Form: 8-K/A

Current report filing

July 31, 2015

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The following unaudited pro forma condensed combined financial statements and related notes present the condensed combined historical consolidated financial statements of TTM Technologies, Inc. (TTM) and Viasystems Group, Inc. (Viasystems) as if the merger of Vector Acquisition Corp. with and into Viasystems (the Merger) (with Viasystems surviving the Merger as a wholly owned subsidiary of TTM) had been consummated at earlier dates. The unaudited pro forma condensed combined balance sheet as of March 30, 2015 gives effect to the Merger as if it had been consummated on March 30, 2015. The unaudited pro forma condensed combined statements of operations for the year ended December 29, 2014 and for the three months ended March 30, 2015 give effect to the Merger as if it had been consummated on December 31, 2013.

The preliminary allocation of purchase price in the Merger as reflected in these unaudited pro forma condensed combined financial statements has been based upon preliminary estimates of the fair value of assets acquired, liabilities assumed and noncontrolling interests of Viasystems as of the date of the Merger. The pro forma adjustments are based on information available as of the date of this report. Certain assumptions and estimates are subject to change as TTM finalizes its determination of the fair value of the assets acquired, liabilities assumed and noncontrolling interest in connection with the Merger. Such final valuations are dependent upon procedures and other studies that are not complete. Any subsequent changes to the purchase price allocation that result in material changes to our consolidated financial statements will be adjusted retrospectively.

The historical financial information has been adjusted to give effect to pro forma events that are (1) directly attributable to the Merger, (2) factually supportable, and (3) expected to have a continuing impact on the combined financial operating results of TTM and Viasystems. The unaudited pro forma condensed combined financial statements do not reflect (1) any operating efficiencies, cost savings, or revenue enhancements that may be achieved by the combined company following the Merger and (2) certain nonrecurring expenses, such as potential restructuring charges, expected to be incurred within the first twelve months after the Merger. In addition, TTM will incur certain non-recurring charges within the first twelve months following the Merger, primarily associated with the fair value of acquired inventory, that have not been included in the unaudited pro forma condensed combined statements of operations.

The pro forma condensed combined financial statements are unaudited, are presented for informational purposes only, and are not necessarily indicative of the financial condition or operating results that would actually have occurred had the Merger been completed as of the dates or at the beginning of the periods presented. In addition, the unaudited pro forma condensed combined financial statements do not purport to project the future consolidated financial condition or operating results of the combined company. The unaudited pro forma condensed combined financial statements should be read together with:

 

  •  

the accompanying notes to the unaudited pro forma condensed combined financial statements;

 

  •  

the separate audited consolidated financial statements of TTM for the year ended December 29, 2014 included in TTM’s Annual Report on Form 10-K that can be found at www.sec.gov;

 

  •  

the separate audited consolidated financial statements of Viasystems the for year ended December 31, 2014 included in Exhibit 99.1 in this Current Report on Form 8-K/A;

 

  •  

the separate unaudited condensed consolidated financial statements of TTM as of March 30, 2015 and for the three months ended March 30, 2015 that can be found at www.sec.gov; and

 

  •  

the separate unaudited condensed consolidated financial statements of Viasystems as of March 31, 2015 and for the three months ended March 31, 2015 included in Exhibit 99.1 in this Current Report on Form 8-K/A.

TTM operates on a 52 or 53 week year ending on the Monday nearest December 31. Viasystems uses a calendar accounting fiscal period. For 2014, TTM’s accounting period ended December 29, 2014, while Viasystems’ accounting period ended December 31, 2014. For the first quarter ended 2015, TTM’s accounting period ended March 30, 2015, while Viasystems’ accounting period ended March 31, 2015. No pro forma adjustments were made to reconcile the accounting periods, as TTM believes that the one to two day difference is immaterial to the presentation of the operating results of the combined company.

Certain reclassifications have been made to Viasystems’ historical amounts to conform to TTM’s presentation.

