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 June 30, 2004
OR
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 000-49755
QUINTON CARDIOLOGY SYSTEMS, INC.
| Delaware | 94-3300396 | |
| (State of Incorporation) | (IRS Employer Identification No.) |
3303 Monte Villa Parkway
Bothell, Washington 98021
(Address of principal executive offices)
(425) 402-2000
(Registrants telephone number)
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 NOo
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YESx NOo
The number of shares outstanding of the registrants common stock as of July 26, 2004 was 13,919,940.
1
TABLE OF CONTENTS
| 3 | ||||||||
| 3 | ||||||||
| 13 | ||||||||
| 27 | ||||||||
| 27 | ||||||||
| 28 | ||||||||
| 28 | ||||||||
| 28 | ||||||||
| 28 | ||||||||
| 28 | ||||||||
| 28 | ||||||||
| 28 | ||||||||
| 29 | ||||||||
| EXHIBIT 10.34 | ||||||||
| EXHIBIT 31.1 | ||||||||
| EXHIBIT 31.2 | ||||||||
| EXHIBIT 32.1 | ||||||||
| EXHIBIT 32.2 | ||||||||
2
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)
| December 31, | June 30, | |||||||
| 2003 |
2004 |
|||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 185 | $ | 15,730 | ||||
Accounts receivable, net of allowance for doubtful accounts |
12,480 | 13,538 | ||||||
Inventories |
12,690 | 11,365 | ||||||
Prepaid expenses and other current assets |
1,419 | 1,599 | ||||||
Total current assets |
26,774 | 42,232 | ||||||
Machinery and equipment, net of accumulated depreciation
and amortization |
4,918 | 4,403 | ||||||
Intangible assets, net of accumulated amortization |
5,672 | 5,781 | ||||||
Investment in unconsolidated entity |
1,000 | 1,000 | ||||||
Goodwill |
9,953 | 9,690 | ||||||
Total assets |
$ | 48,317 | $ | 63,106 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current Liabilities: |
||||||||
Line of credit |
$ | 354 | $ | | ||||
Current portion of long term debt |
363 | 181 | ||||||
Accounts payable |
6,183 | 6,308 | ||||||
Accrued liabilities |
7,349 | 4,159 | ||||||
Warranty liability |
2,059 | 2,010 | ||||||
Deferred revenue |
4,499 | 4,293 | ||||||
Total current liabilities |
20,807 | 16,951 | ||||||
Deferred tax liability |
1,180 | 1,190 | ||||||
Total liabilities |
21,987 | 18,141 | ||||||
Minority interest in consolidated entity |
198 | 168 | ||||||
Shareholders Equity: |
||||||||
Preferred stock (10,000,000 shares authorized), $0.001 par
value, no shares outstanding in 2003 or 2004 |
| | ||||||
Common stock (65,000,000 shares authorized), $0.001 par
value, 12,214,905 and 13,917,701 shares issued and
outstanding at December 31, 2003 and June 30, 2004,
respectively |
45,617 | 61,475 | ||||||
Deferred stock-based compensation |
(106 | ) | (70 | ) | ||||
Accumulated deficit |
(19,379 | ) | (16,608 | ) | ||||
Total shareholders equity |
26,132 | 44,797 | ||||||
Total liabilities and shareholders equity |
$ | 48,317 | $ | 63,106 | ||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share amounts)
| Three months Ended | Six months ended | |||||||||||||||
| June 30, |
June 30, |
|||||||||||||||
| 2003 |
2004 |
2003 |
2004 |
|||||||||||||
Revenues: |
||||||||||||||||
Systems |
$ | 17,604 | $ | 18,542 | $ | 34,561 | $ | 37,068 | ||||||||
Service |
3,102 | 3,106 | 6,428 | 6,232 | ||||||||||||
Total revenues |
20,706 | 21,648 | 40,989 | 43,300 | ||||||||||||
Cost of Revenues: |
||||||||||||||||
Systems |
10,472 | 10,591 | 21,124 | 20,866 | ||||||||||||
Service |
1,792 | 1,833 | 3,579 | 3,758 | ||||||||||||
Total cost of revenues |
12,264 | 12,424 | 24,703 | 24,624 | ||||||||||||
Gross profit |
8,442 | 9,224 | 16,286 | 18,676 | ||||||||||||
