Use these links to rapidly review the document
TABLE OF CONTENTS
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| (Mark One) | |
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2003 |
|
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 000-30833
Bruker BioSciences Corporation
(Exact name of registrant as specified in its charter)
| DELAWARE (State or other jurisdiction of incorporation or organization) |
04-3110160 (I.R.S. Employer Identification Number) |
|
40 Manning Park Billerica, MA 01821 (Address of principal executive offices) |
||
(978) 663-3660 (Registrant's telephone number, including area code) |
||
Bruker Daltonics Inc. (Former name, former address and former fiscal year, if changed since last report) |
||
Indicate by checkmark 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 ý No o
Indicate by checkmark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
As of November 12, 2003 there were 86,004,520 shares of the Registrant's common stock outstanding and 457,200 issued but not outstanding shares of common stock held by the Registrant in treasury.
2
ITEM 1: Financial Statements (Unaudited)
Bruker BioSciences Corporation
Condensed Consolidated Balance Sheets
(in thousands, except share and per share amounts)
(Unaudited)
| |
September 30, 2003 |
December 31, 2002 |
|||||
|---|---|---|---|---|---|---|---|
| |
|
(Restated) |
|||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 63,869 | $ | 84,811 | |||
| Short-term investments | 14,156 | 14,751 | |||||
| Accounts receivable, net | 46,003 | 47,985 | |||||
| Inventories | 108,404 | 101,836 | |||||
| Other current assets | 9,678 | 7,180 | |||||
| Total current assets | 242,110 | 256,563 | |||||
Property, plant and equipment, net |
77,821 |
73,249 |
|||||
| Goodwill and other intangible assets (Note 7) | 12,761 | 3,343 | |||||
| Other assets | 6,388 | 8,998 | |||||
| Total assets | $ | 339,080 | $ | 342,153 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
| Current liabilities: | |||||||
| Short-term bank borrowings and current portion of long-term debt | $ | 15,675 | $ | 18,410 | |||
| Accounts payable | 26,463 | 22,446 | |||||
| Accrued expenses and other liabilities | 59,076 | 56,037 | |||||
| Total current liabilities | 101,214 | 96,893 | |||||
Long-term debt |
26,339 |
17,358 |
|||||
| Other long-term liabilities | 16,405 | 15,881 | |||||
| Minority interest in subsidiaries | 129 | 26,623 | |||||
Contingencies (Note 14) |
|||||||
Common stock, $0.01 par value, authorized 150,000,000 shares, 86,461,720 issued shares in 2003 and 86,805,718 in 2002 |
865 |
938 |
|||||
| Other stockholders' equity | 194,128 | 184,460 | |||||
| Total stockholders' equity | 194,993 | 185,398 | |||||
| Total liabilities and stockholders' equity | $ | 339,080 | $ | 342,153 | |||
See accompanying notes.
3
Bruker BioSciences Corporation
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(Unaudited)
| |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
2003 |
2002 |
||||||||||
| |
|
(Restated) |
|
(Restated) |
||||||||||
| Product revenue | $ | 61,912 | $ | 56,542 | $ | 185,817 | $ | 157,970 | ||||||
| Other revenue | 1,146 | 8 | 1,203 | 141 | ||||||||||
| Net revenue | 63,058 | 56,550 | 187,020 | 158,111 | ||||||||||
Costs and operating expenses: |
||||||||||||||
| Cost of product revenue | 34,662 | 30,606 | 102,955 | 86,062 | ||||||||||
| Selling, general and administrative | 18,931 | 15,548 | 55,780 | 44,377 | ||||||||||
| Research and development | 9,572 | 7,705 | 28,165 | 22,243 | ||||||||||
| Reversal of liability accrual | | | (1,929 | ) | | |||||||||
| Other special charges (Note 4) | 5,440 | 1,372 | 11,674 | 2,083 | ||||||||||
| Total costs and operating expenses | 68,605 | 55,231 | 196,645 | 154,765 | ||||||||||
| Operating (loss) income | (5,547 | ) | 1,319 | (9,625 | ) | 3,346 | ||||||||
| Interest and other (expense) income, net (Note 11) | (154 | ) | 138 | 181 | (2,937 | ) | ||||||||
| (Loss) income before income taxes, minority interest and cumulative effect of accounting change | (5,701 | ) | 1,457 | (9,444 | ) | 409 | ||||||||
| Provision for income taxes (Note 6) | 8,970 | 485 | 9,276 | 1,772 | ||||||||||
| (Loss) income before minority interest and cumulative effect of accounting change | (14,671 | ) | 972 | (18,720 | ) | (1,363 | ) | |||||||
| Minority interest in subsidiaries | (2 | ) | (180 | ) | (856 | ) | (88 | ) | ||||||
| (Loss) income before cumulative effect of accounting change | (14,669 | ) | 1,152 | (17,864 | ) | (1,275 | ) | |||||||
| Cumulative effect of accounting change, net of taxes | | | | 617 | ||||||||||
| Net (loss) income | $ | (14,669 | ) | $ | 1,152 | $ | (17,864 | ) | $ | (1,892 | ) | |||
Net (loss) income per sharebasic and diluted |
||||||||||||||
| (Loss) income before cumulative effect of accounting change | $ | (0.17 | ) | $ | 0.01 | $ | (0.21 | ) | $ | (0.01 | ) | |||
| Cumulative effect of accounting change | | | | (0.01 | ) | |||||||||
| Net (loss) income | $ | (0.17 | ) | $ | 0.01 | $ | (0.21 | ) | $ | (0.02 | ) | |||
See accompanying notes.
4
Bruker BioSciences Corporation
Condensed Consolidated Statement of Cash Flows
(in thousands)
(Unaudited)
| |
Nine Months Ended September 30, |
||||||
|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
|||||
| |
|
(Restated) |
|||||
| Operating activities | |||||||
| Net cash used in operating activities | $ | (4,559 | ) | $ | (12,228 | ) | |
Investing activities |
|||||||
| Purchases of property and equipment | (4,776 | ) | (26,331 | ) | |||
| Redemption of short-term investments | 15,154 | 23,500 | |||||
| Purchase of short-term investments | (14,559 | ) | (802 | ) | |||
| Purchase of other long-term assets | | (143 | ) | ||||
| Acquisitions, net of cash acquired | (5,499 | ) | (274 | ) | |||
| Net cash used in investing activities | (9,680 | ) | (4,050 | ) | |||
Financing activities |
|||||||
| Proceeds from issuance of common stock | (6 | ) | 8,206 | ||||
| Purchases of treasury stock | | (1,567 | ) | ||||
| Proceeds from short-term borrowings, net | 1,728 | 3,567 | |||||
| Advances from affiliated companies, net | | 21 | |||||
| Proceeds from long-term debt | 869 | 7,204 | |||||
| Payments to stockholders | (10,786 | ) | | ||||
| Cash contributions from minority shareholders | | 21 | |||||
| Net cash provided by financing activities | (8,195 | ) | 17,452 | ||||
| Effect of exchange rate changes | 1,492 | 1,343 | |||||
| Net change in cash and cash equivalents | (20,942 | ) | 2,517 | ||||
| Cash and cash equivalents at beginning of period | 84,811 | 57,168 | |||||
| Cash and cash equivalents at end of period | $ | 63,869 | $ | 59,685 | |||
Non-Cash Investing and Financing Activities |
|||||||
| Unrealized gain on short-term investments | $ | | $ | 32 | |||
| Issuance of common stock and options exchanged related to merger | $ | 31,509 | $ | | |||
See accompanying notes.