 

1


Unaudited pro forma condensed combined balance sheet

As of March 30, 2015

 

(in thousands)

   TTM      Viasystems     Pro forma
adjustments
    Note   Pro forma
combined
 

ASSETS

           

Current assets:

           

Cash and cash equivalents

   $ 282,968       $ 81,632      $ (248,824   (a)   $ 164,358   
          1,030,000      (b)  
          (869,681   (c)  
          (111,737   (d)  

Accounts receivable, net

     239,645         219,865            459,510   

Accounts receivable due from related parties

     4,022         —              4,022   

Inventories

     153,920         130,864        18,800      (e)     303,584   

Prepaid expenses and other current assets

     49,898         31,671            81,569   
  

 

 

    

 

 

   

 

 

     

 

 

 

Total current assets

     730,453         464,032        (181,442       1,013,043   

Property, plant and equipment, net

     746,649         409,559        42,773      (f)     1,198,981   

Goodwill

     12,120         151,283        141,262      (g)     304,665   

Definite-lived intangibles, net

     17,390         88,797        57,703      (h)     163,890   

Deposits and other non-current assets

     15,262         13,101        19,388      (d)     47,751   
  

 

 

    

 

 

   

 

 

     

 

 

 

Total assets

   $ 1,521,874       $ 1,126,772      $ 79,684        $ 2,728,330   
  

 

 

    

 

 

   

 

 

     

 

 

 

LIABILITIES AND EQUITY

           

Current liabilities:

           

Accounts payable

   $ 194,186       $ 174,304          $ 368,490   

Convertible senior notes, net

     32,208         —              32,208   

Short-term debt, including current portion of long-term debt

     96,202         1,134      $ 89,500      (b)     89,500   
          (97,334   (c)  
          (2   (j)  

Account payable due to related parties

     16,852         —              16,852   

Equipment payable

     39,059         —              39,059   

Accrued expenses and other current liabilities

     78,101         99,649        10,702      (i)     169,248   
          (19,932   (d)  
          728      (j)  
  

 

 

    

 

 

   

 

 

     

 

 

 

Total current liabilities

     456,608         275,087        (16,338       715,357   
  

 

 

    

 

 

   

 

 

     

 

 

 

Convertible senior notes, net

     198,880         —              198,880   

Long-term debt

     129,500         612,348        940,500      (b)     907,250   
          (33,250   (d)  
          (741,122   (c)  
          (726   (j)  

Other long-term liabilities

     16,691         43,835            60,526   
  

 

 

    

 

 

   

 

 

     

 

 

 

Total long-term liabilities

     345,071         656,183        165,402          1,166,656   
  

 

 

    

 

 

   

 

 

     

 

 

 

Stockholders’ equity:

           

Common stock

     84         209        15      (k)     99   
          (209   (l)  

Additional paid-in-capital

     588,727         2,402,145        148,991      (k)     737,718   
          (2,402,145   (l)  

Retained earnings (deficit)

     79,867         (2,217,765     (26,811   (d)     53,056   
          2,217,765      (l)  

Statutory surplus reserves

     21,236         —              21,236   

Accumulated other comprehensive income

     30,281         6,986        (6,986   (l)     30,281   

Noncontrolling interest

     —           3,927            3,927   
  

 

 

    

 

 

   

 

 

     

 

 

 

Total stockholders’ equity

     720,195         195,502        (69,380       846,317   
  

 

 

    

 

 

   

 

 

     

 

 

 

Total liabilities and stockholders’ equity

   $ 1,521,874       $ 1,126,772      $ 79,684        $ 2,728,330   
  

 

 

    

 

 

   

 

 

     

 

 

 

 

2


Unaudited pro forma condensed combined statement of operations

For the year ended December 29, 2014

 

(in thousands, except per share amounts)

   TTM     Viasystems     Pro forma
adjustments
    Note   Pro forma
combined
 

Net sales

   $ 1,325,717      $ 1,204,102          $ 2,529,819   
       $ (28,936   (n)  

Cost of goods sold

     1,131,028        968,586        79,114      (m)     2,149,792   
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     194,689        235,516        (50,178       380,027   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating expenses:

          

Selling, general and administrative

     137,918        111,893        8,790      (m)     246,560   
         (12,041   (o)  

Depreciation

     —          87,904        (87,904   (m)     —     

Amortization of definite-lived intangibles

     8,387        6,167        12,774      (p)     27,328   

Restructuring charges

     —          7,351            7,351   

Impairment of long-lived assets

     1,845        —              1,845   

Guangzhou fire business interruption insurance proceeds

     —          (26,459         (26,459
  

 

