Back to GetFilings.com



Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

     
x   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
    For the quarterly period ended March 28, 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: 0-28236

INVISION TECHNOLOGIES, INC.

(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction of incorporation or organization)

94-3123544
(I.R.S. Employer Identification No.)

7151 Gateway Boulevard, Newark, CA 94560
(Address of principal executive offices, including zip code)

(510) 739-2400
(Registrant’s telephone number, including area code)

     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 x No o

     On May 1, 2004, there were 17,477,152 shares of the registrant’s common stock outstanding.



 


InVision Technologies, Inc.
Form 10-Q
INDEX

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 EXHIBIT 10.1
 EXHIBIT 10.2
 EXHIBIT 10.3
 EXHIBIT 31.1
 EXHIBIT 31.2
 EXHIBIT 32.1

     InVision, Quantum Magnetics, Yxlon, HAPEG, CTX, CTX 5500 DS, CTX 9000 DSi and QScan, among others, are trademarks of InVision Technologies, Inc. or one of its subsidiaries in the United States and other countries. InVision, Quantum Magnetics, Yxlon and QScan, among others, are registered trademarks of InVision Technologies, Inc. or one of its subsidiaries in the United States.

 


Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

InVision Technologies, Inc.

Condensed Consolidated Balance Sheets
(In thousands, except share data)
(Unaudited)
                 
    March 28,   December 31,
    2004
  2003
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 74,891     $ 182,382  
Short-term investments
    209,719       94,557  
Accounts receivable, net
    72,062       56,951  
Inventories
    74,372       78,894  
Deferred income taxes
    14,392       14,283  
Other current assets
    7,790       5,666  
 
   
 
     
 
 
Total current assets
    453,226       432,733  
Property and equipment, net
    10,968       11,605  
Goodwill
    21,474       21,474  
Intangible assets, net
    13,453       13,978  
Other assets
    6,276       6,278  
 
   
 
     
 
 
Total assets
  $ 505,397     $ 486,068  
 
   
 
     
 
 
Liabilities and stockholders’ equity
               
Current liabilities:
               
Accounts payable
  $ 18,689     $ 13,761  
Accrued liabilities
    35,419       35,058  
Deferred revenue
    17,569       13,277  
Short-term debt
    2,600       5,581  
Current maturities of long-term obligations
    261       263  
 
   
 
     
 
 
Total current liabilities
    74,538       67,940  
Long-term obligations
    127,126       127,244  
Deferred income taxes
    168       203  
 
   
 
     
 
 
Total liabilities
    201,832       195,387  
 
   
 
     
 
 
Commitments and contingencies
               
Stockholders’ equity:
               
Preferred stock, $0.001 par value, 5,000,000 shares authorized; no shares issued and outstanding
           
Common stock, $0.001 par value, 60,000,000 shares authorized; 18,138,000 and 17,782,000 shares issued; 17,451,000 and 17,095,000 shares outstanding
    18       18  
Additional paid-in capital
    182,069       173,968  
Deferred stock compensation expense
    (237 )     (271 )
Accumulated other comprehensive loss
    (555 )     (125 )
Retained earnings
    136,961       131,782  
Treasury stock, at cost (687,000 shares)
    (14,691 )     (14,691 )
 
   
 
     
 
 
Total stockholders’ equity
    303,565       290,681  
 
   
 
     
 
 
Total liabilities and stockholders’ equity
  $ 505,397     $ 486,068  
 
   
 
     
 
 

The accompanying notes are an integral part of these condensed consolidated financial statements.

3


Table of Contents

InVision Technologies, Inc.

Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
                 
    Three Months Ended
    March 28,   March 30,
    2004
  2003
Revenues:
               
Product revenues
  $ 53,945     $ 152,814  
Service revenues
    20,077       8,909  
Contract research and development revenues
    2,873       3,445  
 
   
 
     
 
 
Total revenues
    76,895       165,168  
 
   
 
     
 
 
Cost of revenues:
               
Product costs
    33,603       84,674  
Service costs
    12,173       5,000  
Contract research and development costs
    2,284       2,136  
 
   
 
     
 
 
Total cost of revenues
    48,060       91,810  
 
   
 
     
 
 
Gross profit
    28,835       73,358  
 
   
 
     
 
 
Operating expenses:
               
Research and development
    6,261       7,355  
Selling, general and administrative
    13,363       9,062  
 
   
 
     
 
 
Total operating expenses
    19,624       16,417  
 
   
 
     
 
 
Income from operations
    9,211       56,941  
Interest expense
    (1,293 )     (42 )
Interest and other income, net
    836       685  
 
   
 
     
 
 
Income before provision for income taxes
    8,754       57,584  
Provision for income taxes
    3,575       23,177  
 
   
 
     
 
 
Net income
  $ 5,179     $ 34,407  
 
   
 
     
 
 
Net income per share:
               
Basic
  $ 0.30     $ 2.02  
 
   
 
     
 
 
Diluted (Note 4)
  $ 0.25     $ 1.87  
 
   
 
     
 
 
Weighted average shares outstanding:
               
Basic
    17,272       17,067  
Diluted
    22,586       18,379  

The accompanying notes are an integral part of these condensed consolidated financial statements.

4


Table of Contents

InVision Technologies, Inc.

Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
                 
    March 28,   March 30,
    2004
  2003
Cash flow from operating activities:
               
Net income
  $ 5,179     $ 34,407  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
               
Depreciation and amortization
    2,613       780  
Deferred income taxes
    438       (1,632 )
Loss on disposal of fixed assets
    3       526  
Bad debt expense
    25       25  
Income tax benefits from employee stock transactions
    3,533       274  
Stock compensation expense
    257       33  
Changes in assets and liabilities:
               
Accounts receivable
    (17,454 )     (26,954 )
Inventories
    3,167       5,684  
Other assets
    (831 )     3,286  
Accounts payable
    5,040       537  
Accrued liabilities
    845       11,159  
Deferred revenues
    4,436       (63,367 )
Other liabilities
    (18 )     (1 )
 
   
 
     
 
 
Net cash provided by (used in) operating activities
    7,233       (35,243 )
 
   
 
     
 
 
Cash flow from investing activities:
               
Purchases of property and equipment
    (685 )     (1,038 )
Proceeds from sales of short-term investments
    29,100        
Purchase of short-term investments
    (144,280 )      
 
   
 
     
 
 
Net cash used in investing activities
    (115,865 )     (1,038 )
 
   
 
     
 
 
Cash flow from financing activities:
               
Net proceeds from (repayments of) short-term debt
    (2,862 )     248  
Repayments of long-term debt
    (255 )     (34 )
Debt issuance costs
    (59 )      
Proceeds from issuance of common stock, net
    4,344       1,082  
 
   
 
     
 
 
Net cash provided by financing activities
    1,168       1,296  
 
   
 
     
 
 
Effect of exchange rate changes on cash
    (27 )      
 
   
 
     
 
 
Net change in cash and cash equivalents for the period
    (107,491 )     (34,985 )
Cash and cash equivalents at beginning of period
    182,382       159,736  
 
   
 
     
 
 
Cash and cash equivalents at end of period
  $ 74,891     $ 124,751  
 
   
 
     
 
 
Supplemental disclosures of cash flow information:
               
Interest paid
  $ 581     $ 97  
Income taxes paid
  $ 1,014     $ 19,508  
Supplemental disclosures of noncash investing and financing activities:
               
Capital lease obligations incurred for the purchase of new equipment
  $     $ 577  

The accompanying notes are an integral part of these condensed consolidated financial statements.

5


Table of Contents

InVision Technologies, Inc.

Notes to Condensed Consolidated Financial Statements
(Unaudited)

1. Summary of Significant Accounting Policies

     Interim Unaudited Financial Information

     The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“generally accepted accounting principles”) for interim financial information and in accordance with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not contain all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation. These financial statements should be read in conjunction with the audited consolidated financial statements of InVision Technologies, Inc. and its subsidiaries (the “Company”) as of December 31, 2003 and 2002 and for each of the three years in the period ended December 31, 2003, including the notes thereto, included in the Company’s Annual Report on Form 10-K filed on March 15, 2004.