Operating Expenses: |
||||||||||||||||
Research and development |
1,989 | 1,796 | 4,076 | 3,627 | ||||||||||||
Write off of purchased in-process research
and development projects |
| | 1,290 | | ||||||||||||
Sales and marketing |
4,491 | 4,367 | 8,817 | 8,738 | ||||||||||||
General and administrative, excluding
stock-based compensation expense |
1,942 | 1,949 | 3,969 | 4,037 | ||||||||||||
Stock-based compensation |
18 | 18 | 36 | 36 | ||||||||||||
Total operating expenses |
8,440 | 8,130 | 18,188 | 16,438 | ||||||||||||
Operating income (loss) |
2 | 1,094 | (1,902 | ) | 2,238 | |||||||||||
Other Income (Expense): |
||||||||||||||||
Interest income |
9 | 16 | 10 | 21 | ||||||||||||
Interest expense |
(82 | ) | (35 | ) | (158 | ) | (81 | ) | ||||||||
Interest income (expense), putable warrants |
(63 | ) | | 32 | | |||||||||||
Other income (expense), net |
(13 | ) | 633 | (9 | ) | 633 | ||||||||||
Total other income (expense) |
(149 | ) | 614 | (125 | ) | 573 | ||||||||||
Income (loss) before income taxes and minority interest
in consolidated entity |
(147 | ) | 1,708 | (2,027 | ) | 2,811 | ||||||||||
Income tax provision |
(9 | ) | (35 | ) | (9 | ) | (70 | ) | ||||||||
Income (loss) before minority interest in consolidated
entity |
(156 | ) | 1,673 | (2,036 | ) | 2,741 | ||||||||||
Minority interest in loss (income) of consolidated
entity |
(1 | ) | 10 | 20 | 30 | |||||||||||
Net income (loss) |
$ | (157 | ) | $ | 1,683 | $ | (2,016 | ) | $ | 2,771 | ||||||
Net income (loss) per share basic |
$ | (0.01 | ) | $ | 0.13 | $ | (0.17 | ) | $ | 0.22 | ||||||
Net income (loss) per share diluted |
$ | (0.01 | ) | $ | 0.12 | $ | (0.17 | ) | $ | 0.20 | ||||||
Weighted average shares outstanding basic |
12,130,211 | 12,806,759 | 12,112,095 | 12,526,004 | ||||||||||||
Weighted average shares outstanding diluted |
12,130,211 | 13,957,926 | 12,112,095 | 13,572,874 | ||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(in thousands)
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, |
June 30, |
|||||||||||||||
| 2003 |
2004 |
2003 |
2004 |
|||||||||||||
Operating Activities: |
||||||||||||||||
Net income (loss) |
$ | (157 | ) | $ | 1,683 | $ | (2,016 | ) | $ | 2,771 | ||||||
Adjustments to reconcile net income (loss) to net cash flows from
(used in) operating activities |
||||||||||||||||
Depreciation and amortization |
476 | 402 | 973 | 788 | ||||||||||||
Loss on disposal of equipment |
6 | 4 | 6 | 4 | ||||||||||||
Gain on sale of hemodynamic monitoring business |
| (633 | ) | | (633 | ) | ||||||||||
Amortization of deferred stock-based compensation |
18 | 18 | 36 | 36 | ||||||||||||
Interest expense (income), putable warrants |
63 | | (32 | ) | | |||||||||||
Deferred taxes |
| 5 | | 10 | ||||||||||||
Write off of purchased in-process research and development |
| | 1,290 | | ||||||||||||
Minority interest in income (loss) of consolidated entity |
1 | (10 | ) | (20 | ) | (30 | ) | |||||||||
Changes in operating assets and liabilities, net of
businesses acquired and divested: |
||||||||||||||||
Accounts receivable |
250 | (1,126 | ) | 864 | (1,058 | ) | ||||||||||
Inventories |
1,671 | 551 | 2,157 | 457 | ||||||||||||
Prepaid expenses and other current assets |
125 | (120 | ) | 105 | (110 | ) | ||||||||||
Accounts payable |
(1,119 | ) | 150 | (2,653 | ) | (215 | ) | |||||||||
Accrued liabilities |
(927 | ) | (325 | ) | (1,135 | ) | (1,854 | ) | ||||||||
Warranty liability |
(56 | ) | (10 | ) | (9 | ) | (34 | ) | ||||||||
Deferred revenue |
(61 | ) | 99 | (254 | ) | (9 | ) | |||||||||
Net cash flows from (used in) operating activities |
