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 SEPTEMBER 30, 2004
OR
[ ]
|
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: 0-23354
FLEXTRONICS INTERNATIONAL LTD.
| SINGAPORE (STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION) |
NOT APPLICABLE (I.R.S. EMPLOYER IDENTIFICATION NO.) |
MICHAEL E. MARKS
CHIEF EXECUTIVE OFFICER
FLEXTRONICS INTERNATIONAL LTD.
ONE MARINA BOULEVARD, #28-00
SINGAPORE 018989
(65) 6890-7188
(NAME, ADDRESS, INCLUDING ZIP CODE AND TELEPHONE NUMBER,
INCLUDING AREA CODE, OF AGENT FOR SERVICE)
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 [ ]
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]
As of November 1, 2004, there were 559,451,026 shares of the Registrants ordinary shares outstanding.
1
FLEXTRONICS INTERNATIONAL LTD.
INDEX
| PAGE |
||||||||
| 3 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 5 | ||||||||
| 6 | ||||||||
| 7 | ||||||||
| 22 | ||||||||
| 38 | ||||||||
| 38 | ||||||||
| 39 | ||||||||
| 40 | ||||||||
| 41 | ||||||||
| 42 | ||||||||
| 43 | ||||||||
| EXHIBIT 10.01 | ||||||||
| EXHIBIT 10.02 | ||||||||
| EXHIBIT 23.01 | ||||||||
| EXHIBIT 31.01 | ||||||||
| EXHIBIT 31.02 | ||||||||
| EXHIBIT 32.01 | ||||||||
| EXHIBIT 32.02 | ||||||||
2
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of Flextronics International Ltd.:
We have reviewed the accompanying condensed consolidated balance sheet of Flextronics International Ltd. and subsidiaries (the Company) as of September 30, 2004, and the related condensed consolidated statements of operations and cash flows for the three-month and six-month periods ended September 30, 2004 and 2003. These interim financial statements are the responsibility of the Companys management.
We conducted our reviews in accordance with standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to such condensed consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of the Company as of March, 31, 2004 and the related consolidated statements of operations, shareholders equity, and cash flows for the year then ended (not presented herein); and in our report dated June 14, 2004, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of March 31, 2004 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
/s/ DELOITTE & TOUCHE LLP
San Jose, California
November 3, 2004
3
FLEXTRONICS INTERNATIONAL LTD.
| As of | As of | |||||||
| September 30, 2004 |
March 31, 2004 |
|||||||
ASSETS: |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 694,551 | $ | 615,276 | ||||
Accounts receivable, net |
2,126,108 | 1,871,637 | ||||||
Inventories |
1,416,688 | 1,179,513 | ||||||
Deferred income taxes |
4,386 | 14,244 | ||||||
Other current assets |
578,457 | 581,063 | ||||||
Total current assets |
4,820,190 | 4,261,733 | ||||||
Property, plant and equipment, net |
1,651,581 | 1,625,000 | ||||||
Deferred income taxes |
681,715 | 604,785 | ||||||
Goodwill |
2,788,118 | 2,653,372 | ||||||
Other intangible assets, net |
57,072 | 68,060 | ||||||
Prepayment related to pending acquisition |
289,367 | | ||||||
Other assets |
448,147 | 370,987 | ||||||
Total assets |
$ | 10,736,190 | $ | 9,583,937 | ||||
LIABILITIES
AND SHAREHOLDERS EQUITY: |
||||||||
Current liabilities: |
||||||||