     Operating results for the three-month period ended March 28, 2004 may not necessarily be indicative of the results that may be expected for the year ended December 31, 2004 or any other future period.

     Cash and Cash Equivalents

     The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

     Short-Term Investments

     Short-term investments consist primarily of U.S. government, international government and corporate notes and bonds and are classified as available-for-sale. Such short-term investments are carried at fair value with unrealized gains or losses reported as a separate component of accumulated other comprehensive income (loss), net of tax.

     The following table summarizes the Company’s short-term investments as of March 28, 2004 (in thousands):

                                 
            Gross   Gross    
    Amortized   Unrealized   Unrealized   Fair
    Cost
  Gains
  Losses
  Value
U.S. government notes and bonds
  $ 32,371     $ 122     $ (224 )   $ 32,269  
International government notes and bonds
    4,798       45             4,843  
Corporate notes and bonds
    170,950       973       (234 )     171,689  
Municipal notes and bonds
    914       4             918  
 
   
 
     
 
     
 
     
 
 
Total
  $ 209,033     $ 1,144     $ (458 )   $ 209,719  
 
   
 
     
 
     
 
     
 
 

6


Table of Contents

     The following table summarizes the maturities of the Company’s short-term investments at March 28, 2004 (in thousands):

                 
    Amortized   Fair
    Cost
  Value
Due between 91 - 365 days
  $ 47,942     $ 47,948  
Due between 1 - 2 years
    91,112       91,141  
Due between 2 - 3 years
    69,979       70,630  
 
   
 
     
 
 
Total
  $ 209,033     $ 209,719  
 
   
 
     
 
 

     Business Combinations and Goodwill and Other Intangible Assets

     On January 1, 2002, the Company adopted Statement of Financial Accounting Standards (“SFAS”) No. 142, “Goodwill and Other Intangible Assets” (“SFAS 142”). SFAS 142 addresses the initial recognition and measurement of intangible assets acquired outside of a business combination and the accounting for goodwill and other intangible assets subsequent to their acquisition. SFAS 142 provides that intangible assets with finite useful lives be amortized and that goodwill and intangible assets with indefinite lives not be amortized, but will rather be tested at least annually for impairment. Since adopting SFAS 142 on January 1, 2002, the Company ceased amortization of the carrying value of goodwill of $2.5 million and acquired workforce of $331,000 at January 1, 2002, resulting in a reduction in annual amortization expense of $426,000. The net carrying amount of acquired workforce was also reclassified to goodwill. In the fourth quarter of 2002, the Company performed the annual impairment test required by the standard and recorded a $2.1 million impairment of goodwill relating to the Inovec reporting unit. The Company performed the 2003 annual impairment test as of the end of the fourth quarter of 2003 resulting in no impairment assessed on the goodwill related to the Inovec reporting unit.

     The annual impairment test for the goodwill related to the Yxlon reporting unit is expected to be performed during the second quarter of 2004.

     Accounting for Costs Associated with Exit or Disposal Activities

     On January 1, 2003, the Company adopted SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities” (“SFAS 146”), which addresses accounting for restructuring and similar costs. SFAS 146 supersedes previous accounting guidance, principally Emerging Issues Task Force (“EITF”) Issue No. 94-3 (“EITF 94-3”). SFAS 146 requires that the liability for costs associated with an exit or disposal activity be recognized when the liability is incurred. Under EITF 94-3, a liability for exit costs was recognized at the date of the Company’s commitment to an exit plan. SFAS 146 also establishes that the liability should initially be measured and recorded at fair value. Accordingly, SFAS 146 may affect the timing of recognizing future restructuring costs as well as the amounts recognized. There was no effect on the Company’s financial statements from the adoption of SFAS 146.

     Accounting for Stock-Based Compensation

     In December 2002, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 148, “Accounting for Stock-Based Compensation – Transition and Disclosure – an Amendment of FASB Statement 123” (“SFAS 148”), which provides alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, SFAS 148 amends the disclosure requirements of SFAS No. 123, “Accounting for Stock-Based Compensation” (“SFAS 123”) to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The amended disclosure requirements of SFAS 148 are effective for years ending after December 15, 2002.