290 | 688 | (688 | ) | 123 | |||||||||||
Investing Activities: |
||||||||||||||||
Purchases of machinery and equipment |
(357 | ) | (79 | ) | (792 | ) | (115 | ) | ||||||||
Purchase of technology |
| | | (125 | ) | |||||||||||
Proceeds from sale of machinery and equipment |
73 | | 108 | | ||||||||||||
Purchase of Burdick, Inc., net of cash acquired |
2,177 | | (19,372 | ) | | |||||||||||
Net cash flows from (used in) investing activities |
1,893 | (79 | ) | (20,056 | ) | (240 | ) | |||||||||
Financing Activities: |
||||||||||||||||
Borrowings (repayments) on bank line of credit, net |
(1,855 | ) | (923 | ) | 2,474 | (354 | ) | |||||||||
Payments of long term debt |
(91 | ) | (91 | ) | (182 | ) | (182 | ) | ||||||||
Proceeds from exercise of stock options and issuance of shares
under employee stock purchase plan |
225 | 181 | 269 | 407 | ||||||||||||
Redemption of putable warrants |
(296 | ) | | (296 | ) | | ||||||||||
Proceeds from issuance of stock, net of issuance costs |
| 15,791 | | 15,791 | ||||||||||||
Net cash flows from (used in) financing activities |
(2,017 | ) | 14,958 | 2,265 | 15,662 | |||||||||||
Net change in cash and cash equivalents |
166 | 15,567 | (18,479 | ) | 15,545 | |||||||||||
Cash and cash equivalents, beginning of period |
737 | 163 | 19,382 | 185 | ||||||||||||
Cash and cash equivalents, end of period |
$ | 903 | $ | 15,730 | $ | 903 | $ | 15,730 | ||||||||
Supplemental disclosure of cash flow information: |
||||||||||||||||
Cash paid for interest |
$ | 83 | $ | 36 | $ | 140 | $ | 83 | ||||||||
Supplemental disclosure of noncash investing and financing
activities: |
||||||||||||||||
Note issued in connection with purchase of technology |
$ | | $ | | $ | | $ | 125 | ||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Organization and Description of Business
Quinton Cardiology Systems, Inc. (QCS) is a Delaware corporation. QCS and its subsidiaries, Quinton Cardiology, Inc. (Quinton) and Burdick, Inc. (Burdick) and its majority owned Shanghai-Burdick joint venture are referred to herein as the Company. The Company develops, manufactures, markets and services a family of advanced cardiology products used in the diagnosis, monitoring and management of patients with heart disease.
2. Summary of Significant Accounting Policies
Basis of Presentation
The condensed financial statements present the Company on a consolidated basis. All significant intercompany accounts and transactions have been eliminated. The condensed consolidated balance sheet dated June 30, 2004, the condensed consolidated statements of operations for the three and six-month periods ended June 30, 2003 and 2004 and the condensed consolidated statements of cash flows for the three and six-month periods ended June 30, 2003 and 2004 have been prepared by the Company and are unaudited. The condensed consolidated balance sheet dated December 31, 2003 was derived from audited financial statements. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to the rules and regulations of the Securities and Exchange Commission. The notes to the audited consolidated financial statements included in the Companys annual report on form 10-K for the fiscal year ended December 31, 2003 provide a summary of significant accounting policies and additional financial information that should be read in conjunction with this report. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of the Company for the interim periods, have been made. The results of operations for such interim periods are not necessarily indicative of the results for the full year or any future period.
