IAS 19 (as revised in June 2011) Employee Benefits and the related consequential amendments retrospectively in advance of its effective date of January 1, 2013. The amendments to IAS 19 change the accounting for defined benefit schemes and termination benefits. The most significant change relates to the accounting for changes in defined benefit obligations and scheme assets. The amendments require the recognition of changes in defined benefit obligations and in fair value of scheme assets when they occur, and hence eliminate the ‘corridor approach’ permitted under the previous version of IAS 19 and accelerate the recognition of past service costs. All actuarial gains and losses are recognized immediately through other comprehensive income in order for the net pension asset or liability recognized in the consolidated balance sheet to reflect the full value of the scheme deficit or surplus. Furthermore, the interest cost and expected return on scheme assets used in the previous version of IAS 19 are replaced with a ‘net-interest’ amount under IAS 19 (as revised in June 2011), which is calculated by applying a discount rate to the net defined benefit liability or asset. IAS 19 (as revised in June 2011) also introduces more extensive disclosures in the presentation of the defined benefit cost.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 8

 

Issued Standards not yet Adopted

At the date of authorisation of these financial statements,

the following Standards and Interpretations which have not

been applied in these financial statements were in issue but

not yet effective:

 

New Standards

   Effective for annual periods
beginning on or after
 

IFRS 9

   Financial Instruments      January 1, 2015   

IFRS 10

   Consolidated Financial Statements      January 1, 2013   

IFRS 11

   Joint Arrangements      January 1, 2013   

IFRS 12

   Disclosure of Interests in Other Entities      January 1, 2013   

IFRS 13

   Fair Value Measurement      January 1, 2013   

Amendments to Standards

  

IFRS 7

   Disclosures—Offsetting Financial Assets and Financial Liabilities      January 1, 2013   

IAS 1

   Presentation of Financial Statements   
   - Presentation of Items of Other Comprehensive Income      July1, 2012   
   - Clarification of the requirements for comparative information      January1, 2013   

IAS 16

   Property, Plant and Equipment   
   - Classification of servicing equipment      January1, 2013   

IAS 27

   Separate Financial Statements      January 1, 2013   

IAS 28

   Interests in Associates and Joint Ventures      January 1, 2013   

IAS 32

   Financial Instruments: Presentation   
   - Tax effect of distribution to holders of equity instruments      January 1, 2013   
   - Offsetting Financial Assets and Financial Liabilities      January1, 2014   

IAS 34

   Interim Financial Reporting   
   - Interim financial reporting and segment information for total assets      January1, 2013   

IFRIC 20

   Stripping Costs in the Production Phase of a Surface Mine      January1, 2013   

 

The directors do not expect that the adoption of the standards listed in the table above will have a material impact on the financial statements of the Group in future periods, except as follows:

 

   

IFRS 7 (amended) will increase the disclosure requirements where netting arrangements are in place for financial assets and financial liabilities;

 

   

IFRS 12 will impact the disclosure of interests the Group has in other entities; and

 

   

IFRS 13 may impact the measurement of fair value for certain assets and liabilities as well as the associated disclosures.

 

   

IAS 1 will impact the disclosure relating to items in other comprehensive income as well as disclosures relating to comparative information

 

   

IAS 16 will impact the disclosures relating to servicing equipment

 

   

IAS 32 will increase the disclosures relating to financial instruments

Beyond the information above, it is not practicable to provide a reasonable estimate of the effect of these standards until a detailed review has been completed.

 

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 9

 

Basis of Consolidation

The Group’s consolidated financial statements, comprising the consolidated balance sheet, consolidated income statement, consolidated statement of comprehensive income, as well as the cash flow statement and statement of changes in equity are based on the accounting records of the companies included as at December 31, 2012 and December 31, 2011.

Principles of Consolidation

The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiaries) made up to 31 December

each year. Control is achieved where the Company has the power to govern the financial and operating policies of an investee entity so as to obtain benefits from its activities.

The results of subsidiaries acquired or disposed of during the year are included in the consolidated income statement from the effective date of acquisition or up to the effective date of disposal, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by the group. All intra-group transactions, balances, income and expenses are eliminated on consolidation.

 

 

Scope of Consolidation

The following companies were fully consolidated as at December 31, 2012:

 

Subsidiaries

In 1’000s of indicated currency

   Purpose    Share Capital      Ownership  

Ismeca Semiconductor Holding SA

La Chaux-de-Fonds, Switzerland

   Holding Company      CHF         5’000      

Ismeca Europe Semiconductor SA

La Chaux-de-Fonds, Switzerland

   Production

and distribution

     CHF         1’100         100%   

Ismeca USA Inc.

Carlsbad, CA, USA

   Distribution and
services
     USD         100         100%   

CDF Holding Inc.

Delaware, DE, USA

   Holding Company      USD         1         100%   

Ismeca Malaysia Sdn. Bhd.

Malakka, Malaysia

   Production

and distribution

     MYR         5’000         100%   

Ismeca Semiconductor (Suzhou) Co. Ltd.

Suzhou, China

   Production

and services

     USD         250         100%   

 

Conversion of Foreign Currencies

The annual statements of foreign subsidiaries are prepared in the functional currency of the respective subsidiary, which will normally be the national currency, and converted into Swiss francs for consolidation purposes: The balance sheet is translated at year-end exchange rates and the income statement at the average exchange rate for the financial year. Resulting foreign currency translation differences are credited/debited to other income in the consolidated

statement of comprehensive income and recognized as a separate component in shareholders’ equity. Other exchange rate differences, including those arising from foreign currency transactions in connection with normal business activities, are credited/debited to the income statement.

The following exchange rates were applied (in CHF):

 

 

                      Year-End Closing Rate      Average Rate  
                      Balance Sheet      Income Statement  

Currency

                    31.12.2012      31.12.2011      2012      2011  

USA

   Dollar    USD      1         0.913         0.938         0.938         0.887   

EU

   Euro    EUR      1         1.207         1.216         1.205         1.233   

Malaysia

   Ringgit    MYR      1         0.294         0.296         0.305         0.289   

China

   Yuan    CNY      1         0.145         0.149         0.148         0.137   

Hong Kong

   Dollar    HKD      1         0.118         0.120         0.121         0.114   

Taiwan

   Dollar    TWD      1         0.032         0.032         0.032         0.030   

South Korea

   Won    KRW      1         0.001         0.001         0.001         0.001   


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 10

 

Cash and Cash Equivalents

Cash and cash equivalents contain cash holdings, bank account balances and money market investments with original maturities up to 3 months.

Trade Receivables

The reported value corresponds to the invoiced amounts less allowance for doubtful debts.

Inventories and Work in Progress

Inventories are stated at the lower of cost and net realizable value. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. Cost is calculated using the weighted average method. Net realizable value represents the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

Work in progress represents inventories that are in the process of being installed into machines, but are not yet finished.

Property, Plant and Equipment

Land is reported in the balance sheet at acquisition cost. Value adjustments are made for any decrease in value which has occurred. Buildings, machinery, vehicles and operating equipment are reported at acquisition costs minus accrued depreciation. Depreciation is calculated using the straight-line method over the following useful lives:

 

Property, Plant and Equipment

   Depreciation  

Land

     No depreciation   

Buildings

     40 years   

Leasehold improvements

     period of use or rental   

Machines & tools

     5 - 15 years   

Furnishings

     8 - 10 years   

Computer systems

     3 - 5 years   

Vehicles

     3 - 5 years   

Plant under construction

     No depreciation   

Short-term leasing (operating leasing) costs are charged directly to the income statement. The corresponding liabilities are disclosed in the notes.

Impairment of Tangible Assets

At each balance sheet date, the Group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated to determine the extent of the impairment loss (if any). Where the asset does not generate cash flows that are independent from other assets, the group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell or value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognized immediately in profit or loss.

 

Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognized for the asset in prior years. A reversal of an impairment loss is recognized immediately in profit or loss.

Financial Instruments

Financial assets and financial liabilities are recognized in the Group’s balance sheet when the Group becomes a party to the contractual provisions of the instrument.

Financial Assets

All financial assets are recognized and derecognized on a trade date where the purchase or sale of a financial asset is under a contract whose terms require delivery of the financial asset within the timeframe established by the market concerned, and are initially measured at fair value, plus transaction costs, except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value.

Financial assets are classified into the following specified categories: financial assets ‘at fair value through profit or loss’ (FVTPL), ‘held-to-maturity’ investments, ‘available-for-sale’ (AFS) financial assets and ‘loans and receivables’. The classification depends on the nature and purpose of the financial assets and is determined at the time of initial recognition.

Effective Interest Method

The effective interest method is a method of calculating the amortized cost of a debt instrument and of allocating interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts (including all fees and points paid or received that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) through the expected life of the debt instrument, or, where appropriate, a shorter period, to the net carrying amount on initial recognition.

Income is recognized on an effective interest basis for debt instruments.

Impairment of Financial Assets

Financial assets are assessed for indicators of impairment at each balance sheet date. Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows of the investment have been affected.

For all financial assets, objective evidence of impairment could include:

 

   

significant financial difficulty of the issuer or counterparty; or

 

   

default or delinquency in interest or principal payments; or

 

   

it becoming probable that the borrower will enter bankruptcy or financial re-organisation.

For certain categories of financial asset, such as trade receivables, assets that are assessed not to be impaired individually are, in addition, assessed for impairment on a collective basis. Objective evidence of impairment for a portfolio of receivables could include the Group’s past experience of collecting payments, an increase in the number of delayed payments, as well as observable changes in national or local economic conditions that correlate with default on receivables.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 11

 

For financial assets carried at amortized cost, the amount of the impairment is the differences between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

The carrying amount of the financial asset is reduced by the impairment loss directly for all financial assets with the exception of trade receivables, where the carrying amount is reduced through the use of an allowance account. When a trade receivable is considered uncollectible, it is written off against the allowance account. Subsequent recoveries of amounts previously written off are credited against the allowance account. Changes in the carrying amount of the allowance account are recognized in profit or loss.

