AUDITED STATEMENT OF ASSETS
Published on May 7, 2008
EXHIBIT 99.1
STATEMENTS OF ASSETS TO BE ACQUIRED AND
STATEMENTS OF NET REVENUES AND DIRECT EXPENSES
Optical
Platform Division
As of
December 29, 2007 and December 30, 2006, and for Each of the Three
Years
in the
Period Ended December 29, 2007
With
Report of Independent Auditors
Optical
Platform Division
Statements
of Assets to Be Acquired and Statements of Net Revenues
and
Direct Expenses
As of
December 29, 2007 and December 30, 2006,
and for
Each of the Three Years in the Period Ended December 29, 2007
Contents
Report of
Independent
Auditors........................................................................................................1
Financial
Statements
Statements
of Assets to Be
Acquired........................................................................
.........................2
Statements
of Net Revenues and Direct Expenses
.............................................................................3
Notes to
Statements of Assets to Be Acquired and Statements of Net Revenues
and
Direct
Expenses......................................................................................................................4
Report of
Independent Auditors
The Board
of Directors
Intel
Corporation
We have
audited the accompanying statements of assets to be acquired of the Optical
Platform
Division
(see Note 1 – Basis of Presentation) as of December 29, 2007 and December 30,
2006,
and the
related statements of net revenues and direct expenses for each of the three
years in the
period
ended December 29, 2007. These financial statements are the responsibility of
the
management
of the Optical Platform Division. Our responsibility is to express an opinion
on
these
financial statements based on our audits.
We
conducted our audits in accordance with auditing standards generally accepted in
the United
States.
Those standards require that we plan and perform the audit to obtain reasonable
assurance
about
whether the financial statements are free of material misstatement. We were not
engaged
to
perform an audit of the Optical Platform Division’s internal control over
financial reporting.
Our
audits included consideration of internal control over financial reporting as a
basis for
designing
audit procedures that are appropriate in the circumstances, but not for the
purpose of
expressing
an opinion on the effectiveness of the Optical Platform Division’s internal
control
over
financial reporting. Accordingly, we express no such opinion. An audit also
includes
examining,
on a test basis, evidence supporting the amounts and disclosures in the
financial
statements,
assessing the accounting principles used and significant estimates made
by
management,
and evaluating the overall financial statement presentation. We believe that
our
audits
provide a reasonable basis for our opinion.
In our
opinion, the statements referred to above present fairly the assets to be
acquired of the
Optical
Platform Division as of December 29, 2007 and December 30, 2006, and its net
revenues
and
direct expenses for each of the three years in the period ended December 29,
2007, in
conformity
with accounting principles generally accepted in the United States.
Ernst
& Young, LLP
/s/ Ernst
& Young, LLP
April 11,
2008
Optical
Platform Division
Statements
of Assets to Be Acquired
(In
Thousands)
December
29,
2007
|
December
30,
2006
|
|||||||
Assets
to be acquired:
|
||||||||
Inventories
|
$ | 12,558 | $ | 7,131 | ||||
Property
and equipment, net
|
19,234 | 18,508 | ||||||
Total
assets to be acquired
|
$ | 31,792 | $ | 25,639 |
See
accompanying notes.
Optical
Platform Division
Statements
of Net Revenues and Direct Expenses
(In
Thousands)
December
29,
2007
|
December
30,
2006
|
December
31,
2005
|
||||||||||
Net
revenue
|
$ | 103,704 | $ | 110,675 | $ | 64,788 | ||||||
Cost
of sales
|
134,601 | 149,618 | 117,315 | |||||||||
Gross
deficit
|
(30,897 | ) | (38,943 | ) | (52,527 | ) | ||||||
Direct
operating expenses:
|
||||||||||||
Research
and development
|
42,657 | 30,367 | 24,941 | |||||||||
Selling,
general, and administrative
|
27,847 | 35,057 | 18,053 | |||||||||
Total
direct operating expenses
|
70,504 | 65,424 | 42,994 | |||||||||
Total
direct expenses
|
205,105 | 215,042 | 160,309 | |||||||||
Total
direct expenses in excess of net revenue
|
$ | (101,401 | ) | $ | (104,367 | ) | $ | (95,521 | ) |
See
accompanying notes.