Use of Estimates
The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the periods reported. These estimates include but are not limited to estimates affecting revenues and estimates assessing the collectability of accounts receivable, the salability and recoverability of inventory, the adequacy of warranty liabilities, the realizability of investments, the realization of deferred tax assets and the useful lives of tangible and intangible assets. The market for the Companys products is characterized by intense competition, rapid technological development and frequent new product introductions, all of which could affect the future realizability of the Companys assets. The Company reviews estimates and assumptions periodically, and the effects of revisions are reflected in the consolidated financial statements in the period they are determined to be necessary. Actual results could differ from these estimates.
Recent Accounting Pronouncements
In November 2002, the Emerging Issues Task Force (EITF) reached a consensus on EITF 00-21, Revenue Arrangements with Multiple Deliverables with respect to determining when and how to allocate revenue from sales with multiple deliverables. The EITF 00-21 consensus provides a framework for determining when and how to allocate revenue from sales with multiple deliverables based on a determination of whether the multiple deliverables qualify to be accounted for as separate units of accounting. The consensus is effective prospectively for arrangements entered into in fiscal periods beginning after June 15, 2003. The Company adopted this consensus during the three-month period ended September 30, 2003. The adoption of this consensus resulted in the Company deferring revenues representing the value of
6
installation obligations associated with the sales of our systems. During the three-month period ended June 30, 2004, this deferral decreased approximately $18,000 to $223,000.
In May 2003, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. The Statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). The Company adopted this statement at the beginning of the three-month period ended September 30, 2003. While the adoption of this standard did not have a material impact on the Companys consolidated financial statements as a whole, Note 4 contains additional disclosures as required by the standard.
In December 2003, the FASB revised FASB Interpretation No. 46 (FIN 46R), Consolidation of Variable Interest Entities, an interpretation of ARB No. 51. This interpretation addresses how a business enterprise should evaluate whether it has a controlling financial interest in an entity through means other than voting rights and accordingly should consolidate the entity. FIN 46R requires that calendar year-end public companies apply the unmodified or revised provisions of FIN 46 to entities previously considered special purpose entities in the reporting period ended December 31, 2003. The interpretation is applicable to all other entities not previously considered special purpose entities in the quarter ended March 31, 2004. The adoption of FIN 46R did not have a material effect on the Companys consolidated financial statements as a whole. Further, the adoption in 2004 as it relates to non-special purpose entities did not have an impact on the Companys consolidated financial statements as a whole.
Net Income (Loss) Per Share
In accordance with Statement of Financial Accounting Standard No. 128, Computation of Earnings Per Share, basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted income per share is computed by dividing net income by the weighted average number of common and dilutive potential common shares outstanding during the period. Dilutive potential common shares consist of shares issuable upon the exercise of stock options, including outstanding shares subject to repurchase, and warrants (using the treasury stock method). Potential common shares are excluded from the calculation if their effect is antidilutive.
The following table sets forth the computation of basic and diluted weighted average common shares outstanding for the three and six-month periods ended June 30, 2003 and 2004:
| Three months ended | Six months ended | |||||||||||||||
| June 30, |
June 30, |
|||||||||||||||
| 2003 |
2004 |
2003 |
2004 |
|||||||||||||
Shares (denominator basic and diluted): |
||||||||||||||||
Weighted average common shares for basic
calculation |
12,130,211 | 12,806,759 | 12,112,095 | 12,526,004 | ||||||||||||
Incremental shares from employee stock options |
| 1,151,167 | | 1,046,870 | ||||||||||||
Weighted average shares for diluted calculation |
12,130,211 | 13,957,926 | 12,112,095 | 13,572,874 | ||||||||||||
As of June 30, 2003, 1,732,499 stock options and warrants were excluded from the computation of diluted loss per share as their impact was antidilutive. If the Company had reported net income during the three and six-month periods ended June 30, 2003, the calculation of earnings per share would have included the dilutive effect of these potential common shares using the treasury stock method. As of June 30, 2004, there were no antidilutive securities outstanding which were excluded from the computation of diluted income per share.
