Back to GetFilings.com



Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

     
þ   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004

     
o   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________ to ________

Commission File Number 0-25361

ONYX SOFTWARE CORPORATION

(Exact name of registrant as specified in its charter)
     
Washington
  91-1629814
(State or other jurisdiction of
  (IRS Employer
incorporation or organization)
  Identification No.)

1100 – 112th Avenue NE
Suite 100
Bellevue, Washington 98004
(Address of principal executive offices) (Zip code)

(425) 451-8060
(Registrant’s telephone number)

     Indicate by check whether the registrant (1) 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  þ No o

     Indicate by check whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o

     The number of shares of common stock, par value $0.01 per share, outstanding on August 3, 2004 was 14,553,983.



 


ONYX SOFTWARE CORPORATION

CONTENTS

             
  Condensed Consolidated Financial Statements (Unaudited)     3  
 
  Condensed Consolidated Balance Sheets as of December 31, 2003 and June 30, 2004     3  
 
  Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2003 and 2004     4  
 
  Condensed Consolidated Statement of Shareholders’ Equity for the Three Months Ended March 31, 2004 and June 30, 2004     5  
 
  Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2003 and 2004     6  
 
  Notes to Condensed Consolidated Financial Statements     7  
  Management’s Discussion and Analysis of Financial Condition and Results of Operations     13  
  Quantitative and Qualitative Disclosures About Market Risk     34  
  Controls and Procedures     34  
  Legal Proceedings     35  
  Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities     35  
  Submission of Matters to a Vote of Security Holders     35  
  Exhibits and Reports on Form 8-K     36  
        38  
 EXHIBIT 3.2
 EXHIBIT 10.1
 EXHIBIT 10.2
 EXHIBIT 10.3
 EXHIBIT 31.1
 EXHIBIT 31.2
 EXHIBIT 32.1
 EHIBIT 32.2

2


Table of Contents

PART I—FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)
(Unaudited)
                 
    December 31,   June 30,
    2003
  2004
     
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 10,127     $ 12,292  
Restricted cash
    1,723        
Accounts receivable, less allowances of $488 in 2003 and $454 in 2004
    12,245       10,952  
Deferred tax asset
    362       333  
Prepaid expenses and other
    1,666       1,576  
 
   
 
     
 
 
Total current assets
    26,123       25,153  
Property and equipment, net
    4,277       4,120  
Purchased technology, net
          4,085  
Other intangibles, net
    675       229  
Goodwill, net
    9,508       9,685  
Deferred tax asset
          92  
Other assets
    842       832  
 
   
 
     
 
 
Total assets
  $ 41,425     $ 44,196  
 
   
 
     
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable
  $ 883     $ 987  
Salary and benefits payable
    946       1,225  
Accrued liabilities
    1,829       2,031  
Income taxes payable
    770       717  
Restructuring-related liabilities
    2,758       1,268  
Purchased technology obligation
          943  
Current portion of term loan
          167  
Deferred revenue
    15,053       14,544  
 
   
 
     
 
 
Total current liabilities
    22,239       21,882  
Long-term accrued liabilities
    544       492  
Long-term deferred revenue
    1,025       2,268  
Long-term restructuring-related liabilities
    405       93  
Long-term restructuring-related liabilities—warrants
    565       353  
Long-term purchased technology obligation
          816  
Term loan
          306  
Deferred tax liabilities
    229        
Minority interest in joint venture
    119       141  
Commitments and contingencies
               
Shareholders’ equity:
               
Common stock, $0.01 par value:
               
Authorized shares — 80,000,000; Issued and outstanding shares — 13,969,503 in 2003 and 14,552,505 in 2004
    142,682       144,569  
Accumulated deficit
    (128,215 )     (128,635 )
Accumulated other comprehensive income
    1,832       1,911  
 
   
 
     
 
 
Total shareholders’ equity
    16,299       17,845  
 
   
 
     
 
 
Total liabilities and shareholders’ equity
  $ 41,425     $ 44,196  
 
   
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

3


Table of Contents

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)

                                 
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
    2003
  2004
  2003
  2004
Revenue:
                               
License
  $ 3,122     $ 3,561     $ 5,741     $ 7,180  
Support and service
    12,688       11,232       24,276       21,857  
 
   
 
     
 
     
 
     
 
 
Total revenue
    15,810       14,793       30,017       29,037  
Cost of revenue:
                               
License
    197       266       482       459  
Amortization of acquired technology
    84             168        
Support and service
    5,443       4,515       10,878       8,971  
 
   
 
     
 
     
 
     
 
