UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
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 |
Commission file number: 000-24923
CONEXANT SYSTEMS, INC.
| Delaware (State of incorporation) |
25-1799439 (I.R.S. Employer Identification No.) |
4000 MacArthur Boulevard
Newport Beach, California 92660-3095
(Address of principal executive offices) (Zip code)
(949) 483-4600
(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 by Rule 12b-2 of
the Exchange Act).
Yes þ No o
Number of shares of registrants common stock outstanding as of January 28, 2005 was 469,728,299.
1
CAUTIONARY STATEMENT
This Quarterly Report on Form 10-Q contains statements relating to future results of Conexant Systems, Inc. (including certain projections and business trends) that are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created by those sections. Our actual results may differ materially from those projected as a result of certain risks and uncertainties. These risks and uncertainties include, but are not limited to: the substantial losses the company has incurred recently; the cyclical nature of the semiconductor industry and the markets addressed by the companys and its customers products; demand for and market acceptance of new and existing products; successful development of new products; the timing of new product introductions and product quality; the companys ability to anticipate trends and develop products for which there will be market demand; the availability of manufacturing capacity; pricing pressures and other competitive factors; changes in product mix; product obsolescence; the ability to develop and implement new technologies and to obtain protection of the related intellectual property; the uncertainties of litigation and the demands it may place on the time and attention of company management; and the risk that the businesses of Conexant and GlobespanVirata have not yet been completely and may not be integrated successfully, as well as other risks and uncertainties, including those set forth herein and those detailed from time to time in our filings with the Securities and Exchange Commission. These forward-looking statements are made only as of the date hereof, and we undertake no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.
2
CONEXANT SYSTEMS, INC.
INDEX
3
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
CONEXANT SYSTEMS, INC.
| December 31, | September 30, | |||||||
| 2004 | 2004 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 132,326 | $ | 139,031 | ||||
Short-term investments |
135,597 | 163,040 | ||||||
Receivables, net of allowance of $5,478 and $5,974 at
December 31, 2004 and September 30, 2004, respectively |
92,864 | 185,037 | ||||||
Inventories |
136,438 | 194,754 | ||||||
Mindspeed warrant-current portion |
5,634 | 3,599 | ||||||
Other current assets |
17,521 | 20,768 | ||||||
Total current assets |
520,380 | 706,229 | ||||||
Property, plant and equipment, net |
53,266 | 55,741 | ||||||
Goodwill |
714,852 | 708,544 | ||||||
Intangible assets, net |
128,947 | 135,241 | ||||||
Mindspeed warrant |
35,737 | 23,000 | ||||||
Marketable securities |
123,266 | 137,604 | ||||||
Other assets |
112,936 | 114,163 | ||||||
Total assets |
$ | 1,689,384 | $ | 1,880,522 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 89,171 | $ | 141,533 | ||||
Accrued compensation and benefits |
44,511 | 40,423 | ||||||
Restructuring and reorganization liabilities |
28,205 | 22,427 | ||||||
Other current liabilities |
51,502 | 67,044 | ||||||
Total current liabilities |
213,389 | 271,427 | ||||||
Convertible subordinated notes |
711,825 | 711,825 | ||||||
Other liabilities |
64,741 | 68,883 | ||||||
Total liabilities |
989,955 | 1,052,135 | ||||||
Commitments and contingencies |
| | ||||||
Shareholders equity: |
||||||||
Preferred and junior preferred stock |
| | ||||||
Common stock, $0.01 par value: 1,000,000 shares
authorized; 469,722 and 469,441 shares issued, and
468,538 shares and 468,257 shares outstanding at
December 31, 2004 and September 30, 2004,
respectively |
4,697 | 4,694 | ||||||
Treasury stock: 1,184 shares at cost |
(5,584 | ) | (5,584 | ) | ||||
Additional paid-in capital |
4,651,343 | 4,648,325 | ||||||
Accumulated deficit |
(3,997,894 | ) | (3,877,176 | ) | ||||
Accumulated other comprehensive income |
68,802 | 82,551 | ||||||
Notes receivable from stock sales |
(386 | ) | (576 | ) | ||||
Unearned compensation |
(21,549 | ) | (23,847 | ) | ||||
Total shareholders equity |
699,429 | 828,387 | ||||||
Total liabilities and shareholders equity |
$ | 1,689,384 | $ | 1,880,522 | ||||
See accompanying notes to consolidated condensed financial statements.