Accounting for Stock-Based Compensation
The Company has elected to apply the disclosure-only provisions of SFAS No. 123, Accounting for Stock-Based Compensation. In accordance with the provisions of SFAS 123, the Company applies Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued to Employees, and related interpretations in accounting for its stock option plans. The Company accounts for stock options issued to non-employees in accordance with the provisions of SFAS 123 and Emerging Issues Task Force consensus on Issue No. 96-18, Accounting for Equity Instruments That are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services (EITF 96-18).
7
Had compensation cost been determined based on the fair value of the option awards at the grant dates during the three and six-month periods ended June 30, 2003 and 2004, consistent with the provisions of SFAS 123, the Companys reported net income (loss) would have been the pro forma amounts indicated below (amounts in thousands except per share amounts):
| Three months ended | Six months ended | |||||||||||||||
| June 30, |
June 30, |
|||||||||||||||
| 2003 |
2004 |
2003 |
2004 |
|||||||||||||
Net income (loss) as reported |
$ | (157 | ) | $ | 1,683 | $ | (2,016 | ) | $ | 2,771 | ||||||
Add back: Total stock-based employee compensation
expense
included in reported loss, net of related tax effects |
18 | 18 | 36 | 36 | ||||||||||||
Deduct: Total stock-based employee compensation
expense determined under fair value based method
for all awards, net of related tax effects |
(332 | ) | (554 | ) | (570 | ) | (976 | ) | ||||||||
Net income (loss) pro forma |
$ | (471 | ) | $ | 1,147 | $ | (2,550 | ) | $ | 1,831 | ||||||
Net income (loss) per share as reported basic |
$ | (0.01 | ) | $ | 0.13 | $ | (0.17 | ) | $ | 0.22 | ||||||
Net income (loss) per share as reported diluted |
$ | (0.01 | ) | $ | 0.12 | $ | (0.17 | ) | $ | 0.20 | ||||||
Net income (loss) per share pro forma basic |
$ | (0.04 | ) | $ | 0.09 | $ | (0.20 | ) | $ | 0.15 | ||||||
Net income (loss) per share pro forma diluted |
$ | (0.04 | ) | $ | 0.08 | $ | (0.20 | ) | $ | 0.13 | ||||||
The fair value of each employee option grant is established on the date of grant using the Black-Scholes option-pricing model with the following assumptions used for grants during 2003 and 2004: zero dividend yield; risk-free interest rate of 3.5% and 3.8%, respectively; volatility of 85% and 70%, respectively; and expected lives of seven years. The weighted-average fair value of options granted in 2003 and 2004 was $4.64 and $6.45, respectively.
The weighted average fair value of each employee stock purchase right under the Companys 2002 Employee Stock Purchase Plan was $1.93 in 2003 and $2.54 in 2004. The following assumptions were used in the Black-Scholes option-pricing model to perform the calculation in 2003 and 2004: zero dividend yield; risk-free interest rate of 2.0%; volatility ranging from 70% to 85%; and expected lives from grant date of 0.75 years and 0.5 years, respectively.
Goodwill
Goodwill represents the excess of costs over the estimated fair values of net assets acquired in connection with our acquisitions of the medical treadmill manufacturing line in 2002 and Burdick, Inc. in 2003, which, in accordance with SFAS No. 142, Goodwill and Other Intangible Assets, is not being amortized. Also in accordance with SFAS No. 142, the Company tests goodwill for impairment at the reporting unit level on an annual basis and between annual tests in certain circumstances. The Company has determined that it has two reporting units, consisting of the Quinton Cardiology reporting unit and the Shanghai-Burdick joint venture reporting unit.
SFAS No. 142 requires a two-step goodwill impairment test whereby the first step, used to identify potential impairment, compares the fair value of a reporting unit with its carrying amount including goodwill. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is considered not impaired, and the second step of the goodwill impairment test used to quantify impairment is unnecessary. Management has estimated that the fair values of the Companys reporting units to which goodwill has been allocated exceed their carrying amounts, and as a result, the second step of the impairment test, which would compare the implied fair value of the reporting unit goodwill with the carrying amount of that goodwill, was unnecessary for the periods presented.