 
Total cost of revenue
    5,724       4,781       11,528       9,430  
 
   
 
     
 
     
 
     
 
 
Gross margin
    10,086       10,012       18,489       19,607  
Operating expenses:
                               
Sales and marketing
    5,082       4,604       11,565       9,381  
Research and development
    3,147       2,704       6,276       5,318  
General and administrative
    1,842       2,227       4,095       4,151  
Restructuring and other related charges
    754             1,094       484  
Amortization of acquisition-related intangibles
    209       209       418       418  
Amortization of stock-based compensation
    15             28        
 
   
 
     
 
     
 
     
 
 
Total operating expenses
    11,049       9,744       23,476       19,752  
 
   
 
     
 
     
 
     
 
 
Income (loss) from operations
    (963 )     268       (4,987 )     (145 )
Other income (expense), net
    111       (121 )     120       (314 )
Change in fair value of outstanding warrants
    15       90       257       212  
 
   
 
     
 
     
 
     
 
 
Income (loss) before income taxes
    (837 )     237       (4,610 )     (247 )
Income tax provision (benefit)
    135       93       (79 )     149  
Minority interest in consolidated subsidiary
    (75 )     (31 )     (232 )     24  
 
   
 
     
 
     
 
     
 
 
Net income (loss)
  $ (897 )   $ 175     $ (4,299 )   $ (420 )
 
   
 
     
 
     
 
     
 
 
Diluted net income (loss) per share
  $ (0.07 )   $ 0.01     $ (0.33 )   $ (0.03 )
 
   
 
     
 
     
 
     
 
 
Shares used in diluted share computation
    13,238       14,615       12,969       14,224  
 
   
 
     
 
     
 
     
 
 
Basic net income (loss) per share
  $ (0.07 )   $ 0.01     $ (0.33 )   $ (0.03 )
 
   
 
     
 
     
 
     
 
 
Shares used in basic share computation
    13,238       14,465       12,969       14,224  
 
   
 
     
 
     
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

4


Table of Contents

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
(In thousands, except share data)
(Unaudited)

                                         
                                 
    Common Stock           Accumulated
Other
   
   
  Accumulated   Comprehensive   Shareholders’
    Shares
  Amount
  Deficit
  Income
  Equity
Balance at December 31, 2003
    13,969,503     $ 142,682     $ (128,215 )   $ 1,832     $ 16,299  
Exercise of stock options
    22,795       32                   32  
Comprehensive income (loss):
                                       
Translation gain
                      492        
Net loss
                (595 )          
Total comprehensive loss
                                    (103 )
 
   
 
     
 
     
 
     
 
     
 
 
Balance at March 31, 2004
    13,992,298     $ 142,714     $ (128,810 )   $ 2,324     $ 16,228  
 
   
 
     
 
     
 
     
 
     
 
 
Exercise of stock options
    3,573       12                   12  
Issuance of common stock under ESPP
    51,743       177                   177  
Common stock issued in connection with purchased technology
    504,891       1,666                   1,666  
Comprehensive income (loss):
                                       
Translation loss
                      (413 )        
Net income
                175                
Total comprehensive loss
                                    (238 )
 
   
 
     
 
     
 
     
 
     
 
 
Balance at June 30, 2004
    14,552,505     $ 144,569     $ (128,635 )   $ 1,911     $ 17,845  
 
   
 
     
 
     
 
     
 
     
 
 

See accompanying notes to condensed consolidated financial statements.

5


Table of Contents

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

                 
    Six Months Ended
    June 30,
    2003
  2004
Operating activities:
               
Net loss
  $ (4,299 )   $ (420 )
Adjustments to reconcile net loss to net cash provided by operating activities:
               
Depreciation and amortization
    2,722       1,424  
Deferred income taxes
    (135 )     (292 )
Noncash stock-based compensation expense
    28        
Change in fair value of outstanding warrants
    (257 )     (212 )
Minority interest in loss of consolidated subsidiary
    (232 )     24  
Changes in operating assets and liabilities:
               
Accounts receivable
    1,830       1,350  
Prepaid and other assets
    860       100  
Accounts payable and accrued liabilities
    (1,079 )     273  
Restructuring-related liabilities
    (5,994 )     (1,802 )
Deferred revenue
    (1,267 )     734  
Income taxes
    264       (53 )
 
   
 
     
 
 
Net cash provided by (used in) operating activities
    (7,559 )     1,126  
Investing activities:
               
Restricted cash
    (948 )     1,723  
Acquisition of purchased technology
          (400 )
Purchases of property and equipment
    (784 )     (849 )
 
