UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Form 10-Q
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended March 31, 2004
or
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Transition Period From to
Commission File Number 333-82540
IPC ACQUISITION CORP.
| Delaware | 74-3022102 | |
| (State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) | |
| 88 Pine Street, Wall Street Plaza, New York, NY | 10005 | |
| (Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (212) 825-9060
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
| Class | Outstanding at April 30, 2004 | |
| Common Stock, par value $0.01 | 14,724,380 shares |
IPC ACQUISITION CORP.
INDEX
| Page |
||||||||
| 1 | ||||||||
| 2 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 20 | ||||||||
| 34 | ||||||||
| 35 | ||||||||
| 36 | ||||||||
| 36 | ||||||||
| 36 | ||||||||
| 36 | ||||||||
| 36 | ||||||||
| 36 | ||||||||
| 37 | ||||||||
| Exhibit 31.1-CEO CERTIFICATION | ||||||||
| Exhibit 31.2-CFO CERTIFICATION | ||||||||
| Exhibit 32.1-CEO CERTIFICATION | ||||||||
| Exhibit 32.2-CFO CERTIFICATION | ||||||||
Part I Financial Information:
Item 1. Financial Statements
IPC ACQUISITION CORP.
| March 31, | September 30, | |||||||
| 2004 |
2003 |
|||||||
Assets |
||||||||
Assets: |
||||||||
Cash |
$ | 10,972 | $ | 25,800 | ||||
Accounts receivable, net of allowance of $2,170 and $1,103, respectively |
53,987 | 60,201 | ||||||
Inventories, net |
25,786 | 30,396 | ||||||
Prepaid and other current assets |
6,031 | 5,523 | ||||||
Total current assets |
96,776 | 121,920 | ||||||
Property, plant and equipment, net |
25,290 | 24,419 | ||||||
Goodwill |
95,251 | 83,079 | ||||||
Intangible assets, net |
198,917 | 200,085 | ||||||
Deferred financing costs, net |
13,191 | 14,146 | ||||||
Other assets |
1,172 | 1,261 | ||||||
Total assets |
$ | 430,597 | $ | 444,910 | ||||
Liabilities and Stockholders Equity |
||||||||
Liabilities: |
||||||||
Current portion of long term debt |
$ | 550 | $ | 550 | ||||
Accounts payable |
5,294 | 2,787 | ||||||
Accrued expenses and other current liabilities |
29,995 | 28,541 | ||||||
Income taxes payable |
3,975 | 4,208 | ||||||
Customer advances on installation contracts |
11,595 | 18,989 | ||||||
Deferred revenue on maintenance contracts |
19,134 | 13,128 | ||||||
Current portion of guarantees on former parent obligations |
1,353 | 1,353 | ||||||
Deferred purchase consideration |
| 6,722 | ||||||
Total current liabilities |
71,896 | 76,278 | ||||||
Term loan |
54,175 | 54,450 | ||||||
Senior subordinated notes |
150,000 | 150,000 | ||||||
Deferred taxes, net |
16,490 | 12,182 | ||||||
Deferred compensation |
2,885 | 2,936 | ||||||
Guarantees on former parent obligations and other long-term liabilities |
1,339 | 1,885 | ||||||
Total liabilities |
296,785 | 297,731 | ||||||
Commitments and Contingencies |
||||||||
Stockholders equity: |
||||||||
Common stock, $0.01 par value, 25,000,000 shares authorized; 14,724,380
shares issued and outstanding at March 31, 2004 and September 30, 2003,
respectively |
147 | 147 | ||||||
Paid in capital |
145,846 | 145,846 | ||||||
Notes receivable for purchases of common stock |
(325 | ) | (393 | ) | ||||
Accumulated deficit |
(22,084 | ) | (5,161 | ) | ||||
Accumulated other comprehensive income |
10,228 | 6,740 | ||||||
Total stockholders equity |
133,812 | 147,179 | ||||||
Total liabilities and stockholders equity |
$ | 430,597 | $ | 444,910 | ||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
1
IPC ACQUISITION CORP.