Intangible Assets
The Companys intangible assets are comprised primarily of a trade name, developed technology and customer relationships, most of which were acquired in our acquisition of Burdick. Company management uses judgment to estimate the fair value of each of these intangible assets. The judgment about fair value is based on expectations of future cash flows and an appropriate discount rate. Company management also uses judgment to estimate the useful lives of each intangible asset. The Company believes the Burdick trade name has an indefinite life, and accordingly does not amortize the trade name. The Company evaluates this conclusion annually and makes a judgment about whether there are factors that would limit the ability to benefit from the trade name in the future. If there were such factors, the Company would start amortizing the trade name. The Company also tests the indefinite life trade name intangible asset for impairment on an annual basis or more frequently if events or changes in circumstances indicate that the asset might be impaired. With
8
respect to developed technology and customer relationship intangible assets, the Company also evaluates the remaining useful lives annually to evaluate whether the intangible assets are impaired. For the trade name, this evaluation is performed annually or if events occur that suggest there may be an impairment loss, and involves comparing the carrying amount to the Companys estimate of fair value. For developed technology and customer relationship intangible assets, this evaluation would be performed if events occur that suggest there may be an impairment loss. If we conclude that any of our intangible assets are impaired, we would record this as a loss on our statement of operations and as a reduction to the intangible asset. The Company recorded amortization expense for identifiable intangibles of $103,000 and $81,000 for the three-month periods ended June 30, 2003 and 2004, respectively, and $217,000 and $162,000 for the six-month periods ended June 30, 2003 and 2004, respectively.
Purchase Accounting
SFAS No. 141, Business Combinations, requires that the purchase method of accounting be used for all business combinations and establishes specific criteria for the recognition of intangible assets separately from goodwill. In connection with the Companys acquisitions of the medical treadmill manufacturing line and Spacelabs Burdick, Inc., the Company allocated the respective purchase prices plus transaction costs to estimated fair values of assets acquired and liabilities assumed. These purchase price allocation estimates were made based on our estimates of fair values.
3. Public Equity Offering
In June 2004, the Company consummated a public offering of its common stock as more fully described in its prospectus dated May 25, 2004 filed with the Securities and Exchange Commission. In the offering, the Company sold 1,605,976 shares of common stock at a price of $10.50 per share. Proceeds from the offering were approximately $15,452,000, net of underwriting discounts and offering expenses. In addition, a selling shareholder, as named in the prospectus, sold 1,394,024 shares of common stock in this offering. The Company did not receive any proceeds from the sale of shares by the selling shareholder.
4. Acquisition of Burdick, Inc.
On January 2, 2003, the Company purchased 100% of the stock of Burdick. The consolidated financial statements include Burdicks results since January 2, 2003.
The original purchase price of $24.0 million was funded with approximately $20.2 million in cash, a holdback of $1.3 million for working capital adjustments plus a partial draw down on our revolving bank credit facility. Transaction related costs were approximately $700,000.
On April 21, 2003, an agreement was reached with the seller to adjust the purchase price to $20.4 million, based principally on the amount of Burdicks net working capital at the date of acquisition. In accordance with this agreement, the Company kept the $1.3 million that was held back at closing and received a $2.3 million refund from the seller subsequent to the April 21, 2003 agreement. The refund was used to reduce borrowings against the Companys line of credit.
The purchase price, including incremental costs directly related to the transaction, was allocated as follows (in thousands):
Cash and cash equivalents |
$ | 386 | ||
Accounts receivable, net of allowance for doubtful accounts |
3,798 | |||
Inventories |
6,771 | |||
Prepaid expenses and other current assets |
184 | |||
Machinery and equipment |
2,104 | |||
In-process research and development |
1,290 | |||
Intangible assets |
5,660 | |||
Goodwill |
9,027 | |||
Total assets acquired |
29,220 |
9
Current liabilities |
(6,961 | ) | ||
Deferred income taxes |
(1,156 | ) | ||
Net assets acquired |
$ | 21,103 | ||
Inventories included an adjustment to Burdicks historical cost to increase finished goods to fair market value less expected disposal costs and selling margin. This adjustment resulted in valuation of inventory of $300,000 in excess of Burdicks historical cost. This increase in the inventory valuation was charged to cost of revenues in the six-month period ended June 30, 2003, as the associated inventories were sold in the normal course of business.