4
CONEXANT SYSTEMS, INC.
| Three months ended | ||||||||
| December 31, | ||||||||
| 2004 | 2003 | |||||||
Net revenues |
$ | 140,621 | $ | 177,333 | ||||
Cost of goods sold |
133,465 | 98,196 | ||||||
Gross margin |
7,156 | 79,137 | ||||||
Operating expenses: |
||||||||
Research and development (including
non-cash stock compensation of $2,245
and $23 for the three months ended
December 31, 2004 and 2003,
respectively) |
72,541 | 39,154 | ||||||
Selling, general and administrative
(including non-cash stock compensation
of $744 and $0 for the three months
ended December 31, 2004 and 2003,
respectively) |
30,006 | 22,809 | ||||||
Amortization of intangible assets |
8,293 | 955 | ||||||
Special charges |
19,257 | 605 | ||||||
Total operating expenses |
130,097 | 63,523 | ||||||
Operating income (loss) |
(122,941 | ) | 15,614 | |||||
Other (income) expense, net |
(2,755 | ) | (25,281 | ) | ||||
Income (loss) before income taxes |
(120,186 | ) | 40,895 | |||||
Provision for income taxes |
532 | 248 | ||||||
Net income (loss) |
$ | (120,718 | ) | $ | 40,647 | |||
Net income (loss) per share basic |
$ | (0.26 | ) | $ | 0.15 | |||
Net income (loss) per share diluted |
$ | (0.26 | ) | $ | 0.13 | |||
Number of shares used in per share
computation-basic |
468,369 | 277,190 | ||||||
Number of shares used in per share
computation-diluted |
468,369 | 307,545 | ||||||
See accompanying notes to consolidated condensed financial statements.
5
CONEXANT SYSTEMS, INC.
| Three
months ended December 31, |
||||||||
| 2004 | 2003 | |||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | (120,718 | ) | $ | 40,647 | |||
Adjustments to reconcile net income (loss) to net cash provided by
(used in) operating activities, net of effects of acquisition: |
||||||||
Depreciation |
4,838 | 3,155 | ||||||
Amortization of intangible assets |
8,293 | 955 | ||||||
Reduction of provision for bad debt |
(500 | ) | | |||||
Inventory provisions |
45,001 | 1,644 | ||||||
Increase in fair value of Skyworks note and Mindspeed warrant |
(14,773 | ) | (19,719 | ) | ||||
Equity in losses (earnings) of equity method investees |
3,089 | (10,165 | ) | |||||
Stock compensation, option modification charges and other |
2,989 | | ||||||
Other non-cash items, net |
(95 | ) | 504 | |||||
Changes in assets and liabilities: |
||||||||
Receivables |
92,824 | (6,057 | ) | |||||
Inventories |
13,427 | (1,075 | ) | |||||
Accounts payable |
(53,016 | ) | 12,074 | |||||
Agere patent litigation settlement |
(8,000 | ) | | |||||
Special charges, net of $10.6 million and $2.3 million
of payments, respectively |
8,632 | (1,672 | ) | |||||
Accrued expenses and other current liabilities |
(1,291 | ) | 5,270 | |||||
Other |
3,250 | (2,976 | ) | |||||
Net cash provided by (used in) operating activities |
(16,050 | ) | 22,585 | |||||
Cash flows from investing activities: |
||||||||
Cash paid for acquisition, net of cash acquired |
(14,501 | ) | | |||||
Purchases of marketable securities |
(7,080 | ) | (12,580 | ) | ||||
Sales of marketable securities |
34,170 | 8,266 | ||||||
Capital expenditures |
(2,082 | ) | (4,857 | ) | ||||
Deferred merger costs |
| (1,432 | ) | |||||
Payment of deferred purchase consideration |
| (4,000 | ) | |||||
Investments in businesses |
(1,755 | ) | (471 | ) | ||||
Net cash provided by (used in) investing activities |
8,752 | (15,074 | ) | |||||
Cash flows from financing activities: |
||||||||
Proceeds from exercise of stock options |
397 | 6,065 | ||||||
Repayment of notes receivable from stock sales |
196 | | ||||||
Net cash provided by financing activities |
593 | 6,065 | ||||||
Net increase (decrease) in cash and cash equivalents |
(6,705 | ) | 13,576 | |||||
Cash and cash equivalents at beginning of period |
139,031 | 76,186 | ||||||
Cash and cash equivalents at end of period |
$ | 132,326 | $ | 89,762 | ||||
See accompanying notes to consolidated condensed financial statements.