   
 
     
 
 
Net cash provided by (used in) investing activities
    (1,732 )     474  
Financing activities:
               
Proceeds from exercise of stock options
    8       44  
Proceeds from issuance of shares under employee stock purchase plan
    201       177  
Net proceeds from sale of common stock
    2,815        
Proceeds from term loan
          500  
Payments on term loan
          (27 )
Payments on capital lease obligations
    (257 )      
 
   
 
     
 
 
Net cash provided by financing activities
    2,767       694  
Effects of exchange rate changes on cash
    217       (129 )
Net increase (decrease) in cash and cash equivalents
    (6,307 )     2,165  
Cash and cash equivalents at beginning of period
    17,041       10,127  
 
   
 
     
 
 
Cash and cash equivalents at end of period
  $ 10,734     $ 12,292  
 
   
 
     
 
 
Supplemental cash flow disclosure:
               
Interest paid
  $ 61     $ 72  
Income taxes paid (refunded), net
    (208 )     247  
Supplemental schedule of acquisition information:
               
Fair value of purchased technology acquired
          4,085  
Cash paid for the purchased technology
          (400 )
Common stock issued
          (1,666 )
Liabilities incurred or assumed
          (2,019 )

See accompanying notes to condensed consolidated financial statements.

6


Table of Contents

ONYX SOFTWARE CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1. Description of Business and Basis of Presentation

Description of the Company

     Onyx Software Corporation and subsidiaries (Company) is a leading provider of enterprise-wide customer relationship management (CRM) solutions designed to promote strategic business improvement and revenue growth by enhancing the way businesses market, sell and service their products. Using the Internet in combination with traditional forms of interaction, including phone, mail, fax and e-mail, the Company’s solution helps enterprises to more effectively acquire, manage and maintain customer, partner and other relationships. The Company markets its solution to companies that want to merge new, online business processes with traditional business processes to enhance their customer-facing operations, such as marketing, sales, customer service and technical support. The Company’s solution uses a single data model across all customer interactions, resulting in a single repository for all marketing, sales and service information. It is fully integrated across all customer-facing departments and interaction media. The Company’s solution is designed to be easy to use, widely accessible, rapidly deployable, scalable, flexible, customizable and reliable, which can result in a comparatively low total cost of ownership and rapid return on investment. The Company was incorporated in the state of Washington on February 23, 1994 and maintains its headquarters in Bellevue, Washington.

Interim Financial Information

     The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and note disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed, or omitted, pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). In the Company’s opinion, the statements include all adjustments necessary (which are of a normal and recurring nature) for a fair presentation of the results for the interim periods presented. These financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2003, included in its Form 10-K filed with the SEC on March 15, 2004. The Company’s results of operations for any interim period are not necessarily indicative of the results of operations for any other interim period or for a full fiscal year.

Reverse Stock Split

     On July 23, 2003, the Company’s shareholders approved a one-for-four reverse stock split. All share and per share amounts in the accompanying condensed consolidated financial statements have been adjusted to reflect this reverse stock split.

2. Summary of Significant Accounting Policies

Principles of Consolidation

     The consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.

Use of Estimates

     The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect amounts reported in the financial statements. Changes in these estimates and assumptions may have a material impact on the financial statements. The Company has used estimates in determining certain provisions, including uncollectible trade accounts receivable, useful lives for property and equipment, intangible assets, tax liabilities and restructuring liabilities.

7


Table of Contents

Revenue Recognition

     The Company recognizes revenue in accordance with accounting standards for software companies, including Statement of Position (SOP) 97-2, “Software Revenue Recognition,” as amended by SOP 98-9, and related interpretations, including Technical Practice Aids.

     The Company generates revenue through two sources: (a) software license revenue and (b) support and service revenue. Software license revenue is generated from licensing the rights to use the Company’s products directly to end-users and vertical service providers (VSPs) and indirectly through value-added resellers (VARs) and, to a lesser extent, through third-party products the Company distributes. Support and service revenue is generated from sales of customer support services, consulting services and training services performed for customers that license the Company’s products.

     License revenue is recognized when a noncancellable license agreement becomes effective as evidenced by a signed contract, the product has been shipped, the license fee is fixed or determinable, and collectibility is probable.