In-process research and development relates to two product development projects underway at the time of the acquisition. Neither project had received required regulatory approvals at the acquisition date, and each project had risks associated with achieving desired functionality and market acceptance. The value assigned to in-process research and development was determined using a discounted cash flow method applied to expected cash flows over a 15-year period commencing in 2003. In discounting expected future cash flows, the Company used an annual discount rate of 16%, which management believed to be an appropriate risk adjusted rate given the nature of the projects, the project risks remaining at the time of acquisition and the uncertainty of the future cash flows.
The first of the two projects, representing 87% of the total value of acquired in-process research and development, related to a new resting ECG monitor. This project was approximately 70% complete at the date of acquisition and was completed and the related product (the Atria 3000) was released, as expected, at the end of the first quarter of 2003. Margins on this product are in line with the Companys historical margins. Costs to complete this project were expensed in the six-month period ended June 30, 2003.
The second of the two projects, representing 13% of the total value of acquired in-process research and development relates to a product for the detection and preprocessing of low-level electrical signals generated by the heart. This project was approximately 50% complete at the date of acquisition. Management assigned a low priority to this project and decided to postpone further development indefinitely. In the opinion of management, the indefinite postponement of further development of this project has not materially adversely affected the overall return on investment relating to the Burdick acquisition.
All of the acquired in-process research and development was written off during the six-month period ended June 30, 2003, resulting in a charge to operating expenses of $1,290,000.
Intangible assets consist of the Burdick trade name of $3,400,000, developed technology of $860,000 and distributor relationships of $1,400,000, which were valued based on discounted cash flow methods applied to the estimated future cash flows attributable to the respective assets. The trade name was determined, by management, to have an indefinite useful life. Developed technology was assigned a seven year useful life, based on the estimated remaining economic life of the related products. Distributor relationships relate to long-standing contractual relationships with an extensive network of independent distributors, which represented the exclusive channel through which Burdick sold its products. The economic life of the distributor relationships has been determined to be 10 years, based on historical turnover experience and in consideration of the long standing and stable nature of these relationships.
Goodwill in the amount of $9,027,000 represents the excess of the net purchase price over the fair value of the assets and liabilities acquired. Goodwill recorded in the Burdick acquisition relates to the long-standing nature of Burdicks business, its substantial market share, its complementary fit with Quintons pre-existing business, and managements expectations relating to future operating synergies and cost efficiencies that can be realized as a result of operating the businesses on a combined basis.
A deferred income tax liability was recorded related to the trade name, which has no tax basis. Because of the indefinite life of the trade name, this liability has not been used to reduce the valuation allowance against existing deferred income tax assets.
Minority Interest
As part of the acquisition of Burdick, the Company acquired 56% ownership of Shanghai Burdick Medical Instrument Co., LTD. (Shanghai-Burdick). The Shanghai-Burdick joint venture has a limited life of thirty years, terminating in 2030. If the joint venture is terminated, the Company would be required to liquidate the net assets of the joint venture and
10
distribute proceeds to the partners. Assuming the joint venture was to have been terminated effective June 30, 2004, the Company estimates that such net proceeds would approximate the carrying value of the minority interest recorded in the accompanying unaudited consolidated balance sheet, which was $168,000 at June 30, 2004.
5. Consolidation of Manufacturing Operations
During the third quarter of 2003, the Company announced plans to consolidate its Deerfield, Wisconsin and Bothell, Washington manufacturing and production activities to its Deerfield location. As a result of the related transition activities, the Company recognized certain charges relating to severance and other consolidation related activities of approximately $1,418,000 during the th