 

   

 

 

   

 

 

     

 

 

 

Total operating expenses

     148,150        186,856        (78,381       256,625   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating income

     46,539        48,660        28,203          123,402   
  

 

 

   

 

 

   

 

 

     

 

 

 

Other income (expense):

          

Interest expense

     (23,830     (50,235     (10,935   (q)     (85,000

Loss on extinguishment of debt

     (506     —              (506

Other, net

     88        3,435            3,523   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other expense, net

     (24,248     (46,800     (10,935       (81,983
  

 

 

   

 

 

   

 

 

     

 

 

 

Income before income tax

     22,291        1,860        17,268          41,419   

Income tax provision

     (7,598     (17,036     (r)     (24,634
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

     14,693        (15,176     17,268          16,785   

Net income attributable to noncontrolling interests

     —          (814         (814
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) attributable to stockholders

   $ 14,693      $ (15,990   $ 17,268        $ 15,971   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) per share:

          

Basic

   $ 0.18          (s)   $ 0.16   
  

 

 

         

 

 

 

Dilutive

   $ 0.18          (s)   $ 0.16   
  

 

 

         

 

 

 

Weighted average number of common shares outstanding:

          

Basic

     83,238          15,082      (s)     98,320   

Dilutive

     83,941          15,082      (s)     99,023   

 

3


Unaudited pro forma condensed combined statement of operations

For the three months ended March 30, 2015

 

(in thousands, except per share amounts)

   TTM     Viasystems     Pro forma
adjustments
    Note   Pro forma
combined
 

Net sales

   $ 329,164      $ 304,628          $ 633,792   
       $ (6,778   (n)  

Cost of goods sold

     277,605        244,584        19,368      (m)     534,779   
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

  51,559      60,044      (12,590   99,013   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating expenses:

Selling, general and administrative

  43,924      31,529      2,152    (m)   66,082   
  (11,523 (o)

Depreciation

  —        21,520      (21,520 (m)   —     

Amortization of definite-lived intangibles

  1,874      1,379      3,356    (p)   6,609   

Gain on sale of assets

  (2,504   —        (2,504
  

 

 

   

 

 

   

 

 

     

 

 

 

Total operating expenses

  43,294      54,428      (27,535   70,187   
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating income

  8,265      5,616      14,945      28,826   
  

 

 

   

 

 

   

 

 

     

 

 

 

Other income (expense):

Interest expense

  (5,765   (12,499   (3,005 (q)   (21,269

Other, net

  (415   1,527      1,112   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other expense, net

  (6,180   (10,972   (3,005   (20,157
  

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) before income tax

  2,085      (5,356   11,940      8,669   

Income tax benefit (provision)

  1,361      (2,957 (r)   (1,596
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

  3,446      (8,313   11,940      7,073   

Net income attributable to noncontrolling interests

  —        (173   (173
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) attributable to stockholders

$ 3,446    $ (8,486 $ 11,940    $ 6,900   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) per share:

Basic

$ 0.04    (s) $ 0.07   
  

 

 

         

 

 

 

Dilutive

$ 0.04    (s) $ 0.07   
  

 

 

         

 

 

 

Weighted average number of common shares outstanding:

Basic

  83,603      15,082    (s)   98,685   

Dilutive

  84,465      15,082    (s)   99,547   

 

4


Notes to unaudited pro forma condensed combined financial statements

(dollars in thousands, except per share amounts)

Note 1. Basis of presentation

On May 31, 2015, TTM Technologies, Inc. (TTM) completed the acquisition of Viasystems Group, Inc. (Viasystems). Under the terms of the acquisition, Viasystems stockholders received approximately $248,824 in cash and approximately 15,082 shares of TTM common stock. Additionally, in connection with the completion of the acquisition, TTM assumed and refinanced Viasystems’ debt, which had a fair value of approximately $643,981 as of March 30, 2015.