|
Optical
Platform Division
Notes to
Statements of Assets to Be Acquired and Statements of Net Revenues
and
Direct Expenses
As of
December 29, 2007 and December 30, 2006, and for Each of the Three
Years
in the
Period Ended December 29, 2007
1.
|
Organization
and Basis of Presentation
|
Organization
The
Telecommunication and Enterprise product lines within the Optical Platform
Division and
the Intel
Cables Connect Division have been combined to represent the Optical
Platform
Division,
hereinafter, the “Business,” that designs, manufactures, markets, and sells
optical
transceivers
for enterprise applications and tunable lasers and tunable transponders for use
in
applications
throughout the world. The Business was part of a division of Intel
Corporation
(Intel),
operating within the Digital Enterprise Group and New Business Initiatives Group
for the
three
years ended December 29, 2007.
The
Business has a 52- or 53-week fiscal year that ends on the last Saturday in
December. Fiscal
year
2007, a 52-week year, ended on December 29. Fiscal year 2006, a 52-week year,
ended on
December
30. Fiscal year 2005, a 53-week year, ended on December 31.
The U.S.
dollar is the functional currency for the Business. Monetary accounts
denominated in
non-U.S.
currencies, such as payables to employees, have been remeasured to the U.S.
dollar
using
exchange rates in effect at the end of the respective financial
period.
Basis
of Presentation
The
accompanying financial statements were prepared to present, pursuant to the
Asset
Purchase
Agreements dated December 17, 2007 and April 9, 2008 (the Asset Purchase
Agreements)
between
Intel and EMCORE Corporation (Emcore), the assets to be acquired and the related
net
revenues
and direct expenses of the Business. The accompanying financial statements of
the
Business
exclude certain assets and all liabilities of the Business, include all net
revenues and
direct
expenses of the Business, and include an allocation of certain expenses for
services
provided
by Intel for the periods presented. Separate complete historical financial
information
was not
maintained for the Business and, as a result, allocations were required to
approximate
the
operating activity of the Business (see Note 2).
Optical
Platform Division
Notes
to Statements of Assets to Be Acquired and Statements of Net
Revenues
and
Direct Expenses (continued)
1.
|
Organization
and Basis of Presentation
(continued)
|
The
accompanying financial statements have been prepared from the historical
accounting
records
of Intel and do not purport to reflect the assets to be acquired and the net
revenues and
direct
expenses that would have resulted if the Business had been a separate,
stand-alone
company
during the periods presented. It is not practical for management to reasonably
estimate
expenses
that would have resulted if the Business had operated as an unaffiliated
independent
company.
Since separate complete financial statements were not maintained for the
Business’s
operations,
preparation of statements of operations and cash flows, including amounts
charged
for
income taxes, interest, and other expenses, was deemed impractical.
Additionally, since only
certain
assets are being acquired and no liabilities are being assumed, a balance sheet
and
statement
of stockholders’ equity are not applicable.
As a
business unit of Intel, the Business is dependent upon Intel for all of its
working
capital
and financing requirements
2.
|
Accounting
Policies
|
Use
of Estimates
The
preparation of the 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 in the financial statements and accompanying notes. The
accounting
estimates
that require management’s most significant, difficult, and subjective judgments
include
valuation
of inventory and the allocation of Intel expenses related to the Business.
Actual results
could
differ from those estimates.
Revenue
Recognition
Intel,
and therefore the Business, recognizes net revenue when the earnings process is
complete,
as
evidenced by an agreement with the customer, transfer of title, and acceptance,
if applicable,
as well
as fixed pricing and probable collectibility. Pricing allowances, including
discounts based
on
contractual arrangements with customers, are recorded when revenue is recognized
as a
reduction
to both accounts receivable and net revenue. Because of frequent sales price
reductions
and rapid
technology obsolescence in the industry, sales made to distributors under
agreements
allowing
price protection and/or right of return are deferred until the distributors sell
the
merchandise.
Shipping charges billed to customers are included in net revenue, and the
related
shipping
costs are included in cost of sales.
Optical
Platform Division
Notes
to Statements of Assets to Be Acquired and Statements of Net
Revenues
and
Direct Expenses (continued)
3.
|
Accounting
Policies (continued)
|
Cost
of Sales
Cost of
sales represents all fixed and variable costs associated with manufacturing,
assembling,
and
testing products, including subcontract manufacturing, direct and indirect labor
and
materials,
manufacturing and other indirect allocations, and excess and obsolete
inventory
charges.