| Three Months Ended | Six Months Ended | |||||||||||||||
| March 31, | March 31, | |||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Revenue: |
||||||||||||||||
Product sales and installations |
$ | 41,002 | $ | 32,819 | $ | 69,106 | $ | 56,570 | ||||||||
Service |
38,037 | 23,486 | 70,100 | 48,118 | ||||||||||||
| 79,039 | 56,305 | 139,206 | 104,688 | |||||||||||||
Cost of goods sold (depreciation shown separately): |
||||||||||||||||
Product sales and installations |
22,196 | 19,680 | 39,463 | 31,934 | ||||||||||||
Service |
19,059 | 11,894 | 35,785 | 24,929 | ||||||||||||
Depreciation and amortization |
968 | 299 | 1,710 | 596 | ||||||||||||
| 42,223 | 31,873 | 76,958 | 57,459 | |||||||||||||
Gross profit |
36,816 | 24,432 | 62,248 | 47,229 | ||||||||||||
Research and development |
3,599 | 2,928 | 7,008 | 5,663 | ||||||||||||
Selling, general and administrative |
15,138 | 10,742 | 28,426 | 19,472 | ||||||||||||
Depreciation and amortization |
5,388 | 4,798 | 10,555 | 9,529 | ||||||||||||
Income from operations |
12,691 | 5,964 | 16,259 | 12,565 | ||||||||||||
Other income (expense): |
||||||||||||||||
Interest expense, net |
(5,814 | ) | (6,477 | ) | (11,336 | ) | (12,682 | ) | ||||||||
Other income (expense), net |
(140 | ) | 802 | 307 | 1,327 | |||||||||||
Income before income taxes |
6,737 | 289 | 5,230 | 1,210 | ||||||||||||
Income tax expense |
3,932 | 900 | 4,189 | 2,023 | ||||||||||||
Net income (loss) |
$ | 2,805 | $ | (611 | ) | $ | 1,041 | $ | (813 | ) | ||||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
2
IPC ACQUISITION CORP.
| Six Months Ended | ||||||||
| March 31, | ||||||||
| 2004 |
2003 |
|||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | 1,041 | $ | (813 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
4,552 | 2,975 | ||||||
Amortization of intangibles |
7,713 | 7,150 | ||||||
Amortization of deferred financing costs |
955 | 1,463 | ||||||
Provision for doubtful accounts |
299 | (54 | ) | |||||
Deferred income taxes |
2,445 | (1,447 | ) | |||||
Amortization of guarantees on former parent obligations |
(677 | ) | | |||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
9,634 | 5,292 | ||||||
Inventories |
5,020 | (13,626 | ) | |||||
Prepaids and other current assets |
(27 | ) | (1,296 | ) | ||||
Other assets |
165 | 1 | ||||||
Accounts payable, accrued expenses and other liabilities |
1,290 | (4,656 | ) | |||||
Income taxes payable |
(1,083 | ) | 1,162 | |||||
Customer advances and deferred revenue |
(1,983 | ) | 17,196 | |||||
Net cash provided by operating activities |
29,344 | 13,347 | ||||||
Cash flows from investing activities: |
||||||||
Capital expenditures |
(4,221 | ) | (2,284 | ) | ||||
Global Crossing Settlement: |
||||||||
Proceeds from restricted cash account and other amounts |
| 9,419 | ||||||
Cash payments |
| (5,200 | ) | |||||
Payment of Gains US and UK earn-out consideration and deferred purchase price |
(6,756 | ) | | |||||
Acquisition of Gains Asia, net of cash acquired |
(15,182 | ) | | |||||
Net cash provided by (used in) investing activities |
(26,159 | ) | 1,935 | |||||
Cash flows from financing activities: |
||||||||
Principal payments on term loan |
(275 | ) | (17,160 | ) | ||||
Issuance costs for term loan amendment |
| (310 | ) | |||||
Deferred compensation payments |
(51 | ) | (46 | ) | ||||
Payment of special cash dividend |
(17,964 | ) | | |||||
Net cash used in financing activities |
(18,290 | ) | (17,516 | ) | ||||
Effect of exchange rate changes on cash |
277 | (651 | ) | |||||
Net decrease in cash |
(14,828 | ) | (2,885 | ) | ||||
Cash, beginning of period |
25,800 | 25,294 | ||||||
Cash, end of period |
$ | 10,972 | $ | 22,409 | ||||
Supplemental disclosures of cash flow information: |
||||||||
Cash paid during the periods for: |
||||||||
Income taxes |
$ | 2,493 | $ | 2,524 | ||||
Interest |
$ | 10,674 | $ | 11,575 | ||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
3
IPC ACQUISITION CORP.
1. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements include the accounts of IPC Acquisition Corp. (the Company) and its wholly and partially owned subsidiaries. The unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial reporting and the requirements of Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include certain information and footnote disclosures required by accounting principles generally accepted in the United States for annual financial reporting and should be read in conjunction with the audited consolidated financial statements included in the Companys Form 10-K for the fiscal year ended September 30, 2003, as filed with the Securities and Exchange Commission.
These unaudited condensed consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments, that are, in the opinion of management, necessary for a fair presentation of the results of operations for the interim periods presented. Interim period operating results may not be indicative of the operating results to be expected for the full year or any other interim period.
The unaudited condensed consolidated financial statements for the three and six months ended March 31, 2004 and 2003 include the accounts of the Company and its wholly and partially owned subsidiaries. The Company had no operations prior to the December 20, 2001 acquisition of IPC Information Systems, Inc. and Asia Global Crossing IPC Trading Systems Australia Pty. Ltd. (the IPC Information Systems Acquisition). On April 30, 2003, the Company purchased Gains International (US) Inc. and Gains International (Europe) Limited and on January 6, 2004 purchased Gains International Asia Holdings Limited. The results of operations of the acquired businesses have been included in the Companys financial statements from their respective acquisition dates through March 31, 2004. Intercompany balances and transactions have been eliminated.
Revenue Recognition
Revenue from product sales and installation is recognized upon completion of the installation or, for contracts that are completed in stages and include contract specified milestones, upon achieving such contract milestones, and the delivery and customer acceptance of a fully functional system. Revenue from sales to distributors is recognized upon shipment. Customers are generally progress-billed prior to the completion of the installations. The revenue related to these advance payments is deferred until the system installations are completed or specified milestones are attained. Costs incurred on uncompleted contracts and stages are accumulated and recorded as inventory awaiting installation. In addition, contracts for annual recurring turret and Information Transport Systems, or I.T.S., services are generally billed in advance, and are recorded as revenue ratably (on a monthly basis) over the contractual periods. Revenue from moves, additions and changes, commonly known as MACs, to turret systems is recognized upon completion, which generally occurs in the same month or the month following the order for services. Revenue from the Companys Network Services division, which provides voice and data services to the financial community, is generally billed at the beginning of the month and recognized in the same month.
Goodwill and Other Intangible Assets
Goodwill represents the excess of the cost over the net of the fair value of the identifiable tangible and intangible assets acquired and the fair value of liabilities assumed in acquisitions. The Company adopted Statement of Financial Accounting Standards (SFAS) No. 142 Goodwill and Other Intangible Assets (SFAS 142) in December 2001 and, in accordance with SFAS 142, there is no amortization of goodwill and intangible assets that have indefinite useful lives. However, goodwill is tested for impairment annually using the two-step process specifically provided in SFAS 142. Other intangible assets are carried at cost. Technology is amortized over its estimated useful life of between 3 to 7 years, customer relationships are amortized over their estimated useful lives of 8 to 20 years, and proprietary software is amortized over its estimated useful life of 7 years. Trade name has been deemed to have an indefinite life and is not subject to amortization expense, but instead is subject to annual impairment tests in accordance with the provisions of SFAS 142. In determining that the trade name has an indefinite life, the Company considered the following factors: the ongoing active use of its trade name, which is directly associated with a leading position in turret solutions, the lack of any legal, regulatory or contractual provisions that may limit the useful life of the trade name, the lack of any substantial costs to maintain the asset, the positive impact on its trade name generated by its other ongoing business activities (including marketing and development of new technology and new products) and its commitment to products branded with its trade name over its 30 year history. The Companys acquired trade name has significant market recognition and the Company expects to derive benefits from the use of such asset beyond the foreseeable future.
4
IPC ACQUISITION CORP.
