UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(MARK ONE)
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE | |
| SECURITIES EXCHANGE ACT OF 1934. | ||
| FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 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: 0-23354
FLEXTRONICS INTERNATIONAL LTD.
| SINGAPORE | NOT APPLICABLE | |
| (STATE OR OTHER JURISDICTION OF | (I.R.S. EMPLOYER | |
| INCORPORATION OR ORGANIZATION) | IDENTIFICATION NO.) |
ONE MARINA BOULEVARD, #28-00
SINGAPORE 018989
(Address of Principal Executive Offices, and zip code)
(65) 6890-7188
(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 þ No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o
As of February 4, 2005, there were 565,472,557 shares of the registrants ordinary shares outstanding.
FLEXTRONICS INTERNATIONAL LTD.
INDEX
| PAGE | ||||||||
| 3 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 5 | ||||||||
| 6 | ||||||||
| 7 | ||||||||
| 23 | ||||||||
| 41 | ||||||||
| 41 | ||||||||
| 42 | ||||||||
| 42 | ||||||||
| 43 | ||||||||
| 44 | ||||||||
| 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 December 31, 2004, the related condensed consolidated statements of operations for the three-month and nine-month periods ended December 31, 2004 and 2003, and the related consolidated statements of cash flows for the nine-month periods ended December 31, 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
February 8, 2005
3
FLEXTRONICS INTERNATIONAL LTD.
| As of | As of | |||||||
| December 31, 2004 | March 31, 2004 | |||||||
ASSETS: |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 1,086,325 | $ | 615,276 | ||||
Accounts receivable, net |
1,850,411 | 1,871,637 | ||||||
Inventories |
1,388,742 | 1,179,513 | ||||||
Deferred income taxes |
6,220 | 14,244 | ||||||
Other current assets |
592,179 | 581,063 | ||||||
Total current assets |
4,923,877 | 4,261,733 | ||||||
Property, plant and equipment, net |
1,731,716 | 1,625,000 | ||||||
Deferred income taxes |
682,901 | 604,785 | ||||||
Goodwill |
3,247,860 | 2,653,372 | ||||||
Other intangible assets, net |
123,344 | 68,060 | ||||||
Other assets |
553,233 | 370,987 | ||||||
Total assets |
$ | 11,262,931 | $ | 9,583,937 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY: |
||||||||
Current liabilities: |
||||||||
Bank borrowing and current portion of long-term debt |
$ | 22,126 | $ | 96,287 | ||||
Current portion of capital lease obligations |
8,388 | 8,203 | ||||||
Accounts payable |
2,738,870 | 2,145,174 | ||||||
Other current liabilities |
1,209,675 | 1,127,253 | ||||||
Total current liabilities |
3,979,059 | 3,376,917 | ||||||
Long-term debt, net of current portion: |
||||||||
Capital lease obligation, net of current portion |
9,145 | 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 |
204,276 | 181,422 | ||||||
1% Convertible subordinated notes due 2010 |
500,000 | 500,000 | ||||||
6 1/2% Senior subordinated notes due 2013 |
399,650 | 399,650 | ||||||
6 1/4% Senior subordinated notes due 2014 |
497,211 | | ||||||
Outstanding under revolving line of credit |
| 220,000 | ||||||
Other |
97,608 | 100,446 | ||||||
Other liabilities |
204,984 | 215,546 | ||||||
Commitments and contingencies (Note J) |
||||||||
Shareholders equity: |
||||||||
Ordinary shares, S$0.01 par value, authorized -
1,500,000,000 shares; issued and outstanding
565,376,503 and 529,944,282 shares as of December 31,
2004 and March 31, 2004, respectively |
3,342 | 3,135 | ||||||
Additional paid-in capital |
5,448,480 | 5,014,990 | ||||||
Accumulated deficit |
(456,844 | ) | (722,471 | ) | ||||
Accumulated other comprehensive income |
175,744 | 78,105 | ||||||
Deferred compensation |
(7,383 | ) | (6,546 | ) | ||||
Total shareholders equity |
5,163,339 | 4,367,213 | ||||||
Total liabilities and shareholders equity |
$ | 11,262,931 | $ | 9,583,937 | ||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
FLEXTRONICS INTERNATIONAL LTD.