5
Bruker BioSciences Corporation
Notes to Condensed Consolidated Financial Statements
1. Description of Business
Bruker BioSciences Corporation (formerly Bruker Daltonics Inc.) and its wholly-owned subsidiaries (the "Company") design, manufacture, service and market proprietary life science systems based on mass spectrometry core technology platforms and X-ray technology. The Company also sells a broad range of field analytical systems for substance detection and pathogen identification. The Company maintains major technical centers in Europe, North America and Japan. The Company's diverse customer base includes pharmaceutical companies, biotechnology companies, proteomics companies, academic institutions, semiconductor companies and government agencies.
On July 1, 2003, the Company merged with Bruker AXS Inc., with the Company surviving the merger (Note 5). The consolidated financial statements and share data for 2002 include the retroactive effects of the merger with Bruker AXS. The consolidated financial statements have been restated by combining the historical consolidated financial statements of Bruker BioSciences Corporation with those of Bruker AXS for each of the periods presented.
In connection with the merger, the Company formed two operating subsidiaries, Bruker Daltonics Inc. and Bruker AXS Inc., into which it transferred substantially all of the respective assets and liabilities, except cash, which formerly belonged to Bruker Daltonics and Bruker AXS, respectively. The cash remains in Bruker BioSciences Corporation, the parent company. These two subsidiaries, Bruker Daltonics and Bruker AXS, are reportable operating segments of the Company. See Note 15.
The financial statements represent the consolidated accounts of Bruker BioSciences Corporation and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. The condensed consolidated financial statements as of September 30, 2003 and for the three and nine months ended September 30, 2003 and 2002 have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with 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 for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended September 30, 2003 are not necessarily indicative of the results that may be expected for the year ending December 31, 2003.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States 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 reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The balance sheet at December 31, 2002 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.
For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2002. For further information on Bruker AXS Inc., refer to the consolidated financial statements and footnotes thereto included in Bruker AXS' Annual Report on Form 10-K for the year ended December 31, 2002.
6
2. Inventories
The components of inventories were as follows:
| |
September 30, 2003 |
December 31, 2002 |
||||
|---|---|---|---|---|---|---|
| |
(in thousands) |
|||||
| Raw materials | $ | 31,917 | $ | 27,284 | ||
| Work-in-process | 35,434 | 31,920 | ||||
| Finished goods | 41,053 | 42,632 | ||||
| $ | 108,404 | $ | 101,836 | |||
3. Warranty Costs
The Company generally provides a one year parts and labor warranty with the purchase of equipment. The anticipated cost for this one year warranty is accrued upon recognition of the sale and is included as a current liability on the accompanying balance sheets. To the extent the Company experiences increased warranty claim activity or increased costs associated with servicing those claims, its warranty accrual will increase resulting in a decreased gross profit.
Changes in the Company's accrued warranty liability during the period were as follows:
| |
September 30, 2003 |
|||
|---|---|---|---|---|
| |
(in thousands) |
|||
| Balance, December 31, 2002 | $ | 6,265 | ||
| Warranties issued during period | 4,754 | |||
| Settlements made during period | (4,491 | ) | ||
| Foreign currency impact | 442 | |||
| Balance, September 30, 2003 | $ | 6,970 | ||
4. Other Special Charges
The components of other special charges were as follows:
| |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
2003 |
2002 |
|||||||||
| |
(in thousands) |
||||||||||||
| Merger transaction costs | $ | 123 | $ | | $ | 6,357 | $ | | |||||
| Acquired research and development | 2,482 | | 2,482 | | |||||||||
| Restructuring charges | 895 | 1,372 | 895 | 2,917 | |||||||||
| Write-off of goodwill and other intangible assets | 1,223 | | 1,223 | | |||||||||
| Impairment of acquired assets | 717 | | 717 | | |||||||||
| Patent litigation credit | | | | (834 | ) | ||||||||
| $ | 5,440 | $ | 1,372 | $ | 11,674 | $ | 2,083 | ||||||
7
5. Merger and Acquisition
Bruker AXS Inc. Merger
On April 4, 2003, the Company and Bruker AXS Inc. entered into a definitive merger agreement pursuant to which the Company acquired all of the outstanding shares of Bruker AXS. The merger was intended to form a leading tools supplier for life science and materials research, with an emphasis on advancing proteomics. The agreement was signed following the unanimous approval of the Board of Directors of each company as well as the unanimous recommendations of independent Special Committees of both companies' boards.