The Company most recently completed the required annual impairment test as of July 1, 2003 (the first day of the fourth quarter of the 2003 fiscal year), and concluded that there was no impairment to its recorded goodwill or trade name. There have been no indicators of impairment during the six months ended March 31, 2004 that would require the Company to perform an impairment test for this period. The Company believes the recorded values of goodwill and trade name in the amounts of $95.3 million and $18.0 million, respectively, at March 31, 2004 are fully recoverable.
Special Cash Dividend
On December 31, 2003, the Company declared a special cash dividend of approximately $18.0 million, or $1.22 per share, to stockholders of record on December 31, 2003, of which approximately $17.9 million was paid on December 31, 2003. The remaining $0.1 million was paid in January 2004.
Stock-Based Compensation
As permitted by Financial Accounting Standards Board (FASB) Statement No. 123, Accounting for Stock-Based Compensation (SFAS 123), the Company has elected to follow Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25) and related interpretations in accounting for its employee option plans. Under APB 25, no compensation expense is recognized at the time of an option grant if the exercise price of the employee stock option is fixed and equals or exceeds the fair market value of the underlying common stock on the date of the grant and the number of shares to be issued pursuant to the exercise of such options are fixed on the date of the grant.
Pro forma information regarding net income (loss) is required by SFAS 123, and has been determined as if the Company had been accounting for its employee stock options under the fair value method of that Statement. The fair value of these options was estimated at the date of the grant using a Black-Scholes option pricing model with the following assumptions for the three months ended March 31, 2004 and 2003: weighted-average risk-free interest rate of 2.1%; weighted-average volatility factor of the expected market price of the Companys common stock of 90%; dividend yield of 14.2% for 2004 only and a weighted-average expected life of the options of 4 years.
The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Companys employee stock options have characteristics significantly different from those of traded options and because changes in the subjective input assumptions can materially affect the fair value estimate, in managements opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.
For purposes of pro forma disclosures, the estimated fair value of options granted is amortized to expense over their vesting periods. The weighted-average grant date fair value of options granted during the three months ended March 31, 2004 was $2.44. The Companys pro forma net income (loss) for all periods is shown below. These amounts may not necessarily be indicative of the pro forma effect of SFAS 123 for future periods in which ptions may be granted.
The Company recorded no compensation expense under APB 25 for the periods presented. If the Company elected to recognize compensation expense based on the fair value of the options granted at grant date, as prescribed by SFAS 123, net income (loss) would have been adjusted to the pro forma amounts indicated in the table below:
| Three Months Ended | Six Months Ended | |||||||||||||||
| March 31, | March 31, | |||||||||||||||
| (dollars in thousands) | 2004 |
2003 |
2004 |
2003 |
||||||||||||
Reported
net income (loss) |
$ | 2,805 | $ | (611 | ) | $ | 1,041 | $ | (813 | ) | ||||||
Add back total stock-based
employee compensation
determined under APB 25
intrinsic value method, net
of tax |
| | | | ||||||||||||
Deduct total stock-based
employee compensation
expense determined under
SFAS 123 fair value based
method for all awards, net
of tax |
(383 | ) | (186 | ) | (751 | ) | (371 | ) | ||||||||
Net income (loss), pro forma |
$ | 2,422 | $ | (797 | ) | $ | 290 | $ | (1,184 | ) | ||||||
The special cash dividend that was declared by the Company on December 31, 2003 reduced the market value per share of the Companys common stock. As a result, in order to provide equitable treatment to holders of stock options to purchase the
5
IPC ACQUISITION CORP.
Companys common stock, the Company repriced the exercise price of all of its outstanding stock options from $10.00 per share to $8.78 per share on December 31, 2003. This repricing does not require variable accounting treatment for such options (recording future compensation expense based upon changes in the fair value of the options). The reduction in the exercise price of $1.22 per share is equivalent to the per share amount of the special cash dividend to stockholders at that date and to the reduction in market value per share of the Companys common stock.
Effects of Recently Issued Accounting Standards
In December 2003, the FASB issued FASB Interpretation No. 46R, Consolidation of Variable Interest Entities an Interpretation of ARB No. 51 (FIN 46R). This Interpretation, which replaces FASB Interpretation No. 46 Consolidation of Variable Interest Entities, clarifies the application of Accounting Research Bulletin No. 51, Consolidated Financial Statements (ARB 51), to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. Application of FIN 46R was required for the Company for the second quarter of its 2004 fiscal year. The Company has determined that its investment in Purple Voice Holdings Limited (Purple Voice) meets the criteria of a variable interest entity requiring consolidation under FIN 46R. However, because the Company has voting control over Purple Voice, it has been consolidating Purple Voice in accordance with the requirements of ARB 51. Accordingly, there was no further impact upon the consolidated financial statements resulting from the adoption of FIN 46R.