The preliminary purchase price of the acquisition was approximately $397,830, estimated as follows:

 

Value of TTM common stock issued

   $ 149,006   

Cash consideration

     248,824   
  

 

 

 
     397,830   

Debt assumed

     643,981   
  

 

 

 

Enterprise value

   $ 1,041,811   
  

 

 

 

Under the acquisition method of accounting, the purchase price was allocated on a preliminary basis to the assets and liabilities of Viasystems based on the estimated fair value of assets acquired, liabilities assumed and noncontrolling interest at the date of consummation of the Merger. The preliminary allocation of the purchase price, as if the Merger had been consummated on March 30, 2015, is summarized below:

 

Current assets

   $ 482,832   

Property, plant, and equipment

     452,332   

Identifiable intangible assets, substantially all of which are customer relationships

     146,500   

Goodwill

     292,545   

Other assets

     745   

Current liabilities

     (285,381

Long-term debt

     (643,981

Noncontrolling interest

     (3,927

Other liabilities

     (43,835
  

 

 

 

Total

   $ 397,830   
  

 

 

 

The value of TTM common stock used in determining the purchase price was $9.88 per share, the closing price of TTM common stock on May 29, 2015 (the last business day prior to completion of the Merger).

The determination of the allocation of the purchase price is preliminary. The final determination of the purchase price allocation will be based on the fair value of assets acquired, including fair values of other identifiable intangibles, the fair value of liabilities assumed and noncontrolling interest as of May 31, 2015, and is currently in process. The excess purchase price over the fair value of identifiable assets acquired, liabilities assumed, and noncontrolling interests will be allocated to goodwill. The purchase price allocation will remain preliminary until TTM completes a valuation of significant identifiable intangibles acquired and determines the fair values of the assets acquired, liabilities assumed and noncontrolling interest.

The final determination of the purchase price allocation is expected to be completed as soon as practicable. The final amounts allocated to assets acquired, liabilities assumed, and noncontrolling interest could materially differ from the information presented in the unaudited pro forma condensed combined financial statements.

 

5


Note 2. Pro forma adjustments

Pro forma adjustments are necessary to reflect estimated preliminary amounts for (1) the purchase price, (2) Viasystems’ net tangible and intangible assets at an amount equal to the preliminary estimates of their fair values, (3) amortization expense related to the estimated amortizable intangible assets, (4) the issuance of debt and related interest expense, (5) non-recurring acquisition transaction costs, and (6) the income tax effect related to the pro forma adjustments.

There were no intercompany balances or transactions between TTM and Viasystems as of the dates and for the periods of these unaudited pro forma condensed combined financial statements.

The pro forma combined provision for income taxes does not necessarily reflect the amounts that would have resulted had TTM and Viasystems filed consolidated income tax returns during the periods presented. The pro forma combined provision for income taxes assumes the deferred tax liability related to purchase price basis adjustments will be fully offset by existing Viasystems deferred tax assets via the partial release of the valuation allowance. The pro forma combined provision for income taxes also does not include the impact of potential reversals of the valuation allowance for deferred tax assets of Viasystems and TTM as that effect is non-recurring.

Pro forma condensed combined balance sheet adjustments

 

(a)

Reflects the transfer of cash and cash equivalents to finance the cash component of the merger consideration paid in connection with the Merger.

 

(b)

Reflects the receipt of borrowings from a $950,000 Term Loan and an $80,000 U.S. ABL Revolving Loan. TTM has available a $150,000 U.S. ABL Revolving Loan and a $150,000 Asia Revolving Loan, of which TTM drew $80,000 of the U.S. ABL Revolving Loan. TTM does not currently expect to draw on the Asia ABL Revolving Loan.

 

(c)

Reflects the use of the borrowing proceeds to (1) pay in full $643,981, which is the fair value of Viasystems’ outstanding borrowings and (2) refinance $225,700 of TTM outstanding borrowings. The repayment of existing debt was contractually required. The carrying value of the Viasystems outstanding borrowings as of March 30, 2015 was $612,756.

 

(d)

Reflects the use of cash and cash equivalents to pay estimated transaction costs, costs to refinance Viasystems’ outstanding debt, and debt issuance costs. Also reflects the impact of the original issue discount for the Term Loan on the debt proceeds received. Specifically:

 

  •  

Estimated transaction and other non-recurring costs in the amount of $25,887, of which $23,986 was recognized by TTM and $1,901 by Viasystems, consist primarily of investment bank fees, legal fees, and other professional fees. These transaction and other non-recurring costs are being expensed as incurred.