Derecognition of Financial Assets

The Group derecognizes a financial asset only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership of the asset to another entity. If the Group neither transfers nor retains substantially all the risks and rewards of ownership and continues to control the transferred asset, the Group recognizes its retained interest in the asset and an associated liability for amounts it may have to pay. If the Group retains substantially all the risks and rewards of ownership of a transferred financial asset, the Group continues to recognize the financial asset and also recognizes a collateralized borrowing for the proceeds received.

Income Tax

The tax expense represents the sum of the tax currently payable and deferred tax.

Current Tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.

Deferred Tax

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognized for all taxable temporary differences and deferred tax assets are recognized to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilized. Such assets and liabilities are not recognized if the temporary difference arises from the initial recognition of goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.

Deferred tax liabilities are recognized for taxable temporary differences arising on investments in subsidiaries, except where the group is unable to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future.

The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset

is realized based on tax laws and rates that have been enacted or substantively enacted at the balance sheet date. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited in other comprehensive income, in which case the deferred tax is also dealt with in other comprehensive income.

Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Group intends to settle its current tax assets and liabilities on a net basis.

Benefits due to Employees

Payments to defined contribution benefit schemes are charged as an expense as they fall due. Payments made to state-managed retirement benefit schemes are dealt with as payments to defined contribution schemes where the group’s obligations under the schemes are equivalent to those arising in a defined contribution benefit scheme.

For defined benefit schemes, the cost of providing benefits is determined using the Projected Unit Credit Method, with actuarial valuations being carried out at the end of each reporting period. Remeasurement comprising actuarial gains and losses, the effect of the asset ceiling (if applicable) and the return on scheme assets (excluding interest) are recognized immediately in the balance sheet with a charge or credit to the statement of comprehensive income in the period in which they occur. Remeasurement recorded in the statement of comprehensive income is not recycled. Past service cost is recognized in profit or loss in the period of scheme amendment. Net-interest is calculated by applying a discount rate to the net defined benefit liability or asset. Defined benefit costs are split into three categories:

 

   

current service cost, past-service cost and gains and losses on curtailments and settlements;

 

   

net-interest expense or income; and

 

   

remeasurement.

The Group presents the first component of defined benefit costs within cost of sales and administrative expenses in its consolidated income statement. Curtailments gains and losses are accounted for as past-service cost.

Net-interest expense or income is recognized within finance costs.

The retirement benefit obligation recognized in the consolidated balance sheet represents the deficit or surplus in the Group’s defined benefit schemes. Any surplus resulting from this calculation is limited to the present value of any economic benefits available in the form of refunds from the schemes or reductions in future contributions to the schemes.

A liability for a termination benefit is recognized at the earlier of when the entity can no longer withdraw the offer of the termination benefit and when the entity recognizes any related restructuring costs.

Provisions

Provisions are recognized when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that the Group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognized as a provision is the best estimate of the consideration required to settle the present obligation at the balance sheet date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 12

 

present obligation, its carrying amount is the present value of those cash flows.

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognized as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Revenues

Revenue is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods and services provided in the normal course of business, net of discounts, sales tax, bad debt related losses and other sales-related taxes.

Sale of Goods

Revenue from the sale of machines and spare parts is recognized when all the following conditions are satisfied:

 

   

the Group has transferred to the buyer the significant risks and rewards of ownership of the goods;

 

   

the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;

 

   

the amount of revenue can be measured reliably;

 

   

it is probable that the economic benefits associated with the transaction will flow to the entity; and

 

   

the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of Services

Revenue from services is recognized when rendered.

Interest Revenue

Interest income is recognized when it is probable that the economic benefits will flow to the Group and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset’s net carrying amount on initial recognition.

Rental Income

Rental income from operating leases is recognized on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognized on a straight-line basis over the lease term.

Assumptions and Use of Estimates

Significant judgements and estimates are used in the preparation of the consolidated financial statements which, to the extent that actual outcomes and results may differ from these assumptions and estimates, could affect the accounting in the areas as described. The estimates and underlying assumptions are based on historical experience and various other factors that are believed to be reasonable under the given circumstances. The results subsequently achieved may differ from these estimates.

The estimates and underlying assumptions are reviewed on an on-going basis and are adjusted appropriately if new information or findings come to light. Such changes are recognized in the income statement in the period in which the estimate is revised.

The key assumptions are described below and are also outlined in the respective notes.

Revenue Recognition

Revenue is only recognized when, in management’s judgement, the significant risks and rewards of ownership have been transferred to the customer. In making this

judgement, management take into consideration its ability to reliably estimate returns from customers and warrantees based on historical experience. Where the level of returns can be reliably estimated, a provision is recognised against revenues. Provisions for warrantees are recognised as an expense. Management believe that revenue has been appropriately recognised in the financial statements.

Property, Plant and Equipment

Property, plant and equipment are reviewed when there are signs of impairment. To determine whether any impairment exists, management estimates and assesses future cash flows expected to result from the use of the assets or their possible disposal. In the same way, the assumed periods of use are based on management’s best estimate. The related carrying amount as of December 31, 2012 is outlined in Note 7 “Property, Plant and Equipment”.

Income Taxes

Significant estimates are required in determining the current and deferred assets and liabilities for income taxes. In particular, this also relates to the application of deferred tax assets for any future use of existing losses carried forward. Some of these estimates are based on interpretations of existing tax laws or regulations. Management believes that the estimates are reasonable and that the recognized assets and liabilities for income tax-related uncertainties are adequately recognized.

Receivables and Inventories

The value adjustment for receivables takes account of the assessment of bad debt and credit risks. When reporting inventories on the balance sheet, estimates need to be made of their value retention based on the expected consumption of the article in question. The write down to inventories is calculated based on a “days in inventory analysis”. Where necessary, the parameters are adjusted. The related carrying amount as of December 31, 2012 is outlined in Note 4 “Trade Receivables” and Note 6 “Inventories and Work in Progress”.

Staff Pension Schemes

Certain Ismeca employees participate in post-employment pension schemes treated as defined benefit pension plans in accordance with IAS 19. The calculations of the recognized assets and liabilities from such plans are based upon statistical and actuarial calculations. The actuarial assumptions used, in agreement with Management, may have an impact on the assets and liabilities of staff pension schemes recognized in the balance sheet in future reporting periods. The related carrying amount as of December 31, 2012 is outlined in Note 10 “Retirement Benefit Obligations”.

Provisions for Litigation

Some Group companies are exposed to litigation. Based on current knowledge, management has made an assessment of the possible impact of these legal cases and has reported provisions on the balance sheet accordingly (if any).

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 13

 

Risk Assessment

The company has an implemented risk management system. On the basis of a periodic systematic risk identification process, the key risks to which the company is exposed are assessed in terms of their likelihood and impact. Appropriate measures, decided by the Board of Directors are taken to mitigate or minimize these risks.

Financial Risk Management

Market Risks and Risk Management Basic Principles

The Group is subject to market risks, credit risks and liquidity risks. The market risk consists primarily of foreign currency risks and, to a lesser degree, interest rate risks.

The Board of Directors is responsible for overseeing the Group’s internal control system which monitor, but cannot rule out, the risk of inadequate business performance. These systems provide appropriate, though not absolute, security against significant inaccuracies and material losses. Management is responsible for identifying and assessing risks that are of significance.

In addition to quantitative approaches and formal guidelines – which are only part of a comprehensive risk management approach – it is also considered important to establish and maintain a corresponding risk management culture.

Foreign Currency Risk

As the Group engages in international operations, it is exposed to exchange rate risks. These risks relate primarily to the US dollar (“USD”). Some forward exchange transactions are used to hedge exchange rate risks. These instruments are not used for speculative purposes.

Foreign currency risks arising from the conversion of items in the income statements and balance sheets of foreign Group companies are not hedged.

A 5% increase or decrease in the Swiss franc against the USD on December 31, 2012 would have resulted in a decrease or increase respectively, to the pre-tax profit of the Group of TCHF 163 (2011: TCHF 1’518).

A parallel 5% shift in the exchange rates of all currencies would change consolidated shareholders’ equity by TCHF 628 (previous year: TCHF 204).

Interest Rate Risks

Interest rate risks arise from changes in interest rates which have negative repercussions on the Group’s asset and earnings situation. Interest rate fluctuations lead to changes in interest income and interest expense on interest-bearing assets and liabilities.

A 1% rise in interest rates would have increased the interest expense by around TCHF 33 (2011: TCHF 250). By the same token, a 1% fall in interest rates would have reduced interest expense by TCHF 33 (2011: TCHF 250).

Credit Risks

Cash and cash equivalents: As a component of risk policy, the Group’s cash and cash equivalents are invested with various first-class banks, mainly in the form of term deposits or current account balances. The Group is exposed to credit risks in the event of banks failing to fulfil their obligations. The banks’ credit ratings are regularly reviewed, as are the sums invested with each bank.

Receivables: There are no risks of concentration relating to trade accounts receivable. To minimize default risks, appropriate additional collateral (e.g. irrevocable confirmed

documentary credits, bank guarantees, credit risk insurance etc.) is agreed upon based on specific industry, country and customer analyses. The Group carries out constant checks on customers’ creditworthiness and does not have any major concentrations of default risks.

The maximum credit risk corresponds to the book value of the asset.

Capital Management

As part of its capital management, the Group’s aim is to secure current financial requirements for the continuation of the business and to provide the necessary resources to achieve its growth targets.

The Group manages the capital structure and makes adjustments in light of changes in economic conditions, business activities, the investment and expansion program and the risks posed by the underlying assets. To manage the capital structure, the Group can adjust dividend payments, make capital repayments to shareholders, issue new shares, increase its borrowing or sell assets to reduce debts.

Liquidity Risk

To meet their obligations, the Group companies require sufficient liquidity. In order to meet the corresponding liabilities, the Group has cash and cash equivalents, cash from operating activities and unused credit lines.