     In software arrangements that include rights to multiple software products and/or services, the Company allocates the total arrangement fee among each of the deliverables using the residual method, under which revenue is allocated to undelivered elements based on vendor-specific objective evidence of fair value of such undelivered elements and the residual amounts of revenue are allocated to delivered elements. Elements included in multiple-element arrangements could consist of software products, maintenance (which includes customer support services and unspecified upgrades), or consulting services. Vendor-specific objective evidence is based on the price charged when an element is sold separately or, in the case of an element not yet sold separately, the price established by authorized management, if it is probable that the price, once established, will not change once the element is sold separately.

     Standard terms for license agreements call for payment within 90 days. Probability of collection is based on the assessment of the customer’s financial condition through the review of its current financial statements or credit reports. For follow-on sales to existing customers, prior payment history is also used to evaluate probability of collection. Revenue from distribution agreements with VARs is typically recognized on the earlier of receipt of cash from the VAR or identification of an end-user. In the latter case, probability of collection is evaluated based on the creditworthiness of the VAR. The Company’s agreements with its customers, VSPs and VARs do not contain product return rights.

     Revenue from maintenance arrangements is recognized ratably over the term of the contract, typically one year. Consulting revenue is primarily related to implementation services performed on a time-and-materials basis or, in certain situations, on a fixed-fee basis, under separate service arrangements. Revenue from consulting and training services is recognized as services are performed. Standard terms for renewal of maintenance arrangements, consulting services and training services call for payment within 30 days.

     Fees from licenses sold together with consulting services are generally recognized upon shipment of the software, provided that the above criteria are met, payment of the license fees do not depend on the performance of the services, and the consulting services are not essential to the functionality of the licensed software. If the services are essential to the functionality of the software, or payment of the license fees depends on the performance of the services, both the software license and consulting fees are recognized under the percentage-of-completion method of contract accounting.

     If the fee is not fixed or determinable, revenue is recognized as payments become due from the customer. If a nonstandard acceptance period is provided, revenue is recognized upon the earlier of customer acceptance and the expiration of the acceptance period.

Cash Equivalents and Restricted Cash

     The Company considers all highly liquid investments with a remaining maturity of three months or less at the date of purchase to be cash equivalents. At December 31, 2003 and June 30, 2004, the Company’s cash equivalents consisted of money market funds.

     The Company had no restricted cash at June 30, 2004.

8


Table of Contents

Stock-Based Compensation

     The Company applies the intrinsic-value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations, including Financial Accounting Standards Board (FASB) Interpretation No. 44, “Accounting for Certain Transactions Involving Stock Compensation,” an interpretation of APB Opinion No. 25, issued in March 2000, to account for its fixed-plan stock options. Under this method, compensation expense is recorded on the date of grant only if the current market price of the underlying stock exceeded the exercise price. Under APB Opinion No. 25, because the exercise price of the Company’s employee stock options generally equals the fair value of the underlying stock on the date of grant, no compensation expense is generally recognized.

     Statement of Financial Accounting Standards (SFAS) No. 123, “Accounting for Stock-Based Compensation” (SFAS 123), established accounting and disclosure requirements using a fair-value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS 123, the Company has elected to continue to apply the intrinsic-value-based method of accounting described above, and has adopted only the disclosure requirements of SFAS 123. The following table illustrates the effect on net loss had the fair-value-based method been applied to all outstanding and unvested awards in each period.

                                 
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
    2003
  2004
  2003
  2004
    (In thousands, except per share data)
Net income (loss):
                               
As reported
  $ (897 )   $ 175     $ (4,299 )   $ (420 )
Add: stock-based employee expense included in reported net loss
    15             28        
Deduct: stock-based employee compensation expense determined under fair-value-based method for all awards
    (990 )     (993 )     (3,324 )     (1,672 )
 
   
 
     
 
     
 
     
 
 
Pro forma
  $ (1,872 )   $ (818 )   $ (7,595 )   $ (2,092 )
 
   
 
     
 
     
 
     
 
 
Net income (loss) per share:
                               
As reported
  $ (0.07 )   $ 0.01     $ (0.33 )   $ (0.03 )
Pro forma
  $ (0.14 )   $ (0.06 )   $ (0.59 )   $ (0.15 )

Other Comprehensive Income

     SFAS No. 130, “Reporting Comprehensive Income,” establishes standards for the reporting and display of comprehensive income and its components in the financial statements. The only items of other comprehensive income that the Company currently reports are foreign currency translation adjustments. Total comprehensive loss for the three months ended June 30, 2003 and 2004 was $605,000 and $238,000, respectively, which included a translation gain of $292,000 for the three months ended June 30, 2003 and a translation loss of $413,000 for the three months ended June 30, 2004. Total comprehensive loss for the six months ended June 30, 2003 and 2004 was $3.9 million and $341,000, respectively, which included a translation gain of $421,000 and $79,000, respectively.