     The Company grants stock options for a fixed number of shares to employees with an exercise price equal to the fair value of the shares at the date of grant. The Company accounts for employee stock-based compensation in accordance with Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (“APB 25”). The Company accounts for stock-based awards to non-employees in accordance with SFAS 123 and

7


Table of Contents

EITF 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.”

     Had compensation cost for options granted in 2004 and 2003 under the Company’s stock option plans (the “Equity Plans”) been determined based on the fair value at the grant and issue dates, as prescribed in SFAS 123, the Company’s net income and pro forma net income per share would have been as follows (in thousands, except per share data):

                 
    Three Months Ended
    Mar. 28, 2004
  Mar. 30, 2003
Net income:
               
As reported
  $ 5,179     $ 34,407  
add: stock compensation as reported, net of tax effects
  $ 152     $ 20  
less: stock compensation determined using the fair value method, net of tax effects
    (4,019 )     (1,877 )
 
   
 
     
 
 
Pro forma
  $ 1,312     $ 32,550  
 
   
 
     
 
 
Pro forma net income per share:
               
Basic:
               
As reported
  $ 0.30     $ 2.02  
Pro forma
  $ 0.08     $ 1.91  
Diluted:
               
As reported
  $ 0.25     $ 1.87  
Pro forma
  $ 0.08     $ 1.77  

     Under the intrinsic value method, when the exercise price of the Company’s employee stock options equals or exceeds the market price of the underlying stock on the date of grant, no compensation expense is recognized. The pro forma information regarding the results of operations and net income per share above is determined as if the Company had accounted for its employee stock options using the fair value method. Under this method, the fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model.

     Option valuation models such as Black-Scholes were 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 life of the option. In management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of the Company’s employee stock options because the Company’s employee stock options have characteristics significantly different from those of traded options and because changes in the subjective assumptions required by these models can materially affect the fair value estimates.

     The fair value of each option grant is estimated on the date of grant using the following assumptions used for grants during the applicable period:

                 
    2004
  2003
Option Grants
               
Average risk free rate of return
    2.55 %     2.30-3.00 %
Weighted average expected option life
    4.0 years       4.2 years  
Volatility rate
    92 %     83 %
Dividend yield
    0 %     0 %

     Accounting and Disclosure Requirements for Guarantees

     In December 2002, the Company adopted FASB Interpretation No. 45, “Guarantor’s Accounting and Disclosure Requirement for Guarantees, Including Indirect Guarantees of Indebtedness of Others” (“FIN 45”). FIN 45 requires

8


Table of Contents

that, upon issuance of a guarantee, the guarantor must recognize a liability for the fair value of the obligation it assumes under that guarantee. The provisions for initial recognition and measurement are effective on a prospective basis for guarantees that are issued or modified after December 31, 2002, irrespective of a guarantor’s year-end.

     Accrued Warranty

     Estimated warranty costs are recorded on product revenues and adjusted periodically based on historical and anticipated experience. The Company accrues the estimated cost of product warranties at the time revenues are recognized. Although the Company engages in extensive product quality programs and processes, including actively monitoring and evaluating the quality of component suppliers, the warranty obligation is affected by actual warranty costs, including usage of material and labor and service delivery costs incurred in correcting a product failure.

     Information regarding the changes in the Company’s warranty liabilities was as follows for the three months ended March 28, 2004:

                                         
                            Changes in    
    Balance at                   Accruals Related   Balance at
    Dec. 31,   Accruals for   Reduction for   to Pre-Existing   Mar. 28,
    2003
  Warranties Issued
  Payments Made
  Warranties
  2004
 
  $ 14,259     $ 2,909     $ (3,066 )   $ (1,216 )   $ 12,886  

     Information regarding the changes in the Company’s warranty liabilities was as follows for the three months ended March 30, 2003:

                                         
                            Changes in    
    Balance at                   Accruals Related   Balance at
    Dec. 31,   Accruals for   Reduction for   to Pre-Existing   Mar. 30,
    2002
  Warranties Issued
  Payments Made
  Warranties
  2003
 
  $ 19,890     $ 8,671     $ (6,197 )   $ 120     $ 22,484  

     Revenue Arrangements with Multiple Deliverables

     In November 2002, the EITF reached a consensus on Issue No. 00-21, “Revenue Arrangements with Multiple Deliverables” (“EITF 00-21”). EITF 00-21 addresses certain aspects of the accounting by a vendor for arrangements under which the vendor will perform multiple revenue generating activities. EITF 00-21 is effective for fiscal periods beginning after June 15, 2003. There was no impact from the adoption of EITF 00-21 on the Company’s results of operations or financial position.

     Derivative Instruments and Hedging Activities

     The Company is exposed to foreign currency exchange rate risk inherent in its sales commitments, anticipated sales, anticipated purchases and assets and liabilities denominated in currencies other than the U.S. dollar. The Company utilizes foreign exchange forward contracts to limit its exposure to foreign currency rate fluctuation. The maturity of foreign exchange forward contracts as of March 28, 2004 is consistent with the contractual or expected timing of the transactions being hedged, principally receipt of customer payments. These foreign exchange forward contracts all mature within twelve months. The Company does not enter into market risk sensitive instruments for trading purposes. During the three months ended March 28, 2004, the Company’s derivatives consisted only of foreign exchange forward contracts. The Company had aggregate foreign exchange forward contracts with notional amounts of $46.3 million at March 28, 2004. The fair value of these instruments, included in the consolidated balance sheets, represented a net liability of $24,000 at March 28, 2004.

     In May 2002, the Company began applying hedge accounting as defined by SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133”) and designated certain foreign exchange forward

9


Table of Contents

contracts as cash flow hedges of foreign exchange risk for international sales contracts. As of March 28, 2004, the Company has recorded $2.1 million of other comprehensive loss, net of income taxes of $1.4 million, representing the net change in the fair value of the foreign exchange forward contracts that were designated as and qualified for hedge accounting. The amounts deferred in other comprehensive loss are reclassified to earnings upon the collection of the hedged contract. As of March 28, 2004, the Company anticipates reclassifying the full amount included within other comprehensive loss to earnings within the next twelve months. During the three months ended March 28, 2004, the Company also recorded a $14,000 foreign currency transaction gain related to the effectiveness under hedge accounting. For the three-month period ended March 28, 2004, primarily all of the changes in the fair value of forward contracts not designated for hedge accounting were offset by the measurement of associated accounts receivable.

     In April 2003, the FASB issued SFAS No. 149, “Amendment of Statement 133 on Derivative Instruments and Hedging Activities” (“SFAS 149”). SFAS No. 149 amends and clarifies the accounting for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities under SFAS 133. SFAS No. 149 is generally effective for contracts entered into or modified after June 30, 2003 and for hedging relationships designated after June 30, 2003. There was no impact from the adoption of SFAS No. 149 on the Company’s operations and financial condition.

     In May 2003, the FASB issued SFAS No. 150, “Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity” (“SFAS 150”). SFAS No. 150 requires that certain financial instruments, which under previous guidance were accounted for as equity, must now be accounted for as liabilities. The financial instruments affected include mandatorily redeemable stock, certain financial instruments that require or may require the issuer to buy back some of its shares in exchange for cash or other assets and certain obligations that can be settled with shares of stock. SFAS No. 150 is effective for interim periods beginning after June 15, 2003. In November 2003, the FASB issued FASB Staff Position No. 150-3, “Effective Date, Disclosures, and Transition for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests under SFAS No. 150,” or FSP 150-3, which defers the effective date for various provisions of SFAS No. 150. The adoption of SFAS 150, as modified by FSP 150-3, did not have a material impact on our consolidated financial statements.

