Back to GetFilings.com



Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

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.

(Exact name of registrant as specified in its charter)
     
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)

Registrant’s 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 issuer’s 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


Table of Contents

Part I – Financial Information:

Item 1. Financial Statements

IPC ACQUISITION CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands Except Share Amounts)
(Unaudited)
                 
    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


Table of Contents

IPC ACQUISITION CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In Thousands)
                                     
    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


Table of Contents

IPC ACQUISITION CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In Thousands)
                 
    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


Table of Contents

IPC ACQUISITION CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
March 31, 2004

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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


Table of Contents

IPC ACQUISITION CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—Continued
(Unaudited)
March 31, 2004

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 Company’s 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 Company’s 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 management’s 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 Company’s 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 Company’s common stock. As a result, in order to provide equitable treatment to holders of stock options to purchase the

5


Table of Contents

IPC ACQUISITION CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—Continued
(Unaudited)
March 31, 2004

Company’s 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 Company’s 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 Company’s 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 Crossing’s 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 Crossing’s obligation to pay any portion of the deferred purchase price and Global Crossing’s 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


Table of Contents

IPC ACQUISITION CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—Continued
(Unaudited)
March 31, 2004

     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 Crossing’s 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 Crossing’s 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 Company’s 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 Crossing’s 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 Company’s 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 Company’s 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


Table of Contents

IPC ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—Continued
(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 Company’s 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


Table of Contents

IPC ACQUISITION CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS—Continued
(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 Company’s 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: