UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
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.
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
(Registrants 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 registrants common stock outstanding.
InVision Technologies, Inc.
Form 10-Q
INDEX
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.
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
InVision Technologies, Inc.
| 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
InVision Technologies, Inc.
| 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
InVision Technologies, Inc.
| 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
InVision Technologies, Inc.
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 Companys 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 Companys 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
The following table summarizes the maturities of the Companys 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 Companys 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 Companys 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
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 Companys 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 Companys 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 Companys 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 managements opinion, the existing models do not necessarily provide a reliable single measure of the fair value of the Companys employee stock options because the Companys 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, Guarantors Accounting and Disclosure Requirement for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN 45). FIN 45 requires
8
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 guarantors 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 Companys 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 Companys 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 Companys 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 Companys 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
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 Companys 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 Yxlons 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
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 Yxlons 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 Yxlons 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 Companys 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 Yxlons 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
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
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 Companys 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 | |||||||||||||||||||||