Bank borrowing and current portion of long-term debt |
$ | 66,614 | $ | 96,287 | ||||
Current portion of capital lease obligations |
8,011 | 8,203 | ||||||
Accounts payable |
2,700,503 | 2,145,174 | ||||||
Other current liabilities |
1,116,540 | 1,127,253 | ||||||
Total current liabilities |
3,891,668 | 3,376,917 | ||||||
Long-term debt, net of current portion: |
||||||||
Capital lease obligation, net of current portion |
10,450 | 15,084 | ||||||
Zero coupon convertible junior subordinated notes due 2008 |
200,000 | 200,000 | ||||||
9 7/8% Senior subordinated notes due 2010, net of discount |
7,659 | 7,659 | ||||||
9 3/4% Euro senior subordinated notes due 2010 |
184,593 | 181,422 | ||||||
1% Convertible Subordinated Notes due 2010 |
500,000 | 500,000 | ||||||
6 1/2% Senior Subordinated Notes due 2013 |
399,650 | 399,650 | ||||||
Outstanding under revolving line of credit |
346,000 | 220,000 | ||||||
Other |
98,250 | 100,446 | ||||||
Other liabilities |
185,114 | 215,546 | ||||||
Commitments and contingencies (Note I) |
||||||||
Shareholders equity: |
||||||||
Ordinary shares, S$0.01 par value, authorized -
1,500,000,000 shares; issued and outstanding
559,404,388 and 529,944,282 shares as of September 30,
2004 and March 31, 2004, respectively |
3,308 | 3,135 | ||||||
Additional paid-in capital |
5,365,948 | 5,014,990 | ||||||
Accumulated deficit |
(555,527 | ) | (722,471 | ) | ||||
Accumulated other comprehensive income |
105,334 | 78,105 | ||||||
Deferred compensation |
(6,257 | ) | (6,546 | ) | ||||
Total shareholders equity |
4,912,806 | 4,367,213 | ||||||
Total liabilities and shareholders equity |
$ | 10,736,190 | $ | 9,583,937 | ||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
FLEXTRONICS INTERNATIONAL LTD.
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net sales |
$ | 4,138,249 | $ | 3,503,242 | $ | 8,018,697 | $ | 6,609,919 | ||||||||
Cost of sales |
3,867,385 | 3,320,772 | 7,500,901 | 6,262,408 | ||||||||||||
Restructuring charges |
25,704 | 42,362 | 46,695 | 351,197 | ||||||||||||
Gross profit |
245,160 | 140,108 | 471,101 | (3,686 | ) | |||||||||||
Selling, general and administrative expenses |
139,022 | 108,940 | 280,618 | 225,355 | ||||||||||||
Intangibles amortization |
8,683 | 8,573 | 17,344 | 17,390 | ||||||||||||
Restructuring charges |
7,798 | 17,890 | 10,395 | 36,163 | ||||||||||||
Interest and other expense, net |
22,429 | 20,703 | 40,715 | 46,614 | ||||||||||||
Loss on early extinguishment of debt |
| 95,214 | | 103,909 | ||||||||||||
Income (loss) before income taxes |
67,228 | (111,212 | ) | 122,029 | (433,117 | ) | ||||||||||
Benefit from income taxes |
(25,394 | ) | (11,122 | ) | (44,915 | ) | (43,312 | ) | ||||||||
Net income (loss) |
$ | 92,622 | $ | (100,090 | ) | $ | 166,944 | $ | (389,805 | ) | ||||||
Earnings (loss) per share: |
||||||||||||||||
Basic |
$ | 0.17 | $ | (0.19 | ) | $ | 0.31 | $ | (0.75 | ) | ||||||
Diluted |
$ | 0.16 | $ | (0.19 | ) | $ | 0.29 | $ | (0.75 | ) | ||||||
Weighted average shares used in computing
per share amounts: |
||||||||||||||||
Basic |
551,875 | 523,529 | 541,250 | 522,315 | ||||||||||||
Diluted |
582,206 | 523,529 | 575,110 | 522,315 | ||||||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
FLEXTRONICS INTERNATIONAL LTD.