On June 27, 2003, the merger was approved by stockholders of both Bruker AXS and the Company. The official closing of the merger occurred on July 1, 2003. Upon closing of the merger, each outstanding share of common stock of Bruker AXS was converted into the right to receive, at the election of the holder, either 0.63 of a share of the Company's common stock or consideration intended to be of substantially equivalent value, payable 75% in the Company's common stock and 25% in cash.
The merger represents a business combination of companies under common control due to the majority ownership of both companies by five related individuals as an affiliated shareholder group. As a result, the merger, as it relates to the shares owned by these affiliated shareholders (approximately 69%), was accounted for in a manner similar to a pooling-of-interest, or at historical carrying value. The acquisition of the shares of the non-affiliated shareholders (approximately 31%) was accounted for using the purchase method of accounting, or at fair value, in a manner similar to the acquisition of a minority interest. Any excess purchase price of the interest not under common control over the fair value of the related net assets will be accounted for as goodwill.
The fair value of the consideration paid for the acquisition of the minority interest was $38.1 million, including cash of $5.4 million, common stock valued at $28.5 million, stock options with a value of $3.0 million and merger transaction costs of $1.2 million. The value of the 9.66 million shares of common stock issued to non-affiliated shareholders in connection with the merger was determined using the closing market price ($2.95) of Bruker Daltonics' stock on the date the terms of the merger were agreed to and announced. The fair value of the stock options issued were determined using the Black-Scholes option pricing model.
8
The following table summarizes the estimated fair values of assets acquired and liabilities assumed at the date of acquisition of the minority interest. The Company engaged a third party valuation firm to independently appraise the fair value of certain assets acquired.
| |
(in thousands) |
|||||
|---|---|---|---|---|---|---|
| Current assets | $ | 108,326 | ||||
| Property, plant and equipment | 23,245 | |||||
| Intangible assets | 9,383 | |||||
| Other assets | 2,481 | |||||
| Total assets | 143,435 | |||||
| Current liabilities | 39,217 | |||||
| Long-term debt | 9,304 | |||||
| Other liabilities | 6,328 | |||||
| Minority interest | 125 | |||||
| Total liabilities assumed | 54,974 | |||||
| Net assets | 88,461 | |||||
| Minority interest percentage | 31 | % | ||||
| Net assets acquired | 27,423 | |||||
| Goodwill | 10,739 | |||||
| Total purchase price | $ | 38,162 | ||||
The purchase price for the 31% minority interest acquired has been allocated to the net assets acquired on a pro rata basis in accordance with FASB Statement No. 141, "Business Combinations." Accordingly, intangible assets acquired were allocated as follows: $1.5 million to existing technology and related patents which have an estimated weighted-average useful life of four years, $0.3 million to customer relationships which have a weighted-average useful life of five years and $0.3 million to trade names which have a weighted-average useful life of ten years. In addition, $2.5 million of acquired intangible assets was assigned to in-process research and development projects that were written off at the date of acquisition in accordance with FASB Interpretation No. 4, "Applicability of FASB Statement No. 2 to Business Combinations Accounted for by the Purchase Method." The write-off is included in other special charges on the Condensed Consolidated Statement of Operations.
The projects that qualify as acquired in-process research and development projects represent those that have not yet reached technology feasibility and for which no future alternative uses existed. The value assigned to the in-process research and development projects was determined using a discounted probable future cash flow analysis. Financial assumptions used to estimate the future cash flows were based on pricing, margins and expense levels from those historically realized by Bruker AXS. A discount rate of 45% was utilized to discount the net cash flows generated from the acquired in-process research and development. The estimates used in valuing the acquired in-process research and development were based upon assumptions believed to be reasonable but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates.