6
CONEXANT SYSTEMS, INC.
1. Basis of Presentation and Significant Accounting Policies
Conexant Systems, Inc. (Conexant or the Company) designs, develops and sells semiconductor system solutions, comprised of semiconductor devices, software and reference designs, for use in broadband communications applications that enable high-speed transmission, processing and distribution of audio, video, voice and data to and throughout homes and business enterprises worldwide. The Companys access solutions connect people through personal communications access products such as personal computers (PCs), set-top boxes and game consoles to audio, video, voice and data services over wireless and wire line broadband connections as well as over dial-up Internet connections. The Companys central office solutions are used by service providers to deliver high-speed audio, video, voice and data services over copper telephone lines to homes and businesses around the globe. In addition, the Companys media processing products enable the capture, display, storage, playback and transfer of audio and video content in applications throughout home and small office environments. The Company operates in one reportable segment.
On February 27, 2004, the Company completed its merger with GlobespanVirata, Inc. (GlobespanVirata) with GlobespanVirata becoming a wholly-owned subsidiary of the Company. See Note 2 for further information.
Interim Reporting In the opinion of management, the accompanying unaudited consolidated condensed financial statements contain all adjustments, consisting of adjustments of a normal recurring nature, as well as the special charges, necessary to present fairly the Companys financial position, results of operations and cash flows. The results of operations for interim periods are not necessarily indicative of the results that may be expected for a full year. These statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended September 30, 2004.
Fiscal Periods For presentation purposes, references made to the periods ended December 31, 2003 and 2004, relate to the actual fiscal 2004 first quarter ended January 2, 2004 and the actual first fiscal quarter of 2005 ended December 31, 2004.
Supplemental Cash Flow Information Cash paid for interest was $4.8 million and $1.4 million for the three months ended December 31, 2004 and 2003, respectively. Cash paid for income taxes for the three months ended December 31, 2004 and 2003 was $0.3 million and $0.6 million, respectively.
Revenue Recognition The Company recognizes revenues from product sales upon shipment and transfer of title, in accordance with the shipping terms specified in the arrangement with the direct customer, distributor, or other reseller. Revenue recognition is deferred in all instances where the earnings process is incomplete. The Company sells a portion of its products to electronic component distributors under agreements allowing for a right to return unsold products. The Company defers the recognition of revenue on all sales to these distributors until the products are sold by the distributors to a third party. The Company records a reserve for sales returns and allowances for direct customers and other resellers based on historical experience or specific identification of an event necessitating a reserve. Development revenue is recognized when services are performed and was not significant for any of the periods presented.
Conexant has more than 20 distributor customers for whom revenue is recognized upon its shipment of product to them, as the contractual terms provide for no rights of return. During the first fiscal quarter of 2005, the Company made a business decision to assist primarily three distribution customers to more rapidly sell their inventory by accepting net product returns of $13.3 million and making price adjustments of $7.9 million on certain of their products in inventory. As a result of implementing these returns and adjustments, which are a departure from the contractual terms with these customers, the Company has decided that it is appropriate to defer the recognition of revenue on sales to these three distributors until the purchased products are sold by the distributors to a third party.
Income (Loss) Per Share Basic income (loss) per share is based on the weighted-average number of shares of common stock outstanding during the period. Diluted loss per share also includes the effect of stock options and other common stock equivalents outstanding during the period, and assumes the conversion of the Companys convertible subordinated notes for the period of time such notes were outstanding, if such stock options and
7
CONEXANT SYSTEMS, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(unaudited)
convertible notes are dilutive. In periods of a net loss position, basic and diluted weighted average shares are the same.
The following table sets forth the computation of the numerator and denominator of basic and diluted earnings per share:
| Three months ended | ||||||||
| December 31, | ||||||||
| 2004 | 2003 | |||||||
Numerator (dollars in thousands): |
||||||||
Net income (loss)- basic |
$ | (120,718 | ) | $ | 40,647 | |||
Effect of assumed conversion of 4.25% Convertible
Subordinated Notes due 2006 |
| 439 | ||||||
Net income (loss)- diluted |
$ | (120,718 | ) | $ | 41,086 | |||
Denominator (weighted-average number of shares in thousands): |
||||||||
Weighted average shares outstanding- basic |
468,369 | 277,190 | ||||||
Stock options and warrants (under the treasury stock
method) |
| 22,973 | ||||||
Restricted stock |
| 18 | ||||||
Assumed conversion of 4.25% Convertible Subordinated Notes
due 2006 |
| 7,364 | ||||||
Weighted average shares outstanding - diluted |
468,369 | 307,545 | ||||||
The potential dilutive effect of the common stock equivalents shown below was not included in the denominator for the computation of diluted earnings per share for the respective periods, as the effect of these securities was antidilutive:
| Three months ended | ||||||||
| December 31, | ||||||||
| (weighted-average number of shares, in thousands) | 2004 | 2003 | ||||||
Stock options and warrants (under the treasury stock method) |
1,921 | | ||||||
4.25% Convertible Subordinated Notes due 2006 |
7,364 | | ||||||
5.25% Convertible Subordinated Notes due 2006 |
5,840 | | ||||||
4.00% Convertible Subordinated Notes due 2007 |
12,137 | 12,137 | ||||||
Restricted stock |
6 | | ||||||
Stock-Based Compensation The Company accounts for employee stock-based compensation in accordance with the provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25) and therefore no compensation expense has been recognized for fixed stock option plans as options are granted at fair market value on the date of grant. The Company also has an employee stock purchase plan for all eligible employees. The Company has adopted the pro forma disclosure provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure.
8
CONEXANT SYSTEMS, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(unaudited)
Had stock-based compensation been determined based on the fair value at the grant date for awards consistent with the provisions of SFAS No. 123, the Companys pro forma net income (loss) and pro forma net income (loss) per share would have been the amounts indicated below (in thousands, except per share amounts):
| Three months ended | ||||||||
| December 31, | ||||||||
| 2004 | 2003 | |||||||
Net income (loss), as reported |
$ | (120,718 | ) | $ | 40,647 | |||
Add: expense determined under fair
value accounting included in net
income (loss), as reported |
2,989 | 23 | ||||||
Deduct: total expense determined
under fair value accounting for all
awards |
(18,566 | ) | (13,130 | ) | ||||
Pro forma net income (loss) |
$ | (136,295 | ) | $ | 27,540 | |||
Net income (loss) per share basic,
as reported |
$ | (0.26 | ) | $ | 0.15 | |||
Pro forma net income (loss) per
share basic |
$ | (0.29 | ) | $ | 0.10 | |||
Net income (loss) per share
diluted, as reported |
$ | (0.26 | ) | $ | 0.13 | |||
Pro forma net income (loss) per
share diluted |
$ | (0.29 | ) | $ | 0.10 | |||
For purposes of pro forma disclosures under SFAS No. 123, the estimated fair value of the stock-based awards is assumed to be amortized to expense over the instruments vesting period. The fair value has been estimated at the date of grant using the Black-Scholes option valuation model with the following assumptions:
| Three months ended | ||||||||
| December 31, | ||||||||
| 2004 | 2003 | |||||||
Risk-free interest rate |
3.6 | % | 3.3 | % | ||||
Expected volatility |
97 | % | 97 | % | ||||
Dividend yield |
| | ||||||
Expected life (years) |
4.5 | 4.5 | ||||||
Weighted-average fair value
of options granted |
$ | 1.58 | $ | 4.23 | ||||
The Black-Scholes option valuation model was 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 stock price volatility. Because awards held by employees and directors have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in the opinion of management, the existing models do not necessarily provide a reliable single measure of the fair value of these options.
The Company accounts for non-employee stock-based compensation in accordance with the terms of SFAS No. 123 (See Note 7 - Other).