The following table details the Group’s remaining contractual maturity for its financial liabilities with agreed repayment periods. The table has been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which the Company can be required to pay.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 14

 

Maturity Profile of the Company’s Financial Liabilities

 

            Cash outflows due in  

December 31, 2012

   Carrying
amount
     Total      less than 1
year
     1 to 5 years      over 5 years  

In 1’000s CHF

              

Trade payables

     5’617         5’617         5’617         —           —     

Other liabilities1)

     1’151         1’151         1’151         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6’768         6’768         6’768         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
            Cash outflows due in  

December 31, 2011

   Carrying
amount
     Total      less than 1
year
     1 to 5 years      over 5 years  

In 1’000s CHF

              

Trade payables

     4’318         4’318         4’318         —           —     

Other liabilities1)

     2’792         2’792         2’792         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     7’110         7’110         7’110         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1) 

Excluding TCHF 970 at December 31, 2012 and TCHF 286 at December 31, 2011 of other liabilities which do not qualify as financial liabilities


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 15

 

3. Cash and Cash Equivalents by Currencies

 

in 1’000s CHF

   31.12.2012      31.12.2011      1.1.2011  

CHF

     604         19’207         12’397   

EUR

     437         450         815   

USD

     1’987         4’918         5’870   

CNY

     135         313         387   

MYR

     106         194         156   

Other

     93         57         102   
  

 

 

    

 

 

    

 

 

 

Total cash and cash equivalents

     3’362         25’139         19’727   
  

 

 

    

 

 

    

 

 

 

Cash and cash equivalents carry interest ranging from 0.0% to 2.85% (MYR).

4. Trade Receivables

Trade Receivables

 

in 1’000s CHF

   31.12.2012      31.12.2011      1.1.2011  

Trade receivables

     20’564         33’684         44’869   

Allowance for doubtful accounts

     -293         -306         -444   
  

 

 

    

 

 

    

 

 

 

Trade receivables - net

     20’271         33’378         44’425   
  

 

 

    

 

 

    

 

 

 

Age Analysis of Trade Receivables

 

in 1’000s CHF

   31.12.2012      31.12.2011  

Trade receivables

     20’564         33’684   

Allowance for doubtful accounts

     -293         -306   
  

 

 

    

 

 

 

Trade receivables - net

     20’271         33’378   
  

 

 

    

 

 

 

Not due

     14’079         20’884   

Overdue

     

up to one month

     2’943         4’738   

between 31 and 60 days

     1’253         2’828   

between 61 and 90 days

     211         1’439   

more than three months

     2’078         3’795   

Total overdue

     6’485         12’800   
  

 

 

    

 

 

 
     20’564         33’684   
  

 

 

    

 

 

 

Total overdue but not impaired

     6’192         12’494   

Allowance for Doubtful Accounts

 

in 1’000s CHF

   2012      2011  

Balance as at January 1,

     -306         -444   

Allowance for doubtful debt used

     0         120   

Allowance for doubtful debt released

     71         68   

Allowance for doubtful debt increased

     -63         -49   

Foreign currency differences

     5         -1   
  

 

 

    

 

 

 

Balance as at December 31,

     -293         -306   
  

 

 

    

 

 

 

Respective bad and doubtful debt allowances relate to trade receivables older than three months and cover the provision for bad debt and credit risks. The carrying amount of trade receivables represents the maximum exposure to credit risk.

5. Other Receivables

 

in 1’000s CHF

   31.12.2012      31.12.2011      1.1.2011  

Receivables from indirect taxes

     253         409         1’001   

Derivative financial instruments

     0         0         4’455   

Other receivables

     245         164         203   
  

 

 

    

 

 

    

 

 

 

Total other receivables

     498         573         5’659   
  

 

 

    

 

 

    

 

 

 

Receivables from indirect taxes mainly consists of value added tax and withholding tax.

6. Inventories and Work in Progress

 

in 1’000s CHF

   31.12.2012      31.12.2011      1.1.2011  

Raw materials and production parts

     6’166         5’770         4’969   

Semi-finished goods and work in progress

     3’901         3’431         4’758   

Finished goods and trading goods

     19         196         1’094   
  

 

 

    

 

 

    

 

 

 

Total inventories and work in progress

     10’086         9’397         10’821   
  

 

 

    

 

 

    

 

 

 

Total inventories and work in progress include a write down of CHF 4.6 million (previous year: CHF 4.5 million). The write down was determined on the basis of the salability and range of the inventories.

No inventories have been pledged as security for liabilities.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 16

 

7. Property, Plant & Equipment

Changes in property, plant and equipment for the years ended December 31, 2012 and 2011 were as follows:

 

in 1’000s CHF

   Land and
Buildings
     Installations      Machinery
Tools
     Furnishings      Computer
Equipment
     Vehicles      Total  

Cost

                    

Balance

as at January 1, 2011

     25’281         281         2’628         2’233         6’148         360         36’931   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Additions

     0         81         763         50         164         0         1’058   

Disposals

     0         0         0         -2         -131         -20         -153   

Exchange rate differences

     0         -9         0         -11         -8         -2         -30   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance

as at December 31, 2011

     25’281         353         3’391         2’270         6’173         338         37’806   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Additions

     0         0         115         19         77         26         237   

Disposals

     -25’281         0         -72         -809         -626         -54         -26’842   

Exchange rate differences

     0         -4         -13         -27         -24         -3         -71   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance

as at December 31, 2012

     0         349         3’421         1’453         5’600         307         11’130   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Accumulated Depreciation

                    

Balance

as at January 1, 2011

     -10’770         -238         -2’552         -1’996         -5’855         -287         -21’698   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation

     -606         -21         -107         -58         -163         -24         -979   

Disposals

     0         0         0         1         130         20         151   

Exchange rate differences

     0         8         0         6         -1         2         15   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance

as at December 31, 2011

     -11’376         -251         -2’659         -2’047         -5’889         -289         -22’511   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation

     -577         -25         -136         -54         -180         -25         -997   

Disposals

     11’953         0         72         808         621         54         13’508   

Exchange rate differences

     0         3         12         28         25         2         70   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance

as at December 31, 2012

     0         -273         -2’711         -1’265         -5’423         -258         -9’930   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Book Value

                    

January 1, 2011

     14’511         43         76         237         293         73         15’233   

December 31, 2011

     13’905         102         732         223         284         49         15’295   

December 31, 2012

     0         76         710         188         177         49         1’200   

 

Other information                         in 1’000s CHF

   31.12.2012      31.12.2011  

Net book value of pledged land and buildings

     0         0   

Net book value of leased property, plant and equipment (category “computer equipment”)

     0         29   

During 2012, the entire headquarters’ land and building in La Chaux-de-Fonds was sold to the former owner Schweiter in connection with the Ismeca acquisition by COHU. The consideration for the assets sold was CHF 18.0 million which resulted in a gain of CHF 4.7 million (presented within “Other Operating Income” – see Note 17).

The land value within “Land and Buildings” was TCHF 668 as of January 1, 2011 and December 31, 2011.


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 17

 

8. Other Liabilities

 

in 1’000s CHF

   31.12.2012      31.12.2011      1.1.2011  

Liabilities from indirect taxes

     970         286         300   

Derivative financial instruments

     277         1’796         0   

Other liabilities

     874         996         1’291   
  

 

 

    

 

 

    

 

 

 

Total other liabilities

     2’121         3’078         1’591   
  

 

 

    

 

 

    

 

 

 

9. Accrued Expenses and Deferred Income

 

in 1’000s CHF

   31.12.2012      31.12.2011      1.1.2011  

Personnel costs

     2’293         5’118         7’289   

Cost of materials/overheads

     595         350         485   

Other accrued expenses and deferred income

     1’236         1’552         2’565   
  

 

 

    

 

 

    

 

 

 

Total accrued expenses and deferred income

     4’124         7’020         10’339   
  

 

 

    

 

 

    

 

 

 

Personnel costs include mainly holidays, flexitime, overtime and bonuses.

10. Retirement Benefit Obligations

The Group operates various pension plans for employees that satisfy the participation criteria. Among these plans are both defined benefit plans and defined contribution plans that cover the majority of employees for death, disability and retirement.

Defined Contribution Pension Plans

The Group offers defined contribution plans for staff who meet the relevant admission criteria. The plan in Malaysia is a state-run saving plan. The company is obliged to contribute a predefined percentage of employees’ annual salaries to the pension plans.

In some other countries, the employer offers defined contribution pension plans. The assets of these plans are held in separate legal entities which are independent of the company and are not accessible to the employer.

For the 2012 financial year, the employer’s contribution to defined contribution plans amounted to TCHF 1’039 (2011: TCHF 857).

Defined Benefit Plans

The Group sponsors a defined benefit pension plan in Switzerland for employees who meet the relevant admission criteria. From June 1st, 2012, the assets of this plan have been held and managed by an independent collective foundation of a major insurance company. Prior to this date, the assets were held and managed by an independent foundation. Because of the decreasing number of participants’ over the last years, the assets were transferred to a collective foundation. As part of this change, certain benefits have been changed which resulted in a gain of TCHF 1’360 during 2012 (disclosed under past service cost). The main change relates to the reduction in the amount that a member is entitled to upon retirement.

The Board of Trustees is made up of equal numbers of employee and employer representatives. Under the law and the pension regulations, the Board of Trustees has a duty to act only in the interests of the foundation and the beneficiaries (active insured members and members receiving pensions). This means that the employer itself cannot determine the benefits or how they are financed. Instead, the decisions are taken jointly. The Board of Trustees is responsible for defining the investment strategy, for making changes to the pension fund regulations and in particular also for defining the financing of the pension benefits. The retirement savings accounts are managed for each employee. The annual retirement credits and interest are credited to these retirement savings accounts (there will be no possibility of negative interest). When members come to retire, they will be able to choose whether to take a pension for life or a lump sum. In addition to retirement benefits, the plan benefits will also include disability and partner pensions. These benefits will be calculated as a percentage of the employee’s

annual insured salary. Members may also buy into the scheme to improve their pension provision up to the maximum amount permitted under the rules or may withdraw funds early for the purchase of a residential property for their own use. On leaving the company, the retirement savings will be transferred to the pension institution of the new employer or to a vested benefits institution. This type of benefit may result in pension payments varying considerably between individual years.