9
The $10.7 million of goodwill acquired from Bruker AXS in connection with the merger was assigned to the Company's Bruker AXS subsidiary, a reportable operating segment, and will not be deductible for tax purposes since the merger was a tax-free merger.
The allocation of the purchase price is based on preliminary estimates, subject to revisions when integration plans and appraisals have been finalized. Revisions to the allocation, which are estimated to be immaterial, will be reported in a future period as changes to various assets and liabilities, including goodwill.
In conjunction with the merger, the Company formulated a plan to consolidate production and exit certain activities in its life science x-ray business. The production capacity for the life science x-ray systems produced at the Bruker Nonius facility in Delft, the Netherlands, will be outsourced or absorbed within other facilities throughout the Company. As a result of these restructuring activities, the Company recorded approximately $2.2 million in purchase accounting liabilities and reserves. Approximately, $1.5 million, or 69%, of the purchase accounting liabilities and reserves were charged to other special charges or cost of product revenue for inventory reserves and the remaining $0.7 million, or 31%, was included in the allocation of the purchase price as goodwill. The purchase accounting liabilities and reserves included $0.8 million of severance costs for approximately 19 employees, $1.0 million as a reserve for inventory that will no longer be used in production, and $0.4 million of costs to upgrade x-ray systems that will no longer be produced and other miscellaneous restructuring costs.
Charges against the purchase accounting liabilities and reserves recorded in connection with these activities were as follows:
| |
Severance |
Inventory |
System Upgrades and Other |
Total |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(in thousands) |
|||||||||||
| Initial balance in third quarter 2003 | $ | 765 | $ | 1,023 | $ | 370 | $ | 2,158 | ||||
| Cash payment | | | | | ||||||||
| Non-cash charge | | | | | ||||||||
| Currency impact | 12 | 4 | 1 | 17 | ||||||||
| Balance, September 30, 2003 | $ | 777 | $ | 1,027 | $ | 371 | $ | 2,175 | ||||
In addition, the Company wrote-off the remaining balance of goodwill of $1.5 million and trade names and trademarks of $0.2 million associated with the Bruker Nonius entity. Approximately, $1.2 million, or 69%, of the write-off of goodwill and trade names and trademarks was charged to other special charges and the remaining $0.5 million, or 31%, was included in the allocation of the purchase price as goodwill.
Due to the companies being under common control, the financial statements prior to the merger were restated to reflect the merger as if the merged companies had always been combined. The results
10
of operations for the separate companies and the combined amounts presented in the Condensed Consolidated Statements of Operations are as follows:
| |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
2003 |
2002 |
|||||||||||
| |
(in thousands) |
||||||||||||||
| Net revenue: | |||||||||||||||
| Bruker Daltonics | $ | 36,250 | $ | 29,694 | $ | 104,780 | $ | 83,425 | |||||||
| Bruker AXS | 26,808 | 26,856 | 82,240 | 74,686 | |||||||||||
| Consolidated | $ | 63,058 | $ | 56,550 | $ | 187,020 | $ | 158,111 | |||||||
Net (loss) income: |
|||||||||||||||
| Bruker Daltonics | $ | (3,544 | ) | $ | 1,673 | $ | (4,857 | ) | $ | (1,578 | ) | ||||
| Bruker AXS | (11,148 | ) | (521 | ) | (13,030 | ) | (314 | ) | |||||||
| Bruker BioSciences | 23 | | 23 | | |||||||||||
| Consolidated | $ | (14,669 | ) | $ | 1,152 | $ | (17,864 | ) | $ | (1,892 | ) | ||||
Bruker AXS' net loss for the three months ended September 30, 2002 and for the nine months ended September 30, 2003 and 2002 includes the minority interest of the non-affiliated shareholders prior to the merger with Bruker Daltonics on July 1, 2003. The minority interest income was $235,000, $847,000 and $141,000 for the three months ended September 30, 2002 and the nine months ended September 30, 2003 and 2002, respectively.