| Six Months Ended | ||||||||
| September 30, |
||||||||
| 2004 |
2003 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income (loss) |
$ | 166,944 | $ | (389,805 | ) | |||
Depreciation and amortization |
171,955 | 174,624 | ||||||
Change in working capital and other |
(74,305 | ) | 465,996 | |||||
Net cash provided by operating activities |
264,594 | 250,815 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Purchases of property and equipment, net of dispositions |
(147,206 | ) | (66,084 | ) | ||||
Acquisitions of businesses, net of cash acquired |
(88,960 | ) | (29,324 | ) | ||||
Prepayments relating to pending acquisition |
(289,367 | ) | | |||||
Other investments and notes receivable |
(67,923 | ) | (46,741 | ) | ||||
Net cash used in investing activities |
(593,456 | ) | (142,149 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from bank borrowings and long-term debt |
632,975 | 998,164 | ||||||
Repayments of bank borrowings and long-term debt |
(544,362 | ) | (755,646 | ) | ||||
Repayments of capital lease obligations |
(5,370 | ) | (7,515 | ) | ||||
Net proceeds from issuance of ordinary shares |
319,249 | 26,309 | ||||||
Cash paid for early extinguishment of debt |
| (91,647 | ) | |||||
Net cash provided by financing activities |
402,492 | 169,665 | ||||||
Effect of exchange rate on cash |
5,645 | (2,846 | ) | |||||
Net increase in cash and cash equivalents |
79,275 | 275,485 | ||||||
Cash and cash equivalents at beginning of period |
615,276 | 424,020 | ||||||
Cash and cash equivalents at end of period |
$ | 694,551 | $ | 699,505 | ||||
The accompanying notes are an integral part of these condensed consolidated financial statements
6
FLEXTRONICS INTERNATIONAL LTD.
NOTE A ORGANIZATION OF THE COMPANY
Flextronics International Ltd. (Flextronics or the Company) was incorporated in the Republic of Singapore in May 1990. The Company is a leading provider of advanced electronics manufacturing services (EMS) to original equipment manufacturers (OEMs) that span a broad range of products and industry segments, including cellular phones, printers and imaging, telecom/datacom infrastructure, medical, automotive, industrial systems and consumer electronics. The Companys strategy is to provide customers with a complete range of services that are designed to meet their product requirements throughout their product development life cycle. The Company provides customers with global end-to-end supply chain services that include design and related engineering, new product introduction, manufacturing, and logistics with the goal of delivering a complete packaged product. The Company also provides after-market services such as repair and warranty services as well as network and communications installation and maintenance.
In addition to the assembly of printed circuit boards and complete systems and products, the Companys manufacturing services include the fabrication and assembly of plastic and metal enclosures, the fabrication of printed circuit boards and backplanes and the fabrication and assembly of photonics components. The Company also provides contract design and related engineering services which include all aspects of product design, including industrial and mechanical design, hardware design, embedded and application software development, semiconductor design, system validation and test development through which it offers its customers the choice of full product development, system integration, cost reductions and software application development.
In addition, the Company combines its design and manufacturing services to design, develop and manufacture complete products, such as cellular phones and other consumer-related devices that are sold by its OEM customers under the OEMs brand names. This service offering is referred to as original design manufacturing (ODM).
NOTE B SUMMARY OF ACCOUNTING POLICIES
Basis of Presentation and Principles of Consolidation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in accordance with the instructions to Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements, and should be read in conjunction with the Companys audited consolidated financial statements as of and for the fiscal year ended March 31, 2004 contained in the Companys Annual Report on Form 10-K. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three- and six-month periods ended September 30, 2004 are not necessarily indicative of the results that may be expected for the year ending March 31, 2005.
The Companys fiscal year ends on March 31 of each year. The first and second fiscal quarters end on the Friday closest to the last day of each such fiscal quarter, and the third and fourth fiscal quarters end on December 31 and March 31, respectively.
Amounts included in the financial statements are expressed in U.S. dollars unless otherwise designated as Singapore dollars (S$) or Euros ().
The accompanying condensed consolidated financial statements include the accounts of Flextronics and its wholly and majority-owned subsidiaries, after elimination of all intercompany accounts and transactions.
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 the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates and assumptions.
7
Translation of Foreign Currencies
The financial position and results of operations of certain of the Companys subsidiaries are measured using a currency other than the U.S. dollar as their functional currency. Accordingly, for these subsidiaries all assets and liabilities are translated into U.S. dollars at the current exchange rates as of the respective balance sheet date. Revenue and expense items are translated at the average exchange rates prevailing during the period. Cumulative gains and losses from the translation of these subsidiaries financial statements are reported as a separate component of shareholders equity.
Revenue Recognition
Revenue from manufacturing services is generally recognized upon shipment of the manufactured product to the customers under contractual terms, which are normally FOB shipping point. Revenue from other services and after-market services is recognized when the services have been performed. Upon shipment, title transfers, and the customer assumes the risks and rewards of ownership of the product.
Inventories
Inventories are stated at the lower of cost (on a first-in, first-out basis) or market value. Cost is comprised of direct materials, labor and overhead. The components of inventories, net of applicable lower of cost or market provision, were as follows (in thousands):
| As of | ||||||||
| September 30, | March 31, | |||||||
| 2004 |
2004 |
|||||||
Raw materials |
$ | 748,260 | $ | 622,905 | ||||
Work-in-process |
259,775 | 242,435 | ||||||
Finished goods |
408,653 | 314,173 | ||||||
| $ | 1,416,688 | $ | 1,179,513 | |||||
Property, Plant and Equipment
Property, plant and equipment are stated at cost. Depreciation and amortization are provided on a straight-line basis over the estimated useful lives of the related assets (three to thirty years), with the exception of building leasehold improvements, which are amortized over the term of the lease, if shorter. Repairs and maintenance costs are expensed as incurred.
The Company reviews property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of property and equipment is measured by comparing its carrying amount to the projected undiscounted cash flows the property and equipment are expected to generate. An impairment loss is recognized when the carrying amount of a long-lived asset exceeds the fair value of the underlying asset.
Goodwill and Other Intangibles
Goodwill of the reporting units is tested for impairment on an annual basis on January 31st and between annual tests whenever events or changes in circumstance indicate that the carrying amount of goodwill may not be recoverable. . Goodwill is tested for impairment at the reporting unit level by comparing the reporting units carrying amount, including goodwill, to the fair value of the reporting unit. Reporting units represent components of the Company for which discrete financial information is available to management, and for which management regularly reviews the operating results. For purpose of the annual goodwill impairment evaluation, the Company has identified two separate reporting units: Electronic Manufacturing Services and Network Services. If the carrying amount of the reporting unit exceeds its fair value, a second step is performed to measure the amount of impairment loss, if any. Further, in the event that the carrying amount of the Company as a whole is greater than its market capitalization, there is a potential likelihood that some or all of its goodwill would be considered impaired.
8
The following table summarizes the activity in the Companys goodwill account (in thousands):
| Six Months Ended | ||||
| September 30, 2004 |
||||
Balance as of March 31, 2004 |
$ | 2,653,372 | ||
Additions |
124,243 | |||
Foreign currency translation adjustments |
15,773 | |||
Reclassification to other intangible assets (1) |
(5,270 | ) | ||
Balance as of September 30, 2004 |
$ | 2,788,118 | ||
(1) Reclassification resulting from the completion of the final allocation of the Companys intangible assets acquired through certain business combinations in a period subsequent to the respective period of acquisition, based on the completion of third-party valuations.