In defining the benefits, the minimum requirements of the Law on Occupational Retirement, Survivors and Disability Pension Plans (BVG) and its implementing provisions must be observed. The BVG defines the minimum covered salary and the minimum retirement credits. The interest rate applicable to these minimum retirement savings is set by the Swiss Federal Council at least once every two years. In 2012, the rate was 1.5%, as against 2.0% in 2011.

The structure of the plan and the legal provisions of the BVG mean that the employer is exposed to actuarial risks. The main risks are investment risk, interest risk, disability risk and the risk of longevity.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 18

 

The main assumptions on which the actuarial calculations are as follows:

 

     31.12.2012     31.12.2011  

Discount rate for calculation purposes

     2.0     2.5

Future increase in salaries

     1.5     2.0

Future pension adjustments

     0.1     0.1
(in years)             

Life expectancy at age 65

    

Year of birth 1947

    

- Men

     21        23   

- Women

     24        21   

Year of birth 1967

    

- Men

     23        25   

- Women

     25        24   

The amounts recognized in the income statement and in shareholders’ equity are as follows:

Pension Expense Recognized in the Income Statement

 

in 1’000s CHF

   2012      2011  

Service costs

     

- Current service costs

     766         708   

- Past service costs

     -1’360         0   

- Plan curtailments

     0         -471   

- Plan settlements

     0         0   

Net interest expense

     106         219   
  

 

 

    

 

 

 

Total pension (income)/expense for the period

     -488         456   
  

 

 

    

 

 

 

Revaluation Components recognized in Other Comprehensive Income

 

in 1’000s CHF

   2012      2011  

Actuarial gains/losses

     

- Based on adjustment of demographic assumptions

     0         621   

- Based on adjustment of economic assumptions

     1’141         1’061   

Experience adjustments

     154         -849   

Return on pension assets (excluding amounts in net interest expenses)

     268         870   
  

 

 

    

 

 

 

Total expense recognized in the “statement of other comprehensive income”

     1’563         1’703   
  

 

 

    

 

 

 

Total pension costs

     1’075         2’159   
  

 

 

    

 

 

 

The changes in pension obligations and pension assets can be summarized as follows:

Changes in the Present Value of Defined Benefit Obligations

 

in 1’000s CHF

   2012      2011  

Opening present value of defined benefit obligations

     25’351         24’113   

Current service costs

     766         708   

Plan participants’ contributions

     694         821   

Interest expenses on the present value of the obligations

     628         735   

Actuarial losses

     1’295         833   

Past service costs

     -1’360         0   

Plan curtailments

     0         -471   

Plan settlements

     -962         0   

Benefits paid through pension assets

     -457         -1’388   
  

 

 

    

 

 

 

Closing present value of defined benefit obligations

     25’955         25’351   
  

 

 

    

 

 

 

Changes in the Fair Value of Plan Assets

 

in 1’000s CHF

   2012      2011  

Opening fair value of plan assets

     20’119         20’219   

Plan participants’ contributions

     694         821   

Company contributions

     1’271         821   

Interest income on assets

     522         516   

Return on plan assets (excl. contributions in interest income)

     -268         -870   

Plan settlements

     -962         0   

Benefits paid through pension assets

     -457         -1’388   
  

 

 

    

 

 

 

Closing fair value of plan assets

     20’919         20’119   
  

 

 

    

 

 

 
 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 19

 

The net position of pension obligations in the balance sheet can be summarized as follows:

Amount recognized in the Balance Sheet

 

in 1’000s CHF

   31.12.2012      31.12.2011      1.1.2011  

Present value of funded obligations

     25’955         25’351         24’113   

Present value of plan assets

     -20’919         -20’119         -20’219   
  

 

 

    

 

 

    

 

 

 

Under-/(over) funding

     5’036         5’232         3’894   

Present value of unfunded obligations

     0         0         0   

Assets not available to company

     0         0         0   
  

 

 

    

 

 

    

 

 

 

Recognized pension obligations

     5’036         5’232         3’894   
  

 

 

    

 

 

    

 

 

 

The pension assets mainly consist of the following categories of securities:

Categories of Securities

 

in 1’000s CHF

   31.12.2012      31.12.2011  

Equities

     

- Listed investments

     0         5’759   

- Unlisted investments

     0         0   

Bonds

     

- Listed investments

     0         6’839   

- Unlisted investments

     0         0   

Alternative financial assets

     

- Listed investments

     0         0   

- Unlisted investments

     0         779   

Real estate

     

- Indirect investments

     0         3’620   

- Direct investments

     0         0   

Qualified insurance contracts

     20’874         2’275   

Cash and cash equivalents

     45         847   

Other financial investments

     0         0   
  

 

 

    

 

 

 

Total

     20’919         20’119   
  

 

 

    

 

 

 

The assets originate from the pension plans in Switzerland. The Boards of Trustees issue investment guidelines for the plan assets which include the tactical asset allocation and the benchmarks for comparing the results with a general investment universe. The Swiss pension plans are also subject to the legal requirements on diversification and safety laid down by the BVG (BVG = Federal Law on Occupational Retirement, Survivors’ and Disability Pension Plans). Bonds generally have at least an A rating.

The plan assets do not include any direct investments in the Group. As shares are also held via fund units, the possibility that such units might include shares in the Group cannot be ruled out.

The assets generated a gain of TCHF 254 in 2012 and a loss of TCHF 354 in 2011.

The following table provides a breakdown of the defined benefit obligations among active insured members, former members with vested benefits and members receiving pensions. The terms of the obligations are also given:

Breakdown of Defined Benefit Obligations among insured Members

 

in 1’000s CHF

   31.12.2012      31.12.2011  

Active insured members

     16’665         17’810   

Former members with vested benefits

     0         0   

Members receiving pensions

     9’290         7’541   
  

 

 

    

 

 

 

Total

     25’955         25’351   
  

 

 

    

 

 

 
(in years)              

Term of obligations

     18.0         13.1   

The sensitivity of the overall pension liability to changes in principal assumptions is presented in the following table:

 

     31.12.2012  

in 1’000s CHF

   +0.25%      -0.25%  

Discount rate for calculation purposes

     -903         973   

Future salary change

     127         -122   

Interest on retirement assets

     182         -175   

Total employer contributions to the defined benefit pension plan in 2013 are expected to be TCHF 625 (previous year TCHF 675).

Other long-term Benefits

The Group has programs for long-service awards and other payments dependent on length of service which are classified as other long-term payments due to employees and other pension provisions. Such benefits are provided for in Note 11 “Provisions”.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 20

 

11. Provisions

 

in 1’000s CHF

   Guarantees      Other      Total  

Balance as at January 1, 2011

     31         16         47   
  

 

 

    

 

 

    

 

 

 

Consumption with neutral impact on income

     -31         -15         -46   

Unused amounts reversed and released to income

     0         0         0   

Additional provisions charged to income

     30         7         37   

Balance as at December 31, 2011

     30         8         38   
  

 

 

    

 

 

    

 

 

 

Consumption with neutral impact on income

     -28         -3         -31   

Unused amounts reversed and released to income

     0         -1         -1   

Additional provisions charged to income

     173         99         272   

Balance as at December 31, 2012

     175         103         278   
  

 

 

    

 

 

    

 

 

 

Current provisions

     30         0         30   

Non-current provisions

     0         8         8   
  

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2011

     30         8         38   
  

 

 

    

 

 

    

 

 

 

Current provisions

     170         14         184   

Non-current provisions

     5         89         94   
  

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2012

     175         103         278   
  

 

 

    

 

 

    

 

 

 

Expected use of provisions

 

in 1’000s CHF

   31.12.2012      31.12.2011  

Within 1 year

     184         30   

Between 1 and 5 years

     94         8   

More than 5 years

     0         0   
  

 

 

    

 

 

 

Total

     278         38   
  

 

 

    

 

 

 

 

Guarantees

The provisions for guarantees are calculated on the basis of individual cases and managements’ best estimates.

Other

Other provisions cover mainly obligations arising from personnel-related payments such as pension benefits and long-service awards.

As at December 31, 2012 there exists a provision in the amount of TCHF 9 (previous year: TCHF 8) for other long-term payments and TCHF 94 (previous year: TCHF 0) for pension benefits.

The amount of the provisions is based on the outflow of resources which Management anticipates will be needed to cover liabilities.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 21

 

12. Share Capital

On December 31, 2012, share capital is valued at CHF 5.0 million and consists of 50’000 registered, fully paid shares at a nominal value of CHF 100 each.

No own shares were held by Ismeca during the year.

In 2011, the Company paid a dividend of CHF 10.0 million or CHF 200 per share to the shareholder related to the financial year 2010.

In 2012, the Company paid a dividend of CHF 51.0 million or CHF 1’020 per share to the shareholder.

As of the date of the authorization of these Consolidated Financial Statements, the Board of Directors had not yet proposed to pay a dividend in the year 2013.

13. Related Parties

Related parties (individuals and companies) include members of Group Management and the Board of Directors, controlling shareholder and companies under their control. In principle, transactions with related parties are conducted at market terms. During 2012 and 2011, the following transactions occurred with the former controlling shareholder Schweiter:

 

In 1’000s CHF

   2012      2011  

Income statement

     

Costs charged for

     

- management fees

     250         250   

- personnel expenses

     373         402   

- insurance expenses

     70         124   

Balance sheet

     

Outstanding other liabilities as at December 31

     —           84   

Additionally, Ismeca sold a property to the former shareholder Schweiter during 2012. Further details are outlined in Note 7 “Property, Plant & Equipment”.

Apart from the compensation and pension benefits outlined in the following table, no further significant transactions were conducted with related parties.