| Three Months Ended | Nine Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2004 | 2003 | 2004 | 2003 | |||||||||||||
Net sales |
$ | 4,276,614 | $ | 4,152,344 | $ | 12,295,311 | $ | 10,762,263 | ||||||||
Cost of sales |
3,976,832 | 3,912,912 | 11,477,733 | 10,175,320 | ||||||||||||
Restructuring charges |
24,076 | 50,553 | 70,771 | 401,750 | ||||||||||||
Gross profit |
275,706 | 188,879 | 746,807 | 185,193 | ||||||||||||
Selling, general and administrative expenses |
143,330 | 121,597 | 423,948 | 346,952 | ||||||||||||
Intangibles amortization |
9,201 | 9,553 | 26,545 | 26,943 | ||||||||||||
Restructuring charges |
6,583 | 20,466 | 16,978 | 56,629 | ||||||||||||
Other (income) charges, net |
(14,906 | ) | | (14,906 | ) | | ||||||||||
Interest and other expense, net |
27,240 | 13,453 | 67,955 | 60,067 | ||||||||||||
Loss on early extinguishment of debt |
| | | 103,909 | ||||||||||||
Income (loss) before income taxes |
104,258 | 23,810 | 226,287 | (409,307 | ) | |||||||||||
Provision for (benefit from) income taxes |
5,575 | 2,381 | (39,340 | ) | (40,931 | ) | ||||||||||
Net income (loss) |
$ | 98,683 | $ | 21,429 | $ | 265,627 | $ | (368,376 | ) | |||||||
Earnings (loss) per share: |
||||||||||||||||
Basic |
$ | 0.18 | $ | 0.04 | $ | 0.48 | $ | (0.70 | ) | |||||||
Diluted |
$ | 0.17 | $ | 0.04 | $ | 0.46 | $ | (0.70 | ) | |||||||
Weighted average shares used in computing
per share amounts: |
||||||||||||||||
Basic |
562,200 | 527,321 | 548,234 | 523,983 | ||||||||||||
Diluted |
594,081 | 561,438 | 581,433 | 523,983 | ||||||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
FLEXTRONICS INTERNATIONAL LTD.
| Nine Months Ended | ||||||||
| December 31, | ||||||||
| 2004 | 2003 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income (loss) |
$ | 265,627 | $ | (368,376 | ) | |||
Depreciation and amortization |
259,026 | 260,205 | ||||||
Change in working capital and other |
263,610 | 647,252 | ||||||
Net cash provided by operating activities |
788,263 | 539,081 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Purchases of property and equipment, net of dispositions |
(228,415 | ) | (95,738 | ) | ||||
Acquisitions of businesses, net of cash acquired |
(374,113 | ) | (29,324 | ) | ||||
Other investments and notes receivable |
(204,927 | ) | (194,092 | ) | ||||
Net cash used in investing activities |
(807,455 | ) | (319,154 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from bank borrowings and long-term debt |
1,454,060 | 1,110,616 | ||||||
Repayments of bank borrowings and long-term debt |
(1,261,381 | ) | (866,620 | ) | ||||
Repayments of capital lease obligations |
(8,094 | ) | (10,115 | ) | ||||
Net proceeds from issuance of ordinary shares |
330,976 | 45,832 | ||||||
Cash paid for early extinguishment of debt |
| (91,647 | ) | |||||
Net cash provided by financing activities |
515,561 | 188,066 | ||||||
Effect of exchange rate on cash |
(25,320 | ) | (1,800 | ) | ||||
Net increase in cash and cash equivalents |
471,049 | 406,193 | ||||||
Cash and cash equivalents at beginning of period |
615,276 | 424,020 | ||||||
Cash and cash equivalents at end of period |
$ | 1,086,325 | $ | 830,213 | ||||
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 offerings to its customers, from full product development to system integration, industrialization, product cost reduction and software application development. These services include industrial and mechanical design, hardware design, embedded and application software development, semiconductor design, and system validation and test development.
In addition, the Company combines its design and manufacturing services to design, develop and manufacture components and products, such as cellular phones and other consumer-related products. These components and products are then sold by the 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 nine-month periods ended December 31, 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
7
reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates and assumptions.
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. During the third quarter of fiscal 2005, the Company realized a foreign exchange gain of $29.3 million from the liquidation of certain international entities. This gain was classified as a component of other (income) charges, net in the condensed consolidated statement of operations.