All of the Companys acquired intangible assets are subject to amortization over their estimated useful lives. The Companys intangible assets are reviewed for impairment whenever events or changes in circumstance indicate that the carrying amount of an intangible may not be recoverable. Intangible assets are comprised of contractual agreements, patents and trademarks, developed technologies and other acquired intangibles. Contractual agreements, patents and trademarks, and developed technologies are amortized on a straight-line basis up to ten years. Other acquired intangibles related to favorable leases and customer lists are amortized on a straight-line basis over three to ten years. No residual value is estimated for the intangible assets. During the six-month period ended September 30, 2004, there were approximately $6.2 million of additions to intangible assets, primarily related to purchased patents and certain contractual agreements. The components of other intangible assets are as follows (in thousands):
| As of September 30, 2004 |
As of March 31, 2004 |
|||||||||||||||||||||||
| Gross | Net | Gross | Net | |||||||||||||||||||||
| Carrying | Accumulated | Carrying | Carrying | Accumulated | Carrying | |||||||||||||||||||
| Amount |
Amortization |
Amount |
Amount |
Amortization |
Amount |
|||||||||||||||||||
Intangible assets: |
||||||||||||||||||||||||
Contractual agreements |
$ | 82,976 | $ | (45,029 | ) | $ | 37,947 | $ | 77,706 | $ | (31,584 | ) | $ | 46,122 | ||||||||||
Patents and trademarks |
2,695 | (1,223 | ) | 1,472 | 2,611 | (536 | ) | 2,075 | ||||||||||||||||
Developed technologies |
500 | (168 | ) | 332 | 500 | (84 | ) | 416 | ||||||||||||||||
Other acquired intangibles |
32,566 | (15,245 | ) | 17,321 | 31,520 | (12,073 | ) | 19,447 | ||||||||||||||||
Total |
$ | 118,737 | $ | (61,665 | ) | $ | 57,072 | $ | 112,337 | $ | (44,277 | ) | $ | 68,060 | ||||||||||
Total intangible amortization expense recorded during the six months ended September 30, 2004 and September 30, 2003 was $17.3 million and $17.4 million, respectively. Expected future annual amortization expense is as follows (in thousands):
| Fiscal years ending March 31, |
Amount |
|||
2005 |
$ | 17,963 | (1) | |
2006 |
16,503 | |||
2007 |
13,166 | |||
2008 |
5,368 | |||
2009 |
1,981 | |||
Thereafter |
2,091 | |||
Total amortization expenses |
$ | 57,072 | ||
(1) Represents estimated amortization for the six-month period ending March 31, 2005.
Deferred Income Taxes
The Company provides for income taxes in accordance with the asset and liability method of accounting for income taxes. Under this method, deferred income taxes are recognized for the tax consequences of temporary differences by applying the applicable statutory tax rate to such differences between the financial statement carrying amounts and the tax basis of existing assets and liabilities.
9
Accounting for Stock-Based Compensation
At September 30, 2004, the Company maintained six stock-based employee compensation plans. The Company accounts for its stock option awards to employees under the recognition and measurement principles of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees and related interpretations. No compensation expense is recorded for options granted in which the exercise price equals or exceeds the market price of the underlying stock on the date of grant in accordance with the provisions of APB Opinion No. 25. The following table illustrates the effect on net income (loss) and earnings (loss) per share had the Company applied the fair value recognition provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock Based Compensation, to stock-based employee compensation.
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||
Net income (loss), as reported |
$ | 92,622 | $ | (100,090 | ) | $ | 166,944 | $ | (389,805 | ) | ||||||
Add: Stock-based employee compensation
expense included in reported net come (loss),
net of tax |
557 | 470 | 1,028 | 832 | ||||||||||||
Less: Fair value compensation cost, net of tax |
(17,428 | ) | (12,087 | ) | (32,173 | ) | (29,805 | ) | ||||||||
Proforma net income (loss) |
$ | 75,751 | $ | (111,707 | ) | $ | 135,799 | (418,778 | ) | |||||||
Basic earnings (loss) per share: |
||||||||||||||||
As reported |
$ | 0.17 | $ | (0.19 | ) | $ | 0.31 | $ | (0.75 | ) | ||||||
Proforma |