Compensation of Key Management Personnel

At the end of 2012, key management personnel include six members of the Executive Committee (prior year six members).

The compensation for key management personnel as described above was as follows:

 

In 1’000s CHF

   2012      2011  

Short-term employee benefits

     5’839         2’680   

Post-employment benefits

     547         302   

Other long-term benefits

     —            —      

Termination benefits

     —            —      

Share-based payments

     —            —      
  

 

 

    

 

 

 

Total compensation of key management personnel

     6’386         2’982   
  

 

 

    

 

 

 

Short-term employee benefits include wages and bonuses. Post-employment benefits contain employer contributions for state old age and survivors insurance, disability insurance and pension fund.

14. Revenues

 

in 1’000s CHF

   2012      2011  

Net proceeds of deliveries of goods

     63’537         74’363   

Net proceeds of spare parts

     12’680         11’972   

Net proceeds of services

     521         228   
  

 

 

    

 

 

 

Total revenues

     76’738         86’563   
  

 

 

    

 

 

 

The following table provides details of total external revenues by geographic market area.

Geographical Information

 

in 1’000s CHF

   2012      2011  

Europe

     7’074         6’240   

Americas

     4’432         7’747   

Asia

     65’232         72’576   
  

 

 

    

 

 

 

Total revenues

     76’738         86’563   
  

 

 

    

 

 

 

The following table provides information about major customers with sales higher than 10%.

Major Customer

 

     2012     2011  

in 1’000s CHF

   Sales     Sales  

Customer 1

     12’239         16 %1)      8’962         10 %1) 
  

 

 

      

 

 

    

Total

     12’239           8’962      
  

 

 

      

 

 

    

 

1) in % of total revenues

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 22

 

15. Expenses by Nature and Function

 

Expenses by Nature

     

in 1’000s CHF

   2012      2011  

Cost of raw materials and consumables used

     -38’196         -44’863   

Personnel expenses

     -24’887         -24’060   

Operating expenses

     -11’230         -11’953   

Direct sales and distribution costs

     -2’156         -2’443   

Purchasing and production overheads

     -1’369         -1’935   

Sales and distribution

     -1’138         -1’124   

After sales overhead

     -2’284         -1’981   

Overheads relating to administration and capital taxes

     -1’659         -1’931   

Development overheads

     -2’082         -2’014   

Cost of premises

     -535         -517   

Other

     -7         -8   

Depreciation

     -997         -979   
  

 

 

    

 

 

 

Total expenses by nature

     -75’310         -81’855   
  

 

 

    

 

 

 

Expenses by Function

     

in 1’000s CHF

   2012      2011  

Cost of sales

     -48’386         -56’149   

Research and development

     -8’009         -8’570   

Selling, general and administrative

     -18’577         -16’762   

Other operating expenses

     -338         -374   
  

 

 

    

 

 

 

Total expenses by function

     -75’310         -81’855   
  

 

 

    

 

 

 

16. Other Operating Expenses

 

in 1’000s CHF

   2012      2011  

Depreciation related to property rented out

     -322         -358   

Other expenses related to property rented out

     -16         -16   
  

 

 

    

 

 

 

Total other operating expenses

     -338         -374   
  

 

 

    

 

 

 

17. Other Operating Income

 

in 1’000s CHF

   2012      2011  

Rental income

     991         1’036   

Gains on sale of property, plant and equipment

     4’674         13   

Other income

     3         1   
  

 

 

    

 

 

 

Total other operating income

     5’668         1’050   
  

 

 

    

 

 

 

18. Financial Income

 

in 1’000s CHF

   2012      2011  

Interest income

     21         7   

Exchange rate gains

     178         0   
  

 

 

    

 

 

 

Total financial income

     199         7   
  

 

 

    

 

 

 

19. Financial Expenses

 

in 1’000s CHF

   2012      2011  

Interest expense

     -149         -262   

Exchange rate losses

     0         -227   
  

 

 

    

 

 

 

Total financial expenses

     -149         -489   
  

 

 

    

 

 

 

20. Income Taxes

Income Taxes

 

in 1’000s CHF

   2012      2011  

Current taxes

     -164         -130   

Deferred taxes

     -241         939   
  

 

 

    

 

 

 

Total income tax (expense)/benefit

     -405         809   
  

 

 

    

 

 

 

Deferred taxes are attributable to differences between the standard Group valuation and the tax valuation in the individual financial statements. The reconciliations between the actual tax charge and the expected tax charge for the years ended December 31, 2012 and 2011 are as follows:

 

Reconciliation of Income Taxes

  

in 1’000s CHF

   2012     2011  

Income before taxes

     7’146        5’276   

Income tax rate at Head Office

     20.95     22.18

Tax expense anticipated

     -1’497        -1’170   

Differences owing to differing tax rates in other juristictions

     635        321   

Impact of other non-taxable income

     1’466        1’025   

Impact of non-tax-deductible expenditure

     -282        -87   

Unrecognized tax losses from current results

     -830        -310   

Use of unrecognized tax losses carried forward

     114        1’042   

Taxes from previous periods

     -11        -12   
  

 

 

   

 

 

 

Total income tax (expense)/benefit

     -405        809   
  

 

 

   

 

 

 

Effective tax rate

     5.67     -15.33
  

 

 

   

 

 

 

At the head office in Switzerland, the tax is levied by the Confederation and the canton of Neuchâtel. In 2012, the tax rate has been reduced by the canton of Neuchâtel resulting in the total income tax rate at head office changing from 22.18% to 20.95%.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 23

 

21. Deferred Tax Assets

 

in 1’000s CHF

   Trade
receivables
     Inventories/
work in
progress
     Pension
obligations
     Other      Total  

Balance as at January 1, 2011

     16         99         895         0         1’010   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Recognized in other comprehensive income

     0         0         391         0         391   

Recognized in income statement

     0         0         -83         0         -83   

Foreign currency differences

     0         -3         0         0         -3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2011

     16         96         1’203         0         1’315   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Recognized in other comprehensive income

     0         0         224         0         224   

Recognized in income statement

     0         0         -244         4         -240   

Foreign currency differences

     0         -1         0         0         -1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2012

     16         95         1’183         4         1’298   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Tax Losses Carried Forward

The unrecognized deferred tax asset in respect of tax losses carried forward available for offset against future taxable profits was CHF 18.2 million (2011: CHF 39.9 million). Management does not believe it is probable that future taxable profit will be available against which to utilize the benefits.

These tax losses carried forward will expire as follows:

 

Tax Losses Carried Forward

  

in 1’000s CHF

   2012      2011  

Unrecognized tax losses expiry

     

- one year

     3’673         10’090   

- two to five years

     8’069         25’078   

- in more than five years’ time

     4’623         3’711   

- no expiration

     1’866         1’078   
  

 

 

    

 

 

 

Total unrecognized tax losses

     18’231         39’957   
  

 

 

    

 

 

 

Tax losses carried forward which expired without being used during the year

     12’570         0   

Dividend Distributions

Any intragroup dividend distributions would have no or limited tax consequences to the Company due to the expected application of relevant European Union Directives, Double Tax Treaties and participation exemption rules.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 24

 

22. Deferred Tax Liabilities

 

in 1’000s CHF

   Other
liabilities
     Other      Total  

Balance as at January 1, 2011

     1’025         8         1’033   

Recognized in income statement

     -1’025         0         -1’025   
  

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2011

     0         8         8   
  

 

 

    

 

 

    

 

 

 

Balance as at December 31, 2012

     0         8         8   
  

 

 

    

 

 

    

 

 

 

Provisions are not provided for taxes that would be incurred were subsidiaries to distribute retained earnings, except where a distribution can be expected in the foreseeable future or where it has been decided.

 

 

 

23. Financial Instruments measured at Fair Value

Valuations at Fair Value recognized in the Balance Sheet

 

Financial instruments valued at fair value when first included are allocated to hierarchical levels 1 to 3 according to the observability of valuation inputs.

 

Level 1 valuations at fair value are based on quoted prices (unadjusted) in an active market for identical assets and liabilities.

 

Level 2 valuations at fair value are based on data other than the prices quoted in level 1. The factors used for the valuation are observable either directly (e.g. as prices) or indirectly (e.g. derived from prices).

 

Level 3 valuations at fair value are based on valuation methods using parameters for assets and liabilities that are based upon non-observable market data (unobservable inputs).

The derivative financial instruments are the only financial assets held in the Ismeca Group that are valued at fair value. In the fair value hierarchy within the meaning of IFRS 7 Financial Instruments: Disclosures they are to be allocated to Level 2. There were no transfers between Level 1 and Level 2 or into or out of Level 3 during 2012 and 2011.

The Group engages in forward exchange and structured option transactions to hedge against exchange rate risks. The instruments are not used for speculative purposes. In 2012, no cash flow hedges were used. As at December 31, 2012 fair value hedges and option contracts (target redemption forwards) were outstanding.

The maturity of outstanding option constructs ranges from 1 week to 8 months. If the USD exchange rate is above the underlying exchange rate, there exists an obligation to buy USD monthly until the expiry date or to sell the maximum put volume.

The change in the fair values for the forward exchange and options transactions resulted at year-end 2012 in an unrealized valuation loss of TCHF 277 (previous year TCHF 1’796). Total gains on financial liabilities at fair value through profit and loss amounted to TCHF 408 during the period (2011: loss of TCHF 1’048).

 

 

Forward Exchange and Option Transactions

     

in 1’000s CHF

   31.12.2012      31.12.2011  

Total amount of outstanding forward exchange transactions

     

- Sale of US dollars for CHF, contract value

     0         2’730   

- Average exchange rates per USD

     0         0.9100   

Total amount from outstanding option transactions (target redemption forwards)

     

- Sale of US dollars for CHF, max. contract value

     14’107         36’699   

- Average underlying exchange rate per USD

     0.8957         0.8962   


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 25

 

24. Contingent Liabilities

 

in 1’000s CHF

   31.12.2012      31.12.2011  

Warranties and guarantees

     200         314   

Commitments to take delivery: Under purchase contracts for machine parts and raw materials, commitments to take delivery amounting to CHF 10.5 million (previous year: CHF 7.9 million) and with maximum maturities of 5 years (previous year: 3 years) have been entered into in the course of ordinary business activities. Outstanding commitments to take delivery of property, plant and equipment amounted to CHF 0 (previous year: CHF 0).