Revenue Recognition
Revenue from manufacturing services is generally recognized when the goods are shipped, title and risk of ownership have passed, the price to the buyer is fixed or determinable and recoverability is reasonably assured. In some cases, the Company will recognize revenue upon receipt of shipment by the customer or at its designated location. Revenue from other services is recognized when the services have been performed.
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 | ||||||||
| December 31, | March 31, | |||||||
| 2004 | 2004 | |||||||
Raw materials |
$ | 741,904 | $ | 622,905 | ||||
Work-in-process |
245,945 | 242,435 | ||||||
Finished goods |
400,893 | 314,173 | ||||||
| $ | 1,388,742 | $ | 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. Effective October 1, 2004, the estimated useful life of certain machinery and equipment was changed from five years to seven years. The use of these assets and the advancement of the associated technology have demonstrated that seven years is a more reasonable and accurate economic useful life, so the Company has aligned the depreciation expense associated with these assets with their future economic benefit. As a result of this change in estimated useful life, Flextronics anticipates recognizing lower depreciation expenses of $12.0 million, $20.7 million and $11.5 million in fiscal years 2005, 2006 and 2007, respectively, and higher depreciation expenses of $1.2 million, $10.7 million, $17.1 million, $12.1 million and $3.2 million in fiscal years 2008, 2009, 2010, 2011 and 2012, respectively. 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 January 31st and 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
8
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.
The following table summarizes the activity in the Companys goodwill account (in thousands):
Balance as of March 31, 2004 |
$ | 2,653,372 | ||
Additions |
414,576 | |||
Foreign currency translation adjustments |
185,182 | |||
Reclassification to other intangible assets(1) |
(5,270 | ) | ||
Balance as of December 31, 2004 |
$ | 3,247,860 | ||
(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 nine-month period ended December 31, 2004, there were approximately $78.6 million of additions to intangible assets, primarily related to certain customer relationships, purchased patents and certain contractual agreements. The value of the Companys intangible assets purchased through business combinations is principally determined based on third-party valuations of the net assets acquired. The Company is in the process of determining the value of its intangible assets acquired from various acquisitions completed in the nine-month period ended December 31, 2004 and expects to complete this by the end of fiscal year 2005. The components of other intangible assets are as follows (in thousands):
| As of December 31, 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 |
$ | 93,555 | $ | (51,165 | ) | $ | 42,390 | $ | 77,706 | $ | (31,584 | ) | $ | 46,122 | ||||||||||
Patents and trademarks |
8,082 | (1,557 | ) | 6,525 | 2,611 | (536 | ) | 2,075 | ||||||||||||||||
Developed technologies |
4,623 | (425 | ) | 4,198 | 500 | (84 | ) | 416 | ||||||||||||||||
Other acquired intangibles |
93,218 | (22,987 | ) | 70,231 | 31,520 | (12,073 | ) | 19,447 | ||||||||||||||||
Total |
$ | 199,478 | $ | (76,134 | ) | $ | 123,344 | $ | 112,337 | $ | (44,277 | ) | $ | 68,060 | ||||||||||
Total intangible amortization expense recorded during the nine months ended December 31, 2004 and December 31, 2003 was $26.5 million and $26.9 million, respectively. Expected future annual amortization expense is as follows (in thousands):
| Fiscal years ending March 31, | Amount | |||
2005 |
$ | 10,858 | (1) | |
2006 |
28,410 | |||
2007 |
23,757 | |||
2008 |
12,666 | |||
2009 |
7,423 | |||
Thereafter |
40,230 | |||
Total amortization expenses |
$ | 123,344 | ||
(1) Represents estimated amortization for the three-month period ending March 31, 2005.
9
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.
Accounting for Stock-Based Compensation
At December 31, 2004, the Company maintained six stock-based employee compensation plans. The Company currently 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.
On December 16, 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payments (SFAS 123R). SFAS 123R eliminates the alternative of applying the intrinsic value measurement provisions of Opinion 25 to stock compensation awards issued to employees and requires enterprises to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award. That cost will be recognized over the period during which an employee is required to provide services in exchange for the award (usually the vesting period).