 

  •  

Estimated refinancing costs in the amount of $33,250 which represents the original issue discount for the Term Loan, which will be recorded as a component of outstanding debt and accreted through maturity of the Term Loan at an effective rate of 7.49%.

 

  •  

Estimated debt issuance costs of $34,033, of which $1,365 was capitalized as of March 30, 2015, for the Term Loans, U.S. ABL Revolving Loan, and Asia ABL Revolving Loan, including origination fees, which are expected to be capitalized and reflected as a component of non-current assets in the unaudited pro forma condensed combined balance sheet.

 

  •  

Estimated payment of accrued interest in the amount of $19,932, which represents interest through March 30, 2015, in conjunction with the refinancing of the outstanding $600,000 aggregate principal amount of Viasystems’ 7.875% Senior Secured Notes due 2019, other Viasystems debt, and TTM debt.

 

    

The reduction of retained earnings reflects the sum of estimated transaction and other non-recurring costs of $25,887, and the write-off of TTM debt issuance costs of $924, which are not reflected in the pro forma statement of operations.

 

    

The incremental debt issuance costs are comprised of the estimated debt issuance costs for the Term Loans and ABL Revolving Loan facilities, less historical debt issuance costs of $12,356 for Viasystems and $924 for TTM. The TTM portion of historical debt issuance costs will be expensed.

 

6


(e)

Reflects adjustment of the historical Viasystems inventories to estimated fair value. Because this adjustment is directly attributable to the Merger and would not have an ongoing impact, it is not reflected in the unaudited pro forma condensed combined statements of operations. However, this inventory adjustment will impact cost of goods sold within the first 12 months after the consummation of the Merger and will thereby reduce gross margin.

 

(f)

Reflects net addition of $42,773 to record property, plant and equipment at fair value of $452,332 which consist of land and land use rights of $62,059, building and improvements of $186,348, machinery and equipment of $185,758 and $18,167 of other.

 

(g)

Reflects the net addition of goodwill of $141,262 to record goodwill of $292,545 as a result of the Merger less the historical Viasystems goodwill of $151,283.

 

(h)

Reflects the estimated fair value of Viasystems identifiable intangible assets acquired (substantially all of which are customer relationships) of $146,500 as a result of the Merger, less the Viasystems historical net intangible assets of $88,797.

 

(i)

Reflects the employment contract obligations related to a change in control for Viasystems’ senior management, which is assumed to be paid within the first 12 months after the effective date of the Merger.

 

(j)

Represents Viasystems’ capital lease obligations in the amount of $726 included as a component of long-term debt and TTM’s capital lease obligations in the amount of $2 included as a component of short-term debt, which has been reclassified to a component of other accrued liabilities for presentation purposes only.

 

(k)

Reflects the fair value of TTM common stock issued as part of the merger consideration paid in connection with the Merger.

 

(l)

Reflects the elimination of historical Viasystems retained earnings and other equity accounts.

Pro forma condensed combined statement of operations adjustments

 

(m)

Reflects the reclassification of Viasystems’ depreciation expense from total operating expenses to cost of goods sold and selling, general and administrative expense in order to conform to TTM’s presentation. The allocation of depreciation expense was estimated based on asset types and manufacturing use over their estimated useful lives.

 

(n)

Reflects a decrease in depreciation of $28,936 and $6,778 for the year ended December 29, 2014 and for the three months ended March 30, 2015, respectively, primarily for the reduction in carrying value for machinery and equipment to its fair value. Depreciation is based on straight-line methodology over 4 to 35 years of useful life. Assuming an aggregate weighted average useful life of eight years and straight-line depreciation, for every additional $10,000 allocated to building improvements and machinery and equipment, pre-tax earnings would decrease by $1,304 and $326 for the year ended December 29, 2014 and for the three months ended March 30, 2015, respectively. The decrease in depreciation is allocated to cost of goods sold.

 

(o)

To adjust for non-recurring transaction and other costs incurred of $10,367 and $1,674, respectively, and expensed during the year ended December 29, 2014, and $9,618 and $1,905, respectively, for the three months ended March 30, 2015. Additional transaction costs of $25,887 will be incurred and expensed subsequent to March 30, 2015.