Comprehensive Income (Loss)
The balance sheets and statements of operations of the Companys foreign operations are measured using the local currency as the functional currency. Assets and liabilities of these foreign operations are translated at the period-end exchange rate and revenue and expense amounts are translated at the average rates of exchange prevailing during the period. The resulting foreign currency translation adjustments are accumulated as a component of other comprehensive income (loss).
| Three Months Ended | Six Months Ended | |||||||||||||||
| March 31, | March 31, | |||||||||||||||
| (dollars in thousands) | 2004 |
2003 |
2004 |
2003 |
||||||||||||
Reported net income (loss) |
$ | 2,805 | $ | (611 | ) | $ | 1,041 | $ | (813 | ) | ||||||
Translation adjustment, net of tax |
374 | (949 | ) | 3,488 | 161 | |||||||||||
Total comprehensive income (loss) |
$ | 3,179 | $ | (1,560 | ) | $ | 4,529 | $ | (652 | ) | ||||||
2. Acquisitions
IPC Information Systems Acquisition
The Company was formed in November 2001 by a group led by GS Capital Partners 2000, L.P. (GSCP 2000), and other private equity funds affiliated with Goldman, Sachs & Co., to acquire IPC Information Systems, Inc. and Asia Global Crossing IPC Trading Systems Australia Pty. Ltd (collectively, IPC Information Systems). The Company did not have any assets or operations prior to the IPC Information Systems Acquisition. On December 20, 2001, the Company purchased IPC Information Systems from Global Crossing and Asia Global Crossing, Ltd. and various of their affiliates. The Company and various of its subsidiaries also entered into a network services, channel sales and transition services agreement with Global Crossing and various other parties that obligated the Company to market or resell Global Crossings channel network services to its customers and restricted its ability to supply telecommunications services to any third party or to own a network capable of providing these services to any third party. Under the purchase agreement, the total purchase price for the shares and assets was $360.0 million, subject to various adjustments for working capital and customer advances. As a result of the IPC Information Systems Acquisition, the Company owns a leader in turret solutions, based on its base of approximately 110,000 turrets and related equipment installed in trading positions worldwide.
On January 28, 2002, Global Crossing and 54 of its subsidiaries filed petitions for relief under Chapter 11 of Title 11 of the United States Code. On March 13, 2003, the Company entered into a settlement and rejection agreement with Global Crossing. Pursuant to the settlement and rejection agreement, all of the remaining obligations under the purchase agreement relating to the IPC Information Systems Acquisition were terminated, including Global Crossings obligation to pay any portion of the deferred purchase price and Global Crossings obligation to indemnify the Company for specific tax liabilities. In addition, the Company and Global Crossing mutually released each other for all prior claims. The bankruptcy court entered an order on March 14, 2003 approving the settlement and rejection agreement.
6
IPC ACQUISITION CORP.
Prior to the completion of the IPC Information Systems Acquisition, a subsidiary of IPC Information Systems leased six floors at 67-73 Worship Street, London, England at an annual rate of approximately £565,000, or $1.0 million, assuming an exchange rate of £1 to $1.8262. Of these six floors, the Company uses one floor for office space and an affiliate of Global Crossing uses five floors for telecommunications and networking equipment. Under the lease, which expires in 2010, the Company remains liable to the landlord for all six floors. Pursuant to the purchase agreement with Global Crossing, the Company entered into a sublease for a portion of these premises with an affiliate of Global Crossing and the landlord has consented to that sublease. Through March 31, 2004, Global Crossings affiliate has made all of its required sublease payments.
Under the terms of the settlement and rejection agreement, the Company deposited $5.2 million in an escrow account. Global Crossing received $3.2 million from the escrow account upon the filing of certain tax returns. Global Crossing will receive the remaining $2.0 million from the escrow account after a $2.0 million irrevocable letter of credit is issued on behalf of the Company. The Company will have the right to draw on that letter of credit in the event Global Crossings affiliate fails to make any payments due to the Company pursuant to the sublease for office space at 67-73 Worship Street in London, England.