25. Pledged Assets

 

in 1’000s CHF

   31.12.2012      31.12.2011  

Pledged assets

     0         0   

26. Operating Lease Arrangements

 

The Group as Lessee

     

in 1’000s CHF

   31.12.2012      31.12.2011  

Within 1 year

     548         267   

Between 1 and 5 years

     1’570         268   

More than 5 years

     1’750         0   
  

 

 

    

 

 

 

Total

     3’868         535   
  

 

 

    

 

 

 

The commitments consist mainly of rental agreements for buildings (operating leases) used by the company itself. The average term of the agreements is 9.3 years (previous year: 2.8 years). Leasing commitments amounting to TCHF 30 are included (previous year: TCHF 0).

 

The Group as Lessor

     

in 1’000s CHF

   31.12.2012      31.12.2011  

Within 1 year

     0         1’112   

Between 1 and 5 years

     0         4’226   

More than 5 years

     0         3’564   
  

 

 

    

 

 

 

Total

     0         8’902   
  

 

 

    

 

 

 

As disclosed in Note 7 “Property, Plant & Equipment”, the property to which the sublease arrangements above relate was sold during the year and accordingly there are no future minimum lease receipts expected as at December 31, 2012.

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 26

 

27. Categories of Financial Instruments

Financial Assets

The Group’s financial assets are broken down into the following categories:

 

December 31, 2012    

In 1’000s CHF

   Cash      Loans and
receivables
     Carrying amount      Fair value  

Cash and cash equivalents

     3’362            3’362         3’362   

Trade receivables

        20’271         20’271         20’271   

Other receivables1)

        245         245         245   

Financial assets

        110         110         110   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3’362         20’626         23’988         23’988   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2011    

In 1’000s CHF

   Cash      Loans and
receivables
     Carrying amount      Fair value  

Cash and cash equivalents

     25’139            25’139         25’139   

Trade receivables

        33’378         33’378         33’378   

Other receivables1)

        164         164         164   

Financial assets

        108         108         108   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     25’139         33’650         58’789         58’789   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1) 

Excluding TCHF 253 at December 31, 2012 and TCHF 409 at December 31, 2011 of other receivables which do not qualify as financial receivables.

Financial Liabilities

The Group’s financial liabilities are broken down into the following categories:

 

December 31, 2012    

In 1’000s CHF

   FVtPL2)      Measured at
amortized cost
     Carrying amount      Fair value  

Trade payables

        5’617         5’617         5’617   

Other liabilities3)

     277         874         1’151         1’151   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     277         6’491         6’768         6’768   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2011    

In 1’000s CHF

   FVtPL2)      Measured at
amortized cost
     Carrying amount      Fair value  

Trade payables

        4’318         4’318         4’318   

Other liabilities3)

     1’796         996         2’792         2’792   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1’796         5’314         7’110         7’110   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

2) 

Fair value through profit and loss - designated upon initial recognition

3) 

Excluding TCHF 970 at December 31, 2012 and TCHF 286 at December 31, 2011 of other liabilities which do not qualify as financial liabilities.


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Page 27

 

28. Subsequent Events

No events occurred between the balance sheet date and the date of publication of this report which could have a significant impact on the consolidated financial statements 2012 or should be disclosed in accordance with IAS 10 Events after the Reporting Period.

29.  Authorization of Consolidated Financial Statements

These Consolidated Financial Statements have been authorized for issue by the Board of Directors on March 15, 2013.

March 15, 2013

Ismeca Semiconductor Holding SA

Board of Directors

 


Ismeca Semiconductor Holding SA | Consolidated Financial Statements 2012 | Report of the Independent Auditor | Page 28

 

Report of the Independent Auditor

To the Board of Directors of

Ismeca Semiconductor Holding SA

We have audited the accompanying consolidated financial statements of Ismeca Semiconductor Holding SA and its subsidiaries (the “Company”), which comprise the consolidated balance sheets as of December 31, 2012, December 31, 2011 and January 1, 2011, and the related consolidated statements of income, comprehensive income, cash flows, and changes in equity for the years ended December 31, 2012 and 2011, and the related notes to the consolidated financial statements.

Management’s Responsibility for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards as adopted by the IASB; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Ismeca Semiconductor Holding SA and its subsidiaries as of December 31, 2012, December 31, 2011 and January 1, 2011, and the results of their operations and their cash flows for each of the years ended December 31, 2012 and December 31, 2011 in accordance with International Financial Reporting Standards as adopted by the IASB.

 

Deloitte AG         

 

/s/ James D. Horiguchi                     

Partner

  

/s/ Matthias Gschwend

Director

Zurich, March 15, 2013

EX-99.3

Exhibit 99.3

Cohu, Inc. and Ismeca Semiconductor Holding SA

Unaudited Pro Forma Condensed Combined Financial Statements

Description of Transaction

Cohu, Inc. (referred to as “Cohu”, “we”, “our” and “us”), through its wholly owned semiconductor equipment subsidiary, Delta Design Luxembourg S.à r.l, a company organized under the laws of Luxembourg, (“Delta Luxembourg”), entered into a Share Purchase and Transfer Agreement (the “Purchase Agreement”) with Schweiter Technologies AG (“Seller”), pursuant to which Delta Luxembourg acquired all of the outstanding share capital of Ismeca Semiconductor Holding SA (“Ismeca”, and such transaction, the “Acquisition”). Ismeca, headquartered in La Chaux-de-Fonds, Switzerland, and with major operations in Malacca, Malaysia and Suzhou, China, designs, manufactures and sells turret-based test handling and back-end finishing equipment for integrated circuits, light emitting diodes (LEDs) and discrete components.

The acquisition has been accounted for in conformity with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification 805, Business Combinations (“ASC 805”). The purchase price of this acquisition was approximately $82.9 million, and was funded primarily by cash reserves ($57.1 million) and certain liabilities assumed ($25.7 million). Total consideration has been allocated to the assets acquired and liabilities assumed based on their estimated respective fair values as of the completion of the acquisition. The acquisition of Ismeca resulted in the recognition of a preliminary estimate of goodwill of approximately $13.5 million and has been assigned to our semiconductor equipment segment. These allocations reflect preliminary estimates that were available at the time of the preparation of this Current Report on Form 8-K/A and are subject to change once finalized.

The unaudited pro forma condensed combined financial information reflecting the combination of Cohu and Ismeca is provided for informational purposes only. The pro forma information is not necessarily indicative of what the combined companies’ results of operations actually would have been had the acquisition been completed on the dates indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company. The unaudited pro forma condensed combined financial information was prepared using the purchase method of accounting with Cohu treated as the acquirer. Accordingly, the historical consolidated financial information has been adjusted to give effect to the impact of the consideration issued in connection with the acquisition and to give effect to pro forma events that are (i) directly attributable to the acquisition, (ii) factually supportable, and (iii) with respect to the statements of operations, expected to have a continuing impact on the combined results of the companies.

The unaudited pro forma condensed combined balance sheet presents our historical financial position combined with Ismeca’s as if the acquisition occurred on December 29, 2012, and includes adjustments which give effect to events that are directly attributable to the transaction. Our cost to acquire Ismeca has been allocated to the assets acquired and liabilities assumed based upon management’s preliminary internal valuation estimate of their respective fair values as of the date of the acquisition. Definitive allocations will be performed and finalized based upon certain valuations and other studies that will be performed by Cohu with the assistance, in some cases, of outside valuation specialists. Accordingly, the purchase allocation pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information and are subject to revision based on a final determination of fair value.

The unaudited pro forma condensed combined statement of operations includes certain purchase accounting adjustments as if the acquisition occurred on January 1, 2012, including items expected to have a continuing impact on the combined results, such as amortization expense of acquired tangible and intangible assets. The unaudited pro forma condensed combined statement of operations does not include the impacts of any revenue, cost or other operating synergies that we may achieve as a result of the acquisition, or any additional expenses or costs of integration that we may incur, with respect to the combined companies as such adjustments are not factually supportable at this point in time. The detailed assumptions used to prepare the pro forma financial information are contained in the notes to the unaudited pro forma condensed combined consolidated financial statements, and such assumptions should be reviewed in their entirety.

 

1


Cohu, Inc. and Ismeca Semiconductor Holding SA

Unaudited Pro Forma Condensed Combined Financial Statements

Cohu’s fiscal years are based on a 52- or 53-week period ending on the last Saturday in December, whereas prior to the acquisition, Ismeca had a December 31st calendar year-end. In the unaudited pro forma condensed combined statement of operations for the year ended December 29, 2012, Ismeca’s operating results are as of December 31, 2012. In order to prepare the unaudited pro forma condensed combined balance sheet as of December 29, 2012, Ismeca’s historical combined statement of financial position as of December 31, 2012, which is within two (2) days of Cohu’s most recent year-end, was used.

The unaudited pro forma condensed combined consolidated financial statements have been developed from the following sources with the following unaudited adjustments:

Financial information prepared in accordance with Accounting Principles Generally Accepted in the United States of America (“U.S. GAAP”) for Cohu has been extracted without adjustments from Cohu’s audited consolidated balance sheet as of December 29, 2012, and Cohu’s audited consolidated statement of operations for the year then ended, both contained in Cohu’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2013.

Financial information prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) for Ismeca has been extracted without adjustment from Ismeca’s audited consolidated balance sheet as of December 31, 2012, and consolidated statement of income for the year ended December 31, 2012, contained in Exhibit 99.2 of this Form 8-K/A. These financial statements were originally prepared using the Swiss Franc (“CHF”) as the reporting currency, and have been translated into U.S. dollars (“USD”) in the pro forma financial information using the methodology and the exchange rates outlined in Note 5. Certain adjustments have been made to convert the Ismeca’s IFRS financial information to U.S. GAAP and to align Ismeca’s accounting policies with Cohu’s U.S. GAAP based accounting policies. The basis of these adjustments is explained in the notes to the pro forma financial information.