$ | 0.14 | $ | (0.21 | ) | $ | 0.25 | $ | (0.80 | ) | ||||||
Diluted earnings (loss) per share: |
||||||||||||||||
As reported |
$ | 0.16 | $ | (0.19 | ) | $ | 0.29 | $ | (0.75 | ) | ||||||
Proforma |
$ | 0.13 | $ | (0.21 | ) | $ | 0.24 | $ | (0.80 | ) | ||||||
Weighted average number of shares: |
||||||||||||||||
Basic |
551,875 | 523,529 | 541,250 | 522,315 | ||||||||||||
Diluted |
582,206 | 523,529 | 575,110 | 522,315 | ||||||||||||
The fair value of employee stock options granted and stock purchased under the Companys employee share purchase plan were estimated at the date of grant using the Black-Scholes model and the following weighted average assumptions:
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Volatility |
82 | % | 85 | % | 82% - 83 | % | 83% - 85 | % | ||||||||
Risk-free interest rate |
2.8 | % | 2.4 | % | 2.8% - 3.1 | % | 2.4 | % | ||||||||
Dividend yield |
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||
Expected option life |
3.8 years | 3.8 years | 3.8 years | 3.8 years | ||||||||||||
The following weighted average assumptions are used in estimating the fair value related to shares issued under the Companys employee stock purchase plan:
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Volatility |
42 | % | 51 | % | 40% - 42 | % | 44% - 51 | % | ||||||||
Risk-free interest rate |
1.4 | % | 1.4 | % | 1.4% - 1.6 | % | 1.4 | % | ||||||||
Dividend yield |
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||
Expected option life |
0.5 years | 0.5 years | 0.5 years | 0.5 years | ||||||||||||
10
Due to the subjective nature of the assumptions used in the Black-Scholes model, the proforma net income (loss) and earnings (loss) per share disclosures may not reflect the associated fair value of the outstanding options.
The Company provides restricted stock grants to key employees under its 2002 Interim Incentive Plan. Shares awarded under the plan vest in installments over a five-year period and unvested shares are forfeited upon termination of employment. During the first half of fiscal year 2005, 85,000 shares of restricted stock were granted with a weighted average fair value on the date of grant of $14.66 per share. The unearned compensation associated with restricted stock grants amounted to $6.3 million and $6.5 million as of September 30, 2004 and March 31, 2004, respectively. These amounts are included in shareholders equity. Grants of restricted stock are recorded as compensation expense over the vesting period at the fair market value of the stock at the date of grant. During the six months ended September 30, 2004 and September 30, 2003, compensation expense related to the restricted stock grants amounted to approximately $1.0 million and $0.8 million, respectively.
NOTE C EARNINGS (LOSS) PER SHARE
Basic earnings (loss) per share is computed using the weighted average number of ordinary shares outstanding during the applicable periods.
Diluted earnings (loss) per share is computed using the weighted average number of ordinary shares and dilutive ordinary share equivalents outstanding during the applicable periods. Ordinary share equivalents include ordinary shares issuable upon the exercise of stock options, and are computed using the treasury stock method, as well as shares issuable upon conversion of debt instruments.
Earnings (loss) per share data were computed as follows (in thousands, except per share amounts):
| Three Months Ended | Six Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Basic earnings (loss) per share: |
||||||||||||||||
Net income (loss) |
$ | 92,622 | $ | (100,090 | ) | $ | 166,944 | $ | (389,805 | ) | ||||||
Shares used in computation: |
||||||||||||||||
Weighted average ordinary shares outstanding |
551,875 | 523,529 | 541,250 | 522,315 | ||||||||||||
Basic earning (loss) per share |
$ | 0.17 | $ | (0.19 | ) | $ | 0.31 | $ | (0.75 | ) | ||||||
Diluted earnings (loss) per share: |
||||||||||||||||
Net income (loss) |
$ | 92,622 | (100,090 | ) | $ | 166,944 | $ | (389,805 | ) | |||||||
Shares used in computation: |
||||||||||||||||
Weighted average ordinary shares outstanding |
551,875 | 523,529 | 541,250 | 522,315 | ||||||||||||
Weighted average ordinary share equivalents from stock
options and awards (1) |
11,283 | | 13,661 | | ||||||||||||
Weighted average ordinary share equivalents from
convertible notes (2) |
19,048 | | 20,199 | | ||||||||||||