The Company believes that all tax returns required to be filed in respect of IPC Information Systems, Inc. and its subsidiaries for periods prior to and including the date of the IPC Information Systems Acquisition have now been filed. These returns consist of consolidated tax returns with Global Crossing, and, where required by law, separate tax returns for IPC Information Systems, Inc. and/or its subsidiaries.
As a result of the termination of the purchase agreement, Global Crossing has been relieved of all of its obligations under the purchase agreement, including, among other things, indemnifying the Company for tax liabilities that may be imposed upon IPC Information Systems, Inc. and its subsidiaries for periods prior to and including the date of the IPC Information Systems Acquisition. Therefore, in the event that any tax liabilities are imposed, as a result of an audit or otherwise, on IPC Information Systems, Inc. and/or its subsidiaries for periods prior to and including the date of the IPC Information Systems Acquisition, the Company may be required to pay those taxes and is no longer able to seek indemnification from Global Crossing. As of March 31, 2004, the aggregate amount of taxes for which the Company has received notices of taxes due from various jurisdictions and recognized as tax liabilities under purchase accounting is approximately $6.5 million and, as of March 31, 2004, the Company has made settlement payments aggregating $0.8 million. The Company estimates that the range of its exposure for additional tax liabilities is from $0.0 to $36.0 million. In computing its estimated range of potential tax liabilities, the Company took into account tax returns in certain jurisdictions where the statutes of limitations have not yet expired. Under those tax returns as filed, the remaining liability is zero. Although the Company believes that all those tax returns have been filed correctly, such returns may be audited and additional taxes may be assessed (or refunds may be granted). Payment by the Company of a significant amount of these potential tax liabilities could have a material adverse effect on the Companys financial condition and results of operations, requiring the Company to seek additional financing. In that event, the Company cannot make assurances that it will be able to obtain additional financing on commercially reasonable terms, or at all.
Pursuant to the settlement and rejection agreement, Global Crossing has also paid over to the Company approximately $2.2 million for payroll and federal tax refunds received by it for periods prior to and including the date of the IPC Information Systems Acquisition. Global Crossing is also required to pay the Company any future tax refunds or credits it receives that are applicable to IPC Information Systems, Inc. and its subsidiaries for these periods.
As part of the settlement and rejection agreement, the Company also entered into an amendment to the network services, channel sales and transition services agreement. Under the amendment, the Company no longer has any obligation to market or resell Global Crossings channel network services to its customers. Additionally, pursuant to the amendment, the Company is permitted to use any other provider of network services for its own internal purposes so long as the Companys aggregate annual payments to Global Crossing and its subsidiaries are at least $48,000.
Gains US and UK Acquisition
On April 30, 2003, the Company exercised its option to purchase Gains International (US) Inc. and Gains International (Europe) Limited (collectively Gains US and UK) from GSCP 2000 and other private equity funds affiliated with Goldman, Sachs & Co., who own substantially all of the Companys common stock, for 664,380 shares of common stock valued at approximately $5.7 million, deferred purchase consideration of $3.1 million and earn-out consideration of approximately $3.6 million. There is no further contingent consideration in connection with this acquisition. With the acquisition of Gains US and UK, the Company now offers voice and data services primarily to the financial services community under the name Network
7
IPC ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTSContinued
(Unaudited)
March 31, 2004
Services. This transaction followed the completion of a transaction involving the sale of Gains International (US) Inc., Gains International (Europe) Limited and Gains International Asia Holdings Limited to entities formed by GSCP 2000 and other private equity funds affiliated with Goldman, Sachs & Co.