 

2


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of December 29, 2012

(in thousands)

 

     Cohu, Inc.
December 29,
2012 (a)
    Ismeca
December 31,
2012 (b)
    Pro Forma
Adjustments
    Pro Forma
Combined
 

ASSETS

        

Current assets:

        

Cash, cash equivalents and short-term investments

   $ 110,229      $ 3,665      $ (57,143 )(c)    $ 56,751   

Accounts receivable, net

     36,986        22,095        —          59,081   

Inventories:

        

Raw materials and purchased parts

     37,140        6,721        —          43,861   

Work in process

     14,958        4,252        1,500 (d)      20,710   

Finished goods

     10,234        21        —          10,255   
  

 

 

   

 

 

   

 

 

   

 

 

 
     62,332        10,994        1,500        74,826   

Deferred taxes and other current assets

     11,536        1,320        —          12,856   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     221,083        38,074        (55,643     203,514   

Property, plant and equipment, at cost:

        

Land and land improvements

     12,106        —          —          12,106   

Buildings and building improvements

     31,209        380        (298 )(e)      31,291   

Machinery and equipment

     40,108        11,751        (10,526 )(e)      41,333   
  

 

 

   

 

 

   

 

 

   

 

 

 
     83,423        12,131        (10,824     84,730   

Less accumulated depreciation and amortization

     (47,959     (10,824     10,824 (e)      (47,959
  

 

 

   

 

 

   

 

 

   

 

 

 

Net property, plant and equipment

     35,464        1,307        —          36,771   

Goodwill

     58,756        —          13,458 (f)      72,214   

Intangible assets

     18,977        —          25,372 (g)      44,349   

Deferred taxes and other non-current assets

     593        1,717        1,440 (h)      3,750   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 334,873      $ 41,098      $ (15,373   $ 360,598   
  

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

        

Current liabilities:

        

Accounts payable

   $ 13,217      $ 6,123      $ —        $ 19,340   

Other accrued liabilities

     23,163        8,154        —          31,317   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     36,380        14,277        —          50,657   

Other accrued liabilities

     5,847        6,611        —          12,458   

Deferred income taxes

     11,747        —          4,837 (h)      16,584   

Commitments and contingencies Stockholders’ equity:

        

Preferred stock

     —          —          —          —     

Common stock

     24,632        —          —          24,632   

Paid-in capital

     83,547        —          —          83,547   

Share capital and legal reserves

     —          6,540        (6,540 )(i)      —     

Retained earnings

     170,937        16,961        (16,961 )(i)      170,937   

Accumulated other comprehensive income (loss)

     1,783        (3,291     3,291 (i)      1,783   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     280,899        20,210        (20,210     280,899   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 334,873      $ 41,098      $ (15,373   $ 360,598   
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

 

3


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

For the Year Ended December 29, 2012

(in thousands, except per share amounts)

 

     Cohu, Inc.
December 29,
2012 (a)
    Ismeca
December 31,
2012 (b)
    Pro Forma
Adjustments
    Pro Forma
Combined
 

Net sales

   $ 221,162      $ 84,881      $ —        $ 306,043   

Cost and expenses:

        

Cost of sales

     153,184        52,705        2,104 (c)      207,993   

Research and development

     36,171        8,949        —          45,120   

Selling, general and administrative

     45,891        20,434        454 (c)      66,779   

Gain on sale of facility

     —          (5,001     5,001 (d)      —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     235,246        77,087        7,559        319,892   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     (14,084     7,794        (7,559     (13,849

Interest and other income, net

     967        755        (918 )(e)      804   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     (13,117     8,549        (8,477     (13,045

Income tax provision (benefit)

     (874     434        (309 )(f)      (749
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (12,243   $ 8,115      $ (8,168   $ (12,296
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per share:

        

Basic

   $ (0.50       $ (0.50

Diluted

   $ (0.50       $ (0.50

Weighted average shares used in computing loss per share:

        

Basic

     24,459            24,459   
  

 

 

       

 

 

 

Diluted

     24,459            24,459   
  

 

 

       

 

 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

 

4


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

Note 1. Basis of Pro Forma Presentation

The unaudited pro forma condensed combined consolidated balance sheet as of December 29, 2012 is presented as if our acquisition of Ismeca had occurred on December 29, 2012, combining the historical audited balance sheet of Cohu at December 29, 2012 and the historical balance sheet of Ismeca at December 31, 2012.

The unaudited pro forma condensed combined consolidated statement of operations for the year ended December 29, 2012, illustrates the effect of the acquisition of Ismeca as if it had occurred on January 1, 2012 and combines the historical audited statement of operations of Cohu for the year ended December 29, 2012 and Ismeca’s historical income statement for the year ended December 31, 2012.

Our acquisition of Ismeca has been accounted for in conformity with ASC 805 and uses the fair value concepts defined in Accounting Standards Codification 820, Fair Value Measurements and Disclosures (“ASC 820-10”). ASC 805 requires, among other things, that most assets acquired and liabilities assumed in an acquisition be recognized at their fair values as of the acquisition date and requires that fair value be measured based on the principles in ASC 820-10. ASC 820-10 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. ASC 820-10 also requires that a fair value measurement reflect the assumptions market participants would use in pricing an asset or liability based on the best information available.

Under ASC 805, acquisition-related transaction costs (e.g., professional fees for legal, accounting, tax, due diligence, valuation and other related services, etc.) are not included as a component of consideration transferred, but are accounted for as expenses in the periods in which the costs are incurred. Total acquisition-related transaction costs incurred by Cohu during the year ended December 29, 2012 were approximately $2.3 million and are included in selling, general and administrative expense. Seller divestment bonuses of approximately $3.1 million are included in Ismeca’s income statement for the year ended December 31, 2012.

Note 2. Summary of Significant Accounting Policies

The pro forma condensed combined consolidated information has been compiled in a manner consistent with the accounting policies adopted by Cohu. Adjustments were made for the differences between IFRS and U.S. GAAP, as set out further in Note 5, together with adjustments arising as part of acquisition accounting. Apart from these adjustments, the accounting policies of Ismeca were not deemed to be materially different from those adopted by Cohu.

Note 3. Preliminary Purchase Price Allocation

The total estimated purchase price was allocated to Ismeca’s net tangible and intangible assets based on their estimated fair values as of December 29, 2012, the effective date of the acquisition for the purposes of this pro forma presentation. The table below represents a preliminary allocation of purchase price based on management’s internal evaluation to estimate their respective fair values, as described in the introduction to these unaudited pro forma condensed combined financial statements (in thousands):

 

Current assets

   $ 39,574   

Non-current assets

     4,464   

Intangible assets

     25,372   

Goodwill

     13,458   
  

 

 

 

Total assets acquired

     82,868   

Liabilities assumed

     (25,725
  

 

 

 

Net assets acquired

   $ 57,143   
  

 

 

 

 

5


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

 

Upon completion of the fair value assessment, Cohu anticipates that the ultimate purchase price allocation will differ from the preliminary assessment outlined above. Any changes to the initial estimates of the fair value of the assets and liabilities will likely be allocated to intangible assets or residual goodwill and related deferred taxes.

Of the total purchase price, $25.4 million has been allocated to definite and indefinite-lived intangible assets acquired. Definite-lived intangible assets of $20.5 million consist of the value assigned to Ismeca’s unpatented complete technology of $16.8 million, customer relationships of $3.6 million and trade name of $4.9 million. The amortization related to these intangible assets is reflected as a pro forma adjustment to the unaudited pro forma condensed combined statement of operations. Any excess of the purchase price over the estimated fair value of the net assets acquired has been recorded as goodwill. The acquisition was nontaxable and certain of the assets acquired, including goodwill and intangibles, will not be deductible for tax purposes.

The preliminary allocation of the other intangible assets included in these pro forma financial statements is as follows:

 

Description

   Estimated
Fair Value
(in thousands)
     Estimated Average
Remaining Useful Life
 

Unpatented complete technology

   $ 16,832         8 years   

Customer relationships

     3,632         8 years   

Trade name

     4,908         Indefinite   
  

 

 

    
   $ 25,372      
  

 

 

    

The value assigned to Ismeca’s unpatented complete technology was determined by discounting the estimated future cash flows associated with the existing developed and core technologies to their present value. Developed and core technology, which comprise products that have reached technological feasibility, includes the products in Ismeca’s product line. The revenue estimates used to value the unpatented complete technology were based on estimates of relevant market sizes and growth factors, expected trends in technology and the nature and expected timing of new product introductions by Ismeca and its competitors. The rates utilized to discount the net cash flows of unpatented complete technology to their present value are based on the risks associated with the respective cash flows taking into consideration the weighted average cost of capital of Cohu’s semiconductor equipment segment.

The value assigned to Ismeca’s customer relationships was determined by discounting the estimated cash flows associated with the existing customers as of the acquisition date taking into consideration expected attrition of the existing customer base. The estimated cash flows were based on revenues for those existing customers net of operating expenses and net contributory asset charges associated with servicing those customers. The estimated revenues were based on revenue growth rates for the back-end semiconductor equipment industry. Operating expenses were estimated based on the supporting infrastructure expected to sustain the assumed revenue growth rates. Net contributory asset charges were based on the estimated fair value of those assets that contribute to the generation of the estimated cash flows.

The acquired intangible assets related to the Ismeca acquisition will result in the following approximate annual amortization expense in future periods (in thousands):

 

2013

   $ 2,558   

2014

     2,558   

2015

     2,558   

2016

     2,558   

2017

     2,558   

There after

     7,674   
  

 

 

 

Total

   $ 20,464   
  

 

 

 

 

6


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

 

Note 4. Pro Forma Adjustments

Pro forma adjustments are necessary to reflect the estimated purchase price, to adjust amounts related to Ismeca’s net tangible and intangible assets to a preliminary estimate of the fair values of those assets, to reflect the amortization expense related to the estimated amortizable intangible assets and to reclassify certain of Ismeca’s amounts to conform to Cohu’s presentation.