Recent Accounting Pronouncements In December 2004, the Financial Accounting Standards Board issued SFAS No. 123 (R), Share-Based Payment. This pronouncement amends SFAS No. 123, and supersedes APB Opinion No. 25. SFAS No. 123 (R) requires that public companies account for awards of equity instruments issued to employees under the fair value method of accounting and recognize such amounts in the statement of operations. This statement is effective beginning with the Companys fiscal 2005 fourth quarter beginning July 2, 2005. The Company expects the impact of this new pronouncement to be significant to its results of operations.
Cash, Cash Equivalents and Investments marketable securities The Company considers all highly liquid investments with insignificant interest rate risk and original maturities of three months or less from the date of purchase to be cash equivalents. The carrying amounts of cash and cash equivalents approximate their fair values. Short-term marketable securities consist of mutual funds, debt securities with original maturity dates between ninety days and one year, and equity securities. Long-term marketable securities consist of debt securities with original
9
CONEXANT SYSTEMS, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(unaudited)
maturity dates greater than one year. The Companys investments are classified as available-for-sale, and are reported at fair value at the balance sheet date. The unrealized gains and losses are reported as a component of accumulated other comprehensive income (loss). Management determines the appropriate classification of debt securities at the time of purchase and reassesses the classification at each reporting date. Gains and losses on the sale of available-for-sale investments are determined using the specific-identification method.
Equity securities included in short-term marketable securities represent the Companys common stock holdings in publicly traded companies and are classified as short-term based on the Companys ability and intent to liquidate the securities as necessary to meet liquidity requirements. The reported fair value of these equity securities is based on the quoted market prices of the securities at each reporting date. Based on the overall state of the stock market, the availability of buyers for the shares when the Company wants to sell, and other restrictions, at any point in time the amounts ultimately realized upon liquidation of these securities may be significantly different than the carrying value.
Total cash, cash equivalents and marketable securities at December 31, 2004 and at September 30, 2004 are as follows (in thousands):
| December 31, | September 30, | |||||||
| 2004 | 2004 | |||||||
Cash and cash equivalents |
$ | 132,326 | $ | 139,031 | ||||
Equity securities- Skyworks Solutions, Inc. (6.2
million shares at December 31, 2004 and September 30,
2004) |
58,305 | 61,767 | ||||||
Equity securities- SiRF Technologies, Inc. (5.9
million shares at December 31, 2004 and September 30,
2004) |
74,705 | 87,509 | ||||||
Other short-term marketable securities (primarily
mutual funds, domestic government agency securities
and corporate debt securities) |
2,587 | 13,764 | ||||||
Subtotal- short-term investments |
135,597 | 163,040 | ||||||
Long-term marketable securities (primarily domestic
government agency securities and corporate debt
securities) |
123,266 | 137,604 | ||||||
Total cash, cash equivalents and marketable securities |
$ | 391,189 | $ | 439,675 | ||||
For all investment securities, unrealized losses that are other than temporary are recognized in net income (loss). The Company does not hold these securities for speculative or trading purposes.
2. Acquisitions
Acquisition of Paxonet Communications, Inc.
On December 3, 2004, the Company acquired all of the outstanding capital stock of Paxonet Communications, Inc. (Paxonet), a privately held company headquartered in Fremont, California, with an engineering workforce primarily based in India.
The consideration for this purchase was $14.8 million in cash. Net tangible assets acquired were $0.4 million. Approximately $0.7 million of the purchase price was allocated to unearned compensation representing the intrinsic value of unvested stock options exchanged in the transaction and the remainder to identifiable intangible assets and goodwill. The unearned compensation will be amortized to expense over the four year remaining vesting period of the stock options. The identifiable intangible assets of $2.0 million are being amortized on a straight-line basis over five years. The amount recorded as goodwill of $11.7 million is not deductible for tax purposes. The purchase price allocation is preliminary and is subject to change pending finalization of a third party valuation report of acquired identifiable intangible assets.
The pro forma effect of this acquisition was not material to the Companys results of operations for fiscal 2005 or 2004.
10
CONEXANT SYSTEMS, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(unaudited)
Merger with GlobespanVirata, Inc.