2. Business Combinations

     In accordance with Statement of Financial Accounting Standards No. 141, “Business Combinations” (“SFAS 141”) the Company allocates the purchase price of its acquisitions to the tangible assets, liabilities and intangible assets acquired, as well as in-process research and development, based on their estimated fair values. The excess purchase price over those fair values is recorded as goodwill. The fair value assigned to intangible assets acquired is based on valuations prepared by independent third party appraisal firms using estimates and assumptions provided by management. In accordance with SFAS 142, goodwill and purchased intangibles with indefinite lives acquired after June 30, 2001 are not amortized but will be reviewed periodically for impairment. Purchased intangibles with finite lives will be amortized on a straight-line basis over their estimated useful lives.

Yxlon International Holding GmbH

     On March 31, 2003, the Company completed its acquisition of Yxlon, a company based in Hamburg, Germany. Yxlon develops, manufactures, markets and supports X-ray based non-destructive testing (“NDT”) systems for a wide range of industrial applications, and systems that use X-ray based diffraction (“XRD”) technology for explosives detection. The Company acquired Yxlon for ¬38.6 million in cash, or $41.7 million, incurred additional acquisition costs of $2.1 million, and paid a subsequent purchase price adjustment of $483,000 in December 2003 for a total purchase price of $44.3 million. The Company is required to make an additional payment of ¬5.0 million if Yxlon’s XRD system is certified for explosives detection by the Transportation Security Administration (“TSA”) by June 30, 2004. If the XRD system is certified for explosives detection by the TSA, the Company would record the additional consideration as intangible assets.

     An independent valuation to determine the allocation of the fair value of the net assets acquired was completed in September 2003. The total purchase price of $44.3 million has been allocated as follows (in thousands):

10


Table of Contents

         
Cash and cash equivalents
  $ 1,946  
Current assets
    29,101  
Other non-current assets
    1,726  
Amortizable intangible assets:
       
Developed and core technology
    8,700  
Other
    1,480  
Intangible assets with indefinite lives:
       
Goodwill
    18,736  
Trademark
    2,780  
Current liabilities
    (22,866 )
Other non-current liabilities
    (1,644 )
In-process research and development
    4,300  
 
   
 
 
Total purchase price
  $ 44,259  
 
   
 
 

     Amortizable Intangible Assets

     Of the total purchase price, approximately $10.2 million has been allocated to amortizable intangible assets, including maintenance contracts and renewals, contract backlog, direct customer relationships, supplier agreements and developed and core technology. The maintenance contracts and renewals represent a value assigned to the revenue stream estimated from existing maintenance contracts as of the acquisition date with an assumed renewal rate. Contract backlog represents the gross contract backlog to be recognized over the twelve-month period following the close of the acquisition. Direct customer relationships represent the sale of products and services by Yxlon’s internal sales and marketing force. Supplier agreements represent the value in material supplier agreements where Yxlon receives below market rates on inventory component purchases. The Company is amortizing the fair value of these assets on a straight-line basis over estimated useful lives ranging from twelve months to six years.

     Developed and core technology, which consists of products that have reached technological feasibility, includes Yxlon’s XRD system and NDT system products. The Company is amortizing the fair value of the developed and core technology on a straight-line basis over an estimated useful life of seven years.

     Intangible Assets With Indefinite Lives

     The estimated fair value of intangible assets with indefinite lives was $18.7 million for goodwill and $2.8 million for the Yxlon trade name. These intangible assets will not be amortized because the assets have indefinite useful lives based on many factors and considerations, including the length of time that the Yxlon name has been in use, the Yxlon brand awareness and market position and the plans for continued use of the Yxlon brand within a portion of the Company’s overall product portfolio.

     In-Process Research and Development

     Of the total purchase price, $4.3 million has been allocated to in-process research and development (“IPR&D”) and was expensed in the second quarter of fiscal 2003. There were two projects expected to be completed between 2004 and 2007. Projects that qualify as IPR&D represent those that have not yet reached technological viability. Technological viability is defined as being equivalent to a beta-phase working prototype in which there is lower remaining risk relating to the development.

     The value assigned to IPR&D was determined by considering the importance of each project to the overall development plan, estimating costs to develop the purchased IPR&D into commercially viable products, estimating the resulting net cash flows from the projects when completed and discounting the net cash flows to their present value. The revenue estimates used to value the purchased IPR&D were based on estimates of the relevant market sizes and growth factors, expected trends in technology and the nature and expected timing of new product introductions by Yxlon.