In connection with the merger, the Company formed two operating subsidiaries, Bruker AXS Inc. and Bruker Daltonics Inc., into which it transferred substantially all of the respective assets and liabilities, except cash, which formerly belonged to Bruker AXS and Bruker Daltonics, respectively. The cash remains in Bruker BioSciences Corporation, the parent company. Additional information regarding the merger can be found in the Company's registration statement on Form S-4, initially filed with the Securities and Exchange Commission on May 1, 2003 and amended on May 19, 2003.
On June 27, 2003, in addition to approving the merger, the Company's shareholders voted to increase the total number of shares that the Company has authority to issue from 100,000,000 shares of common stock, par value $0.01 per share, to 150,000,000 shares of common stock, par value $0.01 per share. The shareholders also approved an increase in the Company's stock option pool from 2,220,000 to 6,320,000 shares and approved changing the name of the Company from Bruker Daltonics to Bruker BioSciences Corporation. The preceding approvals were contingent upon the closing of the merger.
Baltic Scientific Instruments Ltd. Acquisition
On April 2, 2003, Bruker AXS acquired 51% of the outstanding common shares of Baltic Scientific Instruments Ltd. ("BSI"), a Riga, Latvia-based company. BSI focuses on solid state x-ray detector technology for materials research and elemental composition and has been a supplier to Bruker AXS since 2001. This acquisition gives both companies the opportunity to explore additional research and development projects. The results of the BSI operation have been included in the accompanying consolidated financial statements since the date of acquisition.
11
The aggregate purchase price for BSI was approximately $267,000, paid in cash, for total assets acquired of $903,000 and total liabilities assumed of $636,000.
In May 2003, BSI issued additional shares to Bruker AXS which increased the Company's ownership to 75.5%. BSI's minority shareholders did not receive additional shares in May 2003.
The pro forma statements of operations information to reflect the BSI acquisition have not been presented as the impact on net sales, (loss) income before cumulative effect of accounting change, net (loss) income and net (loss) income per share would have been immaterial.
6. Income Tax Valuation Allowance and Provision for Income Taxes
During the third quarter 2003, the Company recorded a non-cash charge to establish a valuation allowance of $8.7 million, which essentially eliminates the deferred tax assets of its United States operations. The impact of the income tax valuation allowance on the net loss was $0.10 per diluted share. The valuation allowance was determined in accordance with the provisions of Statement of Financial Accounting Standards No. 109 ("SFAS No. 109"), "Accounting for Income Taxes," which requires an assessment of both positive and negative evidence when determining whether it is more likely than not that deferred tax assets are recoverable. Such assessment is required on a jurisdiction by jurisdiction basis. Cumulative losses incurred in the U.S. jurisdiction this year, especially due to merger related charges, represented sufficient negative evidence which was difficult for positive evidence to overcome under SFAS No. 109. Accordingly, a full valuation allowance was recorded. The Company intends to maintain a full valuation allowance until sufficient positive evidence exists to support reversal of the valuation allowance.
The provision for income taxes excluding the income tax valuation allowance is determined by applying an estimated tax rate to income before income taxes for each of our subsidiaries. For the three and nine months ended September 30, 2003, the Company computed a provision for income taxes excluding the income tax valuation allowance of $0.2 million and $0.5 million on a loss before taxes of $(5.7) million and $(9.4) million, respectively. The Company incurred income taxes despite net losses because no tax benefit was applied in the U.S., where substantially all losses reside in 2003.
12
7. Goodwill and Other Intangible Assets
The changes in the carrying amount of goodwill for the year ended December 31, 2002 and the nine months ended September 30, 2003 are as follows:
| |
(in thousands) |
|||
|---|---|---|---|---|
| Balance, December 31, 2001 | $ | 3,099 | ||
| Goo | ||||