In the process of finalizing our purchase price allocation, if information becomes available which would indicate the existence of a material preacquisition contingency and it is determined that events giving rise to the contingency occurred prior to the acquisition date and the amounts can be reasonably estimated, such items will be included in our final purchase price allocation.

The pro forma adjustments included in the unaudited pro forma condensed combined balance sheet are as follows:

 

  (a) Represents Cohu’s historical consolidated balance sheet as of December 29, 2012.

 

  (b) Represents Ismeca’s historical consolidated balance sheet as of December 31, 2012.

 

  (c) Adjustment to reflect the net cash paid to Seller of approximately $57.1 million.

 

  (d) Adjustment to reflect the estimated fair value of inventories acquired.

 

  (e) Adjustment to record certain leasehold improvements, machinery and equipment at estimated fair value and to amend the presentation of historical cost and accumulated depreciation to reflect this change.

 

  (f) Adjustment to reflect the estimated fair value of goodwill based on net assets acquired as if the acquisition occurred on December 29, 2012.

 

  (g) Adjustment of approximately $25.4 million, to record identifiable intangible assets at estimated fair value.

 

  (h) Adjustment to record the tax effects of the various purchase accounting entries recorded as a result of the Acquisition.

 

  (i) Adjustment to eliminate the historical shareholder equity accounts of Ismeca.

The pro forma adjustments included in the unaudited pro forma condensed combined statements of operations are as follows:

 

  (a) Represents Cohu’s historical consolidated statement of operations for the year ended December 29, 2012.

 

  (b) Represents Ismeca’s historical consolidated statement of operations for the year ended December 31, 2012.

 

  (c) Adjustment to reflect estimated additional intangible asset amortization expense of $2.6 million for the year ended December 29, 2012, resulting from the fair value adjustments to Ismeca’s intangible assets.

 

  (d) Ownership of the facility that Ismeca’s headquarters in La Chaux-de-Fonds occupies was not transferred to Cohu as part of the Acquisition and, as a result, an adjustment to remove the gain on the sale of this facility of $5.0 million has been made.

 

  (e) Represents the estimated reduction in interest income earned on Cohu’s cash and short-term investments (cash reserves) of approximately of $0.2 million for the year ended December 29, 2012 and to eliminate $1.1 million of sublease rent received by Ismeca and $0.4 million of building depreciation and maintenance expense, associated with the subleased portion of the facility. As noted in (d) above, ownership of this facility, which generated this income, was not transferred to Cohu as a result of the Acquisition. We assumed that the purchase price of $57.1 million was paid on the first day of the period and the estimated reduction to interest income was derived based on the average yield earned by Cohu for the applicable periods.

 

7


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

 

  (f) Adjustment to apply the applicable estimated statutory rates to the pretax earnings of the pro forma adjustments for the year ended December 29, 2012.

Note 5. IFRS to U.S. GAAP Adjustments and Foreign Currency Translation

The consolidated financial statements of Ismeca, have been prepared and presented in accordance with IFRS as issued by the IASB which varies in certain significant respects from U.S. GAAP. The principal differences between IFRS and U.S. GAAP that affect the Ismeca financial statements relate to the treatment of revenue recognition, the accounting for post-retirement benefits, and the related income tax effect.

Ismeca translated its historical financial information into CHF based upon the requirements of IFRS. Based upon our review of Ismeca’s historical financial statements and our understanding of the differences between U.S. GAAP and IFRS, we are not aware of any further adjustments that we would need to make to Ismeca’s historical financial statements relating to foreign currency translation. Certain balances have been reclassified from the Ismeca financial statements so that their presentation would be consistent with Cohu. Ismeca’s reporting currency for its historical financial information is the CHF. The U.S. GAAP financial information has been translated from CHF to USD using historic average exchange rates applicable to Ismeca during the period presented for the Pro Forma Statement of Operations and the period end exchange rate for the Pro Forma Balance Sheet.

Consolidated Balance Sheet

The following table reflects the adjustments made to Ismeca’s consolidated balance sheet as of December 31, 2012 to convert IFRS to U.S. GAAP and from CHF to USD using an exchange rate of 1.09 per franc:

 

     Ismeca
IFRS - CHF
December 31,
2012
     Adjustments to
reconcile IFRS to
U.S.  GAAP/Cohu
Presentation - CHF
December 31,
2012
    Ismeca
U.S. GAAP - CHF

December 31,
2012
     Ismeca
U.S. GAAP - USD
December 31,
2012
 

Courrent assets

     CHF         34,930         CHF         —          CHF         34,930       $ 38,074   

Non-current assets

        2,608            167 (a)         2,775         3,024   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total assets

     CHF         37,538         CHF         167        CHF         37,705       $ 41,098   
  

 

 

    

 

 

   

 

 

    

 

 

 

Current liabilities

     CHF         13,098         CHF         —          CHF         13,098       $ 14,277   

Non-current liabilities

        5,138            927 (a)         6,065         6,611   
  

 

 

    

 

 

   

 

 

    

 

 

 
        18,236            927           19,163         20,888   

Total shareholders’ equity

        19,302            (760 )(a)         18,542         20,210   
  

 

 

    

 

 

   

 

 

    

 

 

 
     CHF         37,538         CHF         167        CHF         37,705       $ 41,098   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(a) Adjustments to Non-current Assets, Non-current Liabilities and Shareholders’ Equity—Under IFRS and U.S. GAAP there a number of significant differences in the area of accounting for pension and other post-retirement benefits. An adjustment has been made to increase the non-current liability and shareholders’ equity, net of related income tax effect, to reflect the application of U.S. GAAP with respect to Ismeca’s post-retirement benefit plan.

 

8


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

 

Consolidated Statement of Income

The following table reflects the adjustments made to Ismeca’s consolidated statement of operations for the twelve months ended December 31, 2012 to convert IFRS to U.S. GAAP and from CHF to USD using an exchange rate of 1.07 per franc:

 

     Ismeca
IFRS
 - CHF
December 31,
2012
    Adjustments to
reconcile IFRS to
U.S. GAAP/Cohu
Presentation - CHF
December 31,
2012
    Ismeca
U.S. GAAP - CHF
December 31,
2012
    Ismeca
U.S. GAAP - USD
December 31,

2012
 

Net revenues

     CHF         76,738        CHF         2,590 (a)      CHF         79,328      $ 84,881   

Cost of sales

        48,386           871 (b)         49,257        52,705   

Research and development

        8,009           355 (c)         8,364        8,949   

Selling, general and administrative

        18,577           521 (c)         19,098        20,434   

Gain on sale of facility

        —             (4,674 )(d)         (4,674     (5,001

Other operating expenses

        338           (338 )(e)         —          —     

Other operating income

        (5,668        5,668 (e)         —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
        69,642           2,402           72,044        77,087   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

        7,096           188           7,284        7,794   

Interest and other income, net

        —             706 (e)         706        755   

Financial income

        199           (199 )(e)         —          —     

Financial expenses

        (149        149 (e)         —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

        7,146           844           7,990        8,549   

Tax expense

        405           —             405        434   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     CHF         6,741        CHF         844        CHF         7,585      $ 8,115   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Revenue Recognition—Under IFRS revenue is recognized when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and the stage of completion of the transaction can be measured reliably. Under U.S. GAAP, revenue is recognized when there is persuasive evidence of an arrangement, title and risk of loss have passed, delivery has occurred or the services have been rendered, the sales price is fixed or determinable and collection of the related receivable is reasonably assured. In certain instances, customer payment terms may provide that a minority portion (e.g. 20%) of the equipment purchase price be paid only upon customer acceptance. In those situations under U.S. GAAP, the majority portion (e.g. 80%) of revenue where payment is tied to shipment and the entire product cost of sale are recognized upon shipment and passage of title and the minority portion of the purchase price related to customer acceptance is deferred and recognized upon receipt of customer acceptance and an adjustment (CHF 2.6 million) has been made to the statement of income to increase Ismeca’s net revenues in accordance with US GAAP.

 

(b) Adjustments to Cost of Sales—cost of sales consists primarily of the cost of materials, assembly and test labor, which includes salaries and benefit costs of employees, and overhead from operations. An adjustment (CHF 0.6 million) has been made to recognize the appropriate costs associated with the revenue adjustment described in (a) above. Under IFRS and U.S. GAAP there a number of significant differences in the area of accounting for pension and other post-retirement benefits. An adjustment (CHF 0.3 million) has been made to increase cost of sales to reflect the application of U.S. GAAP with respect to employees participating in Ismeca’s post-retirement benefit plan.

 

(c) Adjustments to Research and Development and Selling, General and Administrative Expense—as noted above, there are a number of significant differences in the area of accounting for pension and other post-retirement benefits under IFRS and U.S. GAAP. Adjustments to research and development expense (CHF 0.4 million) and selling, general and administrative expense (CHF 0.5 million) have been made to reflect the application of U.S. GAAP with respect to employees participating in Ismeca’s post-retirement benefit plan.

 

 

9


COHU, INC. AND ISMECA SEMICONDUCTOR HOLDING SA

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

 

(d) Gain on Sale of Facility—we have reclassified the gain generated by the sale of the facility that Ismeca’s headquarters in La Chaux-de-Fonds occupies from other operating income to gain on sale of facility in the U.S. GAAP statement of income in accordance with Cohu’s accounting policy.

 

(e) Reclassification of other operating expense, other operating income, financial income and financial expense—adjustments have been made to reclassify other operating expense (CHF 0.3 million) and other operating income (CHF 1.0 million) which represent sublease rent received and building depreciation and maintenance expense, associated with the subleased portion of the facility, and financial income and financial expense to interest and other income (expense), net in accordance with Cohu’s accounting policy.

 

10