On February 27, 2004, the Company completed its merger with GlobespanVirata, with GlobespanVirata becoming a wholly-owned subsidiary of the Company. For accounting purposes, the transaction was accounted for under the purchase method of accounting with the Company as the acquirer. In exchange for 100% of the outstanding shares of common stock of GlobespanVirata (approximately 150.7 million shares), the Company issued 1.198 shares of Conexant common stock for each share of GlobespanVirata common stock outstanding (or approximately 180.6 million shares of Conexant common stock) and each outstanding option and warrant to purchase GlobespanVirata common stock was adjusted and converted into an option or warrant to purchase Conexant common stock based on the 1.198 merger ratio (or approximately 43.6 million options to purchase shares of Conexant common stock). In May 2004, the GlobespanVirata, Inc. subsidiary was renamed Conexant, Inc., and hereinafter will be referred to as Conexant, Inc., and the overall business combination is hereinafter referred to as the Merger.
The purchase consideration is summarized as follows (in thousands):
Fair market value of Conexant common stock issued |
$ | 1,027,342 | ||
Fair value of Conexant common stock options issued |
81,011 | |||
Transaction costs |
12,900 | |||
Total purchase consideration |
$ | 1,121,253 | ||
The fair value of Conexant common stock and stock options issued of $1.1 billion has been allocated to common stock and additional paid in capital. The fair market value of the 180.6 million shares of common stock issued was determined using a per share price of $5.69 (the average of the closing market prices of Conexant common stock on the day of the announcement of the Merger, November 3, 2003, and on the three business days before and after the announcement date). In accordance with FASB Interpretation No. 44 Accounting for Certain Transactions Involving Stock Compensation, the $111.9 million fair value of the 43.6 million Conexant common stock options granted to replace the acquired common stock options was determined using a Black-Scholes option pricing model with the following assumptions: market price of $5.69 per share, volatility of 97%, risk-free rate of return of 3.2%, expected lives of 4.5 years and no dividend yield. Approximately $30.9 million in intrinsic value associated with the unvested stock options has been allocated to unearned compensation and will be amortized to expense over the average remaining vesting period of approximately 2.6 years. A total of $3.0 million of this unearned compensation was recognized as an expense in the three months ended December 31, 2004.
In connection with the Merger, the Company began to formulate a reorganization and restructuring plan (the Reorganization Plan). As a result of the Reorganization Plan, through September 30, 2004, the Company recognized an aggregate of $11.5 million as liabilities assumed in the purchase business combination related to restructuring liabilities for estimated costs related to Conexant, Inc. facilities consolidation and the related impact on Conexant, Inc. outstanding real estate leases and Conexant, Inc. involuntary employee terminations and relocations. These liabilities were included in the allocation of the purchase price in accordance with SFAS No. 141 entitled Business Combinations and EITF 95-3 entitled Recognition of Liabilities in Connection with a Purchase Business Combination. The Reorganization Plan was complete as of December 31, 2004 and no adjustments were made to goodwill for these actions during the first fiscal quarter of 2005.
In the Merger, the Company acquired a reserve for income tax contingencies for foreign income tax matters which arose due to items recorded in the income tax returns of the former GlobespanVirata subsidiaries. As of September 30, 2004, this reserve balance was $8.2 million. In the quarter ended December 31, 2004, a portion of this income tax contingency was settled with the taxing authorities, and as a result, the amount of the liability in excess of the settlement amount of $5.4 million was reduced with a corresponding reduction to goodwill. As the remaining pre-acquisition contingencies continue to evolve and settle with the taxing authorities, the Company will record such changes, favorable or unfavorable, against the purchase price allocation (goodwill) through the expiration of the allocation period (the end of the fiscal 2005 second quarter) as defined by SFAS No. 141. If the contingencies are not settled by the end of the fiscal 2005 second quarter, any changes after that date, whether favorable or unfavorable, will be recorded to operations.
11
CONEXANT SYSTEMS, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(unaudited)
The following sets forth the Companys estimates of the fair values of the assets acquired and liabilities assumed in the Merger (in thousands). The amounts below may change further through the end of the allocation period.