The following table summarizes the fair value of the assets acquired and the liabilities assumed at the date of the acquisition. The purchase price on the date of the acquisition exceeded the fair market value of the net assets acquired by approximately $11.3 million and was recorded as goodwill on the consolidated balance sheet. The primary factor that contributed to a purchase price that resulted in the recognition of goodwill is the potential ability of the Network Services division to generate income from operations and cash flows from operating activities in the future. The goodwill and intangible assets are not amortizable for income tax purposes.
| Condensed Balance Sheet (dollars in thousands) | ||||
Current assets |
$ | 6,115 | ||
Property, plant and equipment, net |
2,645 | |||
Goodwill |
11,324 | |||
Intangible assets |
1,664 | |||
Other long-term assets |
12 | |||
Total assets acquired |
21,760 | |||
Current liabilities |
9,345 | |||
Deferred purchase consideration |
3,128 | |||
Earn-out consideration |
3,594 | |||
Total liabilities assumed |
16,067 | |||
Acquisition
consideration at closing |
$ | 5,693 | ||
The acquisition of Gains US and UK was accounted for using the purchase method of accounting in accordance with FASB Statement No. 141, Business Combinations (SFAS 141) and accordingly, the Companys consolidated results of operations for the six months ended March 31, 2004 include the operating results of Gains US and UK from the date of purchase. The following table represents the allocation of the excess of the purchase price over the historical cost of the net tangible assets acquired at the date of the purchase:
| (dollars in thousands) | ||||||||||||
Common stock issued at closing |
$ | 5,693 | ||||||||||
Deferred purchase price payment |
3,128 | |||||||||||
Earn-out consideration |
3,594 | |||||||||||
Transaction costs |
1,703 | |||||||||||
Total consideration |
14,118 | |||||||||||
Historical cost of net tangible assets acquired |
(1,130 | ) | ||||||||||
Excess of purchase price over net tangible assets acquired |
$ | 12,988 | ||||||||||
Allocation of excess purchase price: |
||||||||||||
Residual goodwill (indefinite life) |
$ | 11,324 | ||||||||||
Identified intangibles: |
||||||||||||
Customer relationships (8 year life) |
$ | 1,200 | ||||||||||
Proprietary software (7 year life) |
464 | |||||||||||
Total identified intangibles |
1,664 | |||||||||||
Total allocation of excess purchase price |
$ | 12,988 | ||||||||||
8
IPC ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTSContinued
(Unaudited)
March 31, 2004
Gains Asia Acquisition
On January 6, 2004, the Company purchased Gains International Asia Holdings Limited (Gains Asia) from GSCP 2000 and other private equity funds affiliated with Goldman, Sachs & Co. for approximately $17.4 million in cash consideration, including an $11.9 million payment at closing and an advance payment of $5.5 million made in October 2003. This transaction followed the acquisition of Gains US and UK in April 2003 and completes the purchase of all the Gains related entities. With the acquisition of Gains Asia, along with the acquisition of Gains US and UK, the Company now owns and operates its own private global voice and data network under the name Network Services.
The following table summarizes the fair value of the assets acquired and the liabilities assumed at the date of the acquisition. The purchase price on the date of the acquisition exceeded the fair market value of the net assets acquired by approximately $9.6 million and was recorded as goodwill on the consolidated balance sheet. The primary factor that contributed to a purchase price that resulted in the recognition of goodwill is the ability of Gains Asia, along with Gains US and UK, to generate income from operations and cash flows from operating activities in the future. The goodwill and intangible assets are not amortizable for income tax purposes.
| Condensed Balance Sheet (dollars in thousands) | ||||
Current assets |
$ | 5,010 | ||
Property, plant and equipment, net |
991 | |||
Goodwill |
9,616 | |||
Intangible assets |
4,400 | |||
Total assets acquired |
20,017 | |||
Current liabilities |
2,252 | |||
Advance payment and other liabilities |
5,848 | |||
Total liabilities assumed |
8,100 | |||
Acquisition
consideration at closing |
$ | 11,917 | ||
The acquisition of Gains Asia was accounted for using the purchase method of accounting in accordance with SFAS 141 and accordingly, the Companys consolidated results of operations for the three and six months ended March 31, 2004 include the operating results of Gains Asia from the date of purchase. The following table represents the preliminary allocation of the excess of the purchase price over the historical cost of the net tangible assets acquired at the date of the purchase:
| (dollars in thousands) | ||||
Cash paid at closing |
$ | 11,917 | ||
Advance payment |
5,528 | |||
Transaction costs |
425 | |||
Total consideration |
17,870 | |||
Historical cost of net tangible assets acquired |
(3,854 | ) | ||
Excess of purchase price over net tangible assets acquired |
$ | 14,016 | ||
Allocation of excess purchase price: |
||||