     The rates utilized to discount the net cash flows to their present values are based on Yxlon’s weighted average cost of capital of 25%. The weighted average cost of capital was adjusted to reflect the difficulties and uncertainties in completing each project and thereby achieving technological feasibility, the percentage of completion of each

11


Table of Contents

project, anticipated market acceptance and penetration, market growth rates and risks related to the impact of potential changes in future target markets.

     Pro Forma Results (Unaudited)

     The unaudited pro forma financial information presented below combine the actual results of operations of the Company and the historical results of operations of Yxlon for the respective years as if the acquisition of Yxlon had occurred at the beginning of each of the years presented. Adjustments of $285,000 and $6.2 million have been made to the combined results of operations for the years ended December 31, 2003 and 2002, reflecting amortization of purchased intangibles, net of tax, timing of acquisition-related in-process research and development expense recognition, and bank settlement fees for debt as a result of acquisition, net of tax, as if the acquisition had occurred at the beginning of each of the years presented. The unaudited pro forma financial information is not intended to represent or be indicative of the consolidated results of operations or financial condition of the Company that would have been reported had the acquisition been completed as of the dates presented, and should not be taken as representative of the future consolidated results of operations or financial condition of the Company.

                 
    2003
  2002
    (in thousands, except per share amounts)
Revenues
  $ 432,697     $ 492,728  
Net income
  $ 57,169     $ 65,686  
Basic
  $ 3.34     $ 4.11  
Diluted
  $ 3.11     $ 3.69  
Basic weighted average shares outstanding
    17,132       15,987  
Diluted shares
    18,368       17,803  

Hattinger Pruf- und Entwicklungs- GmbH

     Effective August 1, 2003, Yxlon International X-Ray GmbH, a wholly owned subsidiary of the Company, acquired Hattinger Pruf- und Entwicklungs- GmbH (“Hapeg”), a private engineering and systems company that provides industrial testing and evaluation solutions utilizing computed tomography, or CT, technology for approximately ¬2.9 million or $3.4 million. The acquisition was accounted for using the purchase method of accounting. The excess purchase price over the fair value of the underlying net assets of $2.3 million was allocated to goodwill and other intangible assets and property based upon an independent valuation of fair values. Amortization expense of $122,000 was recorded during the fiscal year ended 2003. Unaudited pro forma results were not provided as they were not deemed to be material.

3. Comprehensive Income

     The components of comprehensive income are as follows (in thousands):

                 
    Three Months Ended
    March 28,   March 30,
    2004
  2003
Net income
  $ 5,179     $ 34,407  
Derivatives classified as cash flow hedges (net of taxes):
               
Unrealized gain (loss) on cash flow hedges
    229       (583 )
Reclassification of gain on cash flow hedges
    34       197  
Foreign currency translation adjustment
    (693 )      
 
   
 
     
 
 
Comprehensive income
  $ 4,749     $ 34,021  
 
   
 
     
 
 

12


Table of Contents

4. Net Income Per Share

     Basic net income per share is computed by dividing net income by the weighted-average shares of common stock outstanding for the period. Diluted net income per share reflects the weighted-average shares of common stock outstanding plus the potential effect of dilutive securities or contracts which are convertible to shares of common stock such as options, warrants, convertible debt and preferred stock (using the treasury stock method) and shares issuable in future periods, except in cases where the effect would be anti-dilutive. Specifically, the computation of diluted net income per share for the three-month period ended March 28, 2004 includes the impact of the contingent conversion provision related to the Company’s 3% convertible senior notes due 2023. Diluted shares include 3,906,250 shares “as if” the notes had been converted at the beginning of the period and diluted net income excludes $555,000 of avoided interest expense, net of tax.

     The following is a reconciliation between the components of the basic and diluted net income per share calculations for the periods presented below (in thousands, except per share data):

                                                 
    Three Months Ended
    March 28, 2004
  March 30, 2003
            Weighted   Per           Weighted   Per