Cash and cash equivalents |
$ | 42,515 | ||
Short-term and long-term investments |
153,099 | |||
Accounts receivable |
91,259 | |||
Inventories |
73,281 | |||
Prepaids and other current assets |
4,236 | |||
Property and equipment |
46,883 | |||
Other long-term assets |
20,600 | |||
Identifiable intangible assets |
137,931 | |||
In-process research and development |
160,818 | |||
Goodwill |
626,981 | |||
Accounts payable |
(41,580 | ) | ||
Accrued expenses |
(72,626 | ) | ||
Accrued restructuring and reorganization liabilities |
(11,465 | ) | ||
Long-term debt |
(130,000 | ) | ||
Other long-term liabilities |
(23,284 | ) | ||
Treasury stock |
9,188 | |||
Notes receivable from stock sales |
2,469 | |||
Unearned compensation |
30,948 | |||
Net assets acquired |
$ | 1,121,253 | ||
The excess of the purchase price over the fair value of the net tangible assets acquired has been reflected as identifiable intangible assets and goodwill. The identifiable intangible assets and respective useful lives are as follows (in thousands):
Product licenses (7 years) |
$ | 10,964 | ||
Trademark (7 years) |
2,006 | |||
Developed technologies (2 5 years) |
124,961 | |||
Total identifiable intangible assets |
$ | 137,931 | ||
The identifiable intangible assets were valued using the income approach and a discount rate of 18%. The developed technologies consist of eight products in the digital subscriber line (DSL) and wireless local area network (LAN) categories. Under the income approach, the fair value reflects the present value of the projected cash flows that are expected to be generated by the products incorporating the current technology. The type of income approach utilized for the trademark was the relief from royalty methodology, under which an estimate is made as to the appropriate royalty income that would be negotiated in an arms length transaction if the subject intangible asset were licensed from an independent third party owner. These assets are being amortized on a straight-line basis over their estimated useful lives ranging from 2 to 7 years, with a weighted-average life of approximately 5 years. Amortization expense for these intangible assets was $6.9 million for the three months ended December 31, 2004. The Company does not believe that any indicator of permanent impairment exists with respect to the identifiable intangible assets. The Company continues to evaluate the indicators of impairment and if such indicators are determined to exist, the Company will formally evaluate the recoverability of these assets. The amount recorded as goodwill of $627.0 million is not deductible for tax purposes.
The amount allocated to in process research and development (IPR&D) of $160.8 million was expensed upon completion of the Merger (as a charge not deductible for tax purposes) as it was determined that the underlying products had not reached technological feasibility, had no alternative uses and successful development was uncertain. The Company identified and valued two IPR&D projects relating to the development of DSL and wireless networking products. The DSL project represented 70% of the total IPR&D acquired. Both projects were approximately 87% complete at the date of the merger. The estimated costs to complete for the DSL and wireless networking projects were approximately $14.1 million and $6.2 million, respectively. These projects are planned to be completed in fiscal 2005. The fair values assigned to these projects were based on the income approach and used projected cash flows which were discounted at a rate of 19%. The discount rate was derived from a weighted-
12
CONEXANT SYSTEMS, INC.
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(unaudited)
average cost of capital analysis, adjusted upwards to reflect additional risks inherent in the development process, including the probability of achieving technological success and market acceptance. Each of the IPR&D projects was analyzed considering technological innovations, the existence and utilization of core technology, the complexity, costs and time to complete the remaining development efforts, and stage of completion. The discount rate reflects the stage of completion and other risks inherent in the projects. The material risks associated with the incomplete projects are the ability to complete the items within the outlined timeframes and within the allocated cost guidelines, and ultimately to sell the products to end-users.
Management is responsible for the amounts determined for IPR&D as well as developed technologies and believes that these amounts are representative of fair values. Actual results do not differ materially from the estimates used in the valuation of IPR&D.
The treasury stock of $9.2 million represents the value of the 1.25 million shares of Conexant common stock held by iCompression, a subsidiary of the former GlobespanVirata, which were effectively repurchased at the Merger closing date of February 27, 2004.
The Merger was accounted for as a purchase and the operating results of the former GlobespanVirata have been included in the Companys operations from the closing date. The following unaudited pro forma information represents a summary of the results of operations as if the Merger occurred at the beginning of the period presented and includes amortization of identifiable intangibles and unearned compensation from that date.
| Three months | ||||
| ended Dec. 31, | ||||
| 2003 | ||||