 

(p)

Reflects incremental amortization of $12,774 and $3,356 for the year ended December 29, 2014 and for the three months ended March 30, 2015, respectively, for identified intangible assets based on the estimated fair values to be assigned to these assets as of consummation of the Merger. Substantially all of the intangible assets are expected to consist of customer relationships and, as a result, preliminary amortization expense was estimated to be recognized over eight years on a straight-line basis for pro forma purposes.

 

    

Assuming an aggregate weighted average useful life of eight years, and the amortization methods discussed above, for every additional $1,000 allocated to identified intangible assets, pre-tax earnings would decrease by $125 and $31 for the year ended December 29, 2014 and for the three months ended March 30, 2015, respectively.

 

7


(q)

Reflects incremental interest expense as follows:

 

(in thousands)

   For the year
ended

December 29,
2014
     For the three
months ended
March 30,
2015
 

Pro forma estimate of expense:

     

Contractual cash interest for Term Loan and U.S. ABL Revolving Loan

   $ 58,600       $ 14,650   

Amortization of debt issuance costs

     5,908         1,477   

Accretion of Term Loan original issue discount

     5,222         1,275   

Unused commitment fees on U.S. ABL Revolving Loan and Asia ABL Revolving Loan

     826         206   
  

 

 

    

 

 

 
     70,556         17,608   

Less historical expense:

     

Viasystems

     50,235         12,499   

TTM

     9,386         2,104   
  

 

 

    

 

 

 

Incremental expense

   $ 10,935       $ 3,005   
  

 

 

    

 

 

 

 

    

Contractual cash interest represents estimated interest for the Term Loan and the $80,000 U.S. ABL Revolving Loan at weighted average rates of 6.0% and 2.0%, respectively. Debt issuance costs in the amount of $34,033 are to be amortized at a weighted average useful life of 5.8 years. Unused commitment fees are estimated using 3/8th percentage point on the unused portion of both the U.S. ABL Revolving Loan and the Asia ABL Revolving Loan. Additionally, the original issue discount of $33,250 is to be amortized using an effective interest rate of 7.49% to maturity of the Term Loan.

 

    

The effect of a 1/8th percentage point variance in the weighted average interest rate on pre-tax earnings would be $1,288 and $322 for the year ended December 29, 2014 and for the three months ended March 30, 2015, respectively.

 

    

Historical Viasystems debt and $225,700 of TTM debt consist of senior secured notes and bank loans at varying interest rates. For purposes of these pro forma condensed combined financial statements, maturities of total pro forma combined long-term debt are as follows: $9,500 for year 1, $38,000 for year 2, $47,500 for years 3 through 6, and the remaining outstanding balance due on May 31, 2021.

 

(r)

No income tax effect has been provided for the pro forma adjustments to income (loss) before income tax, as it is anticipated that the adjustment will primarily be in entities with a deferred tax valuation allowance. The effective tax rate of the combined company could be significantly different depending on post-acquisition activities.

 

(s)

Represents the addition of shares of TTM common stock that were issued in connection with the Merger.

 

    

Pro forma basic earnings per share is calculated by dividing the pro forma combined net income by the pro forma weighted average shares outstanding as the pro forma earnings are net income. Pro forma diluted earnings per share is calculated by dividing the pro forma combined net income by the pro forma diluted weighted average shares outstanding as the pro forma earnings are net income.

 

8


    

A reconciliation of the shares used to calculate TTM’s historical basic and diluted earnings per share to shares used to calculate the pro forma basic and diluted earnings per share follows:

 

     For the year
ended

December 29,
2014
   For the three
months ended
March 30,
2015

Basic

     

Shares used to calculate TTM’s historical basic earnings per share

   83,238    83,603

Shares issued in connection with the Merger

   15,082    15,082
  

 

  

 

Shares used to calculate pro forma basic earnings per share

   98,320    98,685
  

 

  

 

Diluted

     

Shares used to calculate TTM’s historical diluted earnings per share

   83,941    84,465

Shares issued in connection with the Merger

   15,082    15,082
  

 

  

 

Shares used to calculate pro forma diluted earnings per share

   99,023    99,547
  

 

  

 

 

9