SFAS 123R will be effective for the Companys fiscal quarter beginning July 1, 2005, and requires the use of the Modified Prospective Application Method. Under this method SFAS 123R is applied to new awards and to awards modified, repurchased, or cancelled after the effective date. Compensation cost for the portion of awards for which service has not been rendered (such as unvested options) that are outstanding as of the date of adoption shall be recognized as the remaining services are rendered. The compensation cost relating to unvested awards at the date of adoption shall be based on the grant-date fair value of those awards as calculated for pro forma disclosures under the original SFAS123. Companies may also use the Modified Retrospective Application Method for all prior years for which the original SFAS 123 was effective or only to prior interim periods in the year of initial adoption. If the Modified Retrospective Application Method is applied, financial statements for prior periods shall be adjusted to give effect to the fair-value-based method of accounting for awards on a consistent basis with the pro forma disclosures required for those periods under the original SFAS 123.
The Company has not yet quantified the effects of the adoption of SFAS 123R, but it is expected that it will result in significant stock-based compensation expense. The pro forma effects on net income (loss) and earnings (loss) per share if the Company had applied the fair value recognition provisions of original SFAS 123 on stock compensation awards (rather than applying the intrinsic value measurement provisions of Opinion 25) are disclosed in the following table. Although such pro forma effects of applying original SFAS 123 may be indicative of the effects of adopting SFAS 123R, the provisions of these two statements differ in some important respects. The actual effects of adopting SFAS 123R will be dependent on numerous factors including, but not limited to, the valuation model chosen by the Company to value stock-based awards; the assumed award forfeiture rate; the accounting policies adopted concerning the method of recognizing the fair value of awards over the service period; and the transition method chosen for adopting SFAS 123R.
| Three Months Ended | Nine months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2004 | 2003 | 2004 | 2003 | |||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||
Net income (loss), as reported |
$ | 98,683 | $ | 21,429 | $ | 265,627 | $ | (368,376 | ) | |||||||
Add: Stock-based employee compensation
expense included in reported net income
(loss), net of tax |
579 | 470 | 1,607 | 1,302 | ||||||||||||
Less: Fair value compensation cost, net of tax |
(21,131 | ) | (14,247 | ) | (65,126 | ) | (44,052 | ) | ||||||||
Proforma net income (loss) |
$ | 78,131 | $ | 7,652 | $ | 202,108 | (411,126 | ) | ||||||||
Basic earnings (loss) per share: |
||||||||||||||||
As reported |
$ | 0.18 | $ | 0.04 | $ | 0.48 | $ | (0.70 | ) | |||||||
Proforma |
$ | 0.14 | $ | 0.01 | $ | 0.37 | $ | (0.78 | ) | |||||||
Diluted earnings (loss) per share: |
||||||||||||||||
As reported |
$ | 0.17 | $ | 0.04 | $ | 0.46 | $ | (0.70 | ) | |||||||
Proforma |
$ | 0.13 | $ | 0.01 | $ | 0.35 | $ | (0.78 | ) | |||||||
Weighted average number of shares: |
||||||||||||||||
Basic |
562,200 | 527,321 | 548,234 | 523,983 | ||||||||||||
Diluted |
594,081 | 561,438 | 581,433 | 523,983 | ||||||||||||
10
The fair value of employee stock options granted and stock purchased under the Companys employee stock purchase plan were estimated at the date of grant using the Black-Scholes model. The following weighted average assumptions were used in estimating the fair values:
| Three Months Ended | Nine months Ended | |||||||||||||||
| Stock Options | December 31, | December 31, | ||||||||||||||
| 2004 | 2003 | 2004 | 2003 | |||||||||||||
Volatility |
82 | % | 87 | % | 82% - 83 | % | 83% - 87 | % | ||||||||
Risk-free interest rate |
3.2 | % | 2.6 | % | 2.8% - 3.2 | % | 2.6 | % | ||||||||
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 | ||||||||||||
| Three Months Ended | Nine months Ended | |||||||||||||||
| Employee Stock Purchase Plan | December 31, | December 31, | ||||||||||||||
| 2004 | 2003 | 2004 | 2003 | |||||||||||||
Volatility |
43 | % | 51 | % | 40% - 43 | % | 44% - 51 | % | ||||||||
Risk-free interest rate |
1.6 | % | 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 | ||||||||||||
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 nine months of fiscal year 2005, 175,000 shares of restricted stock were granted with a weighted average fair value on t