3. Purchased Technology

     On April 7, 2004, the Company acquired business process management technology from Visuale, Inc. in an asset acquisition valued at $4.1 million. Under the terms and conditions of the purchase agreement, the Company purchased the acquired technology with a purchase price valued at $4.1 million, including (a) an initial payment of $400,000 in cash, (b) common stock of the Company valued at $1.7 million in the form of 504,891 shares, and (c) on the one-year anniversary of closing, a subsequent payment valued at $1.0 million, to be paid at the Company’s option in either cash or stock. In addition, the Company agreed to make royalty payments for a period of four years to Visuale on sales of certain Company products incorporating the acquired technology, with a guaranteed minimum royalty payment in each of the third and fourth years following closing of $500,000. The Company also assumed employee liabilities of $115,000 and had incurred professional fees associated with the acquisition of $145,000 as of June 30, 2004. The above future payments have been recorded on the balance sheet as purchased technology obligations net of imputed interest in short-term and long-term liabilities, respectively. The purchased technology will be amortized over four years starting from the general release of the product, while the imputed interest will be amortized on a straight-line basis, which approximates the effective interest method, as interest expense.

9


Table of Contents

4. Restructuring and Other Related Charges

     Restructuring and other related charges represent the Company’s efforts to reduce its overall cost structure. In April and again in September 2001, the Company approved a restructuring plan to reduce headcount, reduce infrastructure and eliminate excess and duplicate facilities. In April 2003, the Company approved a restructuring plan to reduce additional headcount. During 2001, 2002 and 2003, the Company recorded approximately $51.8 million, $8.5 million and $1.4 million, respectively, in restructuring and other related charges. During the first quarter of 2004, the Company recorded approximately $484,000 in restructuring and other related charges.

     The components of the first quarter 2004 charges and a roll-forward of the related liability follow (in thousands):

                                         
            Charge for the   Cash        
    Balance at   Three Months   Payments        
    December 31,   Ended   and Write-   Fair Value   Balance at
    2003
  March 31, 2004
  offs
  Adjustment
  March 31, 2004
Excess facilities
  $ 3,092     $ 155     $ (1,404 )   $     $ 1,843  
Excess facilities – warrants
    565                   (122 )     443  
Employee separation costs
    71       329       (145 )           255  
 
   
 
     
 
     
 
     
 
     
 
 
Total
  $ 3,728     $ 484     $ (1,549 )   $ (122 )   $ 2,541  
 
   
 
     
 
     
 
     
 
     
 
 

     The roll-forward of the related liability for the second quarter of 2004 follow (in thousands):

                                         
            Charge for the          
    Balance at   Three Months          
    March 31,   Ended   Cash   Fair Value   Balance at
    2004
  June 30, 2004
  Payments
  Adjustment
  June 30, 2004
Excess facilities
  $ 1,843     $     $ (627 )   $     $ 1,216  
Excess facilities – warrants
    443                   (90 )     353  
Employee separation costs
    255             (110 )           145  
 
   
 
     
 
     
 
     
 
     
 
 
Total
  $ 2,541     $     $ (737 )   $ (90 )   $ 1,714  
 
   
 
     
 
     
 
     
 
     
 
 

     The Company issued three five-year warrants to Bellevue Hines Development LLC (Hines) in January 2003 for the purchase of up to an aggregate of 198,750 shares of the Company’s common stock, including a warrant to purchase 66,250 shares of common stock at an exercise price of $10.38 per share, a warrant to purchase 66,250 shares of common stock at an exercise price of $12.11 per share and a warrant to purchase 66,250 shares of common stock at an exercise price of $13.84 per share. If the Company either undergoes a change of control or issues securities with rights and preferences superior to the Company’s common stock before January 2005, Hines will have the option of canceling any unexercised warrants and receiving a cash cancellation payment of $18.40 per share in the case of the $10.38 warrants, $16.00 per share in the case of the $12.11 warrants and $13.92 per share in the case of the $13.84 warrants. These contingent cash payments aggregate $3.2 million. The Company also entered into a registration rights agreement with Hines, pursuant to which the Company filed a registration statement on February 14, 2003 covering the resale of the shares of the Company’s common stock subject to purchase by Hines under the warrants. The warrant value as of December 31, 2002 was estimated at $920,000 based on (a) the estimated value of the warrants using the Black-Scholes model with an expected dividend yield of 0.0%, a risk-free interest rate of 5.0%, volatility of 85% and an expected life of five years and (b) the estima