Manufacturing process start-up costs are classified as cost of sales once
manufacturing
process
validation is achieved. Cost of sales also includes costs associated with
engineering
support,
excess manufacturing capacity, indirect materials, and other fixed
manufacturing
overhead.
Direct
Operating Expenses
The
caption “direct operating expenses” on the accompanying statements of net
revenues and
direct
expenses represents the total direct expenses recorded within or allocated to
the Business.
Not all
of the research, development, sales, and general and administrative expenses for
the
Business
were recorded in accounts or cost centers exclusively related to the Business.
Certain
research,
development, sales, and general and administrative costs were extracted or
allocated
from
Intel accounts based upon specifically identifiable cost centers associated with
the activities
of the
Business. These cost centers capture a portion of the Business’s total operating
expenses.
All other
operating expenses, including portions of research, development, sales,
and
general
and administrative expenses, are allocations based primarily on headcount,
normalized
square
footage, revenue, direct attribution of costs to the Business, or other
applicable metrics.
Allocation
methodologies are consistent with Intel policies that existed during the
periods
presented.
Management believes the allocation of operating expenses captured in accounts
or
cost
centers not exclusive to the Business fairly reflect the direct operating
expenses of the
Business.
The Business’s selling, general, and administrative expenses also include
allocations
for
certain corporate-related activities incurred by Intel, such as human resources,
finance, legal,
and sales
and marketing support. In addition, allocations for 2006 and 2007
reflect
stock-based
compensation charges resulting from the adoption of Statement of
Financial
Accounting
Standard (SFAS) No. 123(R), effective January 1, 2006. These
stock-based
compensation
charges were allocated to the business in accordance with Intel’s corporate
allocation
methodology.
The Business’s statements of net revenues and direct expenses also
exclude
allocations
of gains or losses on derivative instruments, interest income, interest expense,
and
income
taxes.
Optical
Platform Division
Notes
to Statements of Assets to Be Acquired and Statements of Net
Revenues
and
Direct Expenses (continued)
2.
|
Accounting
Policies (continued)
|
Total
allocations were $20,101,317, $24,028,797, and $12,198,815 (including
$2,001,219,
$3,557,743,
and $5,215,951 classified as cost of sales) for 2007, 2006, and 2005,
respectively.
The
direct operating expenses are not necessarily indicative of the expenses that
would have
been
incurred had the Business operated as a separate stand-alone company during the
periods
presented.
It is not practical for management to reasonably estimate the expenses that
would
have been
incurred had the Business operated as an unaffiliated independent
business.
Product
Warranty
The
Business generally sells products with a limited warranty of product quality.
The Business
accrues
for known warranty expenses if a loss is probable and can be reasonably
estimated, and
accrues
for estimated incurred but unidentified warranty issues based on historical
activity.
Warranty
expenses were not significant during the periods presented.
3.
|
Transition
Services and Supply Agreements
|
In
connection with the Asset Purchase Agreements, the two parties entered into a
Transition
Services
Agreements (collectively, the Agreements). Pursuant to the terms of the
Agreements,
Intel
intends to manufacture, assemble, and test and supply products that are sold by
the
Business.
This arrangement is expected to continue through fiscal year 2008, while
Emcore
arranges
other resources. Intel will also provide certain transition services to Emcore,
including
financial
services, supply chain support, data extraction, conversion services, facilities
and site
computing
support, and office space services. The transition period is expected to
be
approximately
180 calendar days. Finished goods are being acquired by the buyer pursuant to
the
Asset
Purchase Agreements; however, for additional consideration, Emcore may purchase
upon
transition
inventory specific to the Business, as identified by Intel at the end of the
Transition
Services
period of 180 days. Further upon transition, Emcore will assume the
Business’s
customer
relationships and responsibilities pursuant to the terms of the Transition
Services
Agreements.
Optical
Platform Division
Notes
to Statements of Assets to Be Acquired and Statements of Net
Revenues
and
Direct Expenses (continued)
4.
|
Inventories
|
Inventory
cost is computed on a currently adjusted standard basis (which approximates
actual
cost on
an average of first-in, first-out basis). The valuation of inventory requires
the Business to
estimate
obsolete or excess inventory, as well as inventory that is not of saleable
quality.
Inventory
is determined to be saleable based on an actual demand within a specific time
horizon,
generally
six months or less. Inventory in excess of saleable amounts is not valued, and
the
remaining
inventory is valued at the lower of cost or market. Inventory, as of December
29, 2007
and
December 30, 2006, consisted entirely of finished goods.
5.
|
Property
and Equipment, Net
|
Property
and equipment are stated at cost. Depreciation of property and equipment is
computed
on a
straight-line method over the estimated useful lives of the assets or the lease
term,
whichever
is shorter. The estimated useful lives are 2–4 years.
Property
and equipment consisted of the following (in thousands):
December
29,
2007
|
December
29,
2006
|
||||||
Machinery
and equipment
|
$
|
48,562
|
$
|
40,365
|
|||
Less
accumulated
|
(29,328
|
)
|
(21,857
|
)
|
|||
Total
Property and equipment, net
|
$
|
19,234
|
$
|
18,508
|
Direct
operating expenses include depreciation on property and equipment of the
Business, a
portion
of which is being acquired by Emcore. Depreciation expense totaled
approximately
$6,621,090,
$8,872,135, and $9,983,528 for 2007, 2006, and 2005, respectively.
Emcore is
in the process of negotiating a lease for the Newark, California facilities. If
a lease is
executed
by April 30, 2008 additional property and equipment related to the facilities
will be
transferred
to Emcore. The net book value of these assets was $272,505 and $224,728 as
of
December
29, 2007 and December 30, 2006, respectively.
Optical
Platform Division
Notes
to Statements of Assets to Be Acquired and Statements of Net
Revenues
and
Direct Expenses (continued)
6.
|
Geographic
Information
|
The
Business has historically formed a part of operating segments of Intel as
described in Note 1.
Within
its historical operating segment, the Business was not separated into further
reporting
operating
segments.
Net
revenues from unaffiliated customers by geographic region/country were as
follows (in
thousands):
December
29,
2007
|
December
30,
2006
|
December
31,
2005
|
|||||||||||
Asia
Pacific
|
$
|
39,315
|
$
|
27,507
|
$
|
7,237
|
|||||||
Europe
|
5,169
|
2,910
|
1,972
|
||||||||||
United
States
|
36,450
|
61,640
|
50,330
|
||||||||||
Japan
|
22,770
|
18,618
|
5,249
|
||||||||||
Net
Revenues
|
$
|
103,704
|
$
|
110,675
|
$
|
64,788
|
Net
revenue from unaffiliated customers outside the United States totaled
$67,254,271,
$49,034,913,
and $14,458,185 for 2007, 2006, and 2005, respectively.
The
following customers individually accounted for more than 10% of the Business’s
net
revenues
during at least one period presented:
Year
Ended
|
|||
December
29,
2007
|
December
30,
2006
|
December
31,
2005
|
|
Customer
A
|
34%
|
27%
|
25%
|
Customer
B
|
8%
|
15%
|
6%
|
Customer
C
|
6%
|
13%
|
4%
|
Customer
D
|
1%
|
9%
|
14%
|
Optical
Platform Division
Notes
to Statements of Assets to Be Acquired and Statements of Net
Revenues
and
Direct Expenses (continued)
6.
|
Geographic
Information (continued)
|
Net
property and equipment by country was as follows (in thousands):
Year
Ended
|
||||
December
29,
2007
|
December
30,
2006
|
|||
United
States
|
$
|
6,398
|
$
|
6,126
|
Taiwan
|
825
|
1,087
|
||
China
|
2,322
|
1,711
|
||
Thailand
|
7,016
|
4,330
|
||
Malaysia
|
2,673
|
5,254
|
||
Total
property and equipment, net
|
$
|
19,234
|
$
|
18,508
|
7.
|
Indemnifications
|
The
Business from time to time enters into types of contracts that contingently
require it to
indemnify
parties against third-party claims. These contracts primarily relate to: (i)
real estate
leases,
under which the Business may be required to indemnify property owners
for
environmental
and other liabilities, and other claims arising from the Business’s use of
the
applicable
premises, and (ii) agreements with customers who use the Business’s
intellectual
property,
under which the Business may indemnify customers for copyright or
patent
infringement
related specifically to use of such intellectual property.
Generally,
a maximum obligation under these contracts is not explicitly stated.
Historically, the
Business
has not been required to make payments under these obligations, and no
liabilities have
been
recorded for these obligations in the accompanying statements of assets to be
acquired.