UNAUDITED PRO FORMA FINANCIAL STATEMENTS
Published on May 7, 2008
Exhibit
99.2
EMCORE
Corporation
PRO
FORMA COMBINED FINANCIAL INFORMATION
(unaudited)
Background:
On
February 22, 2008, EMCORE Corporation (the “Company”) acquired the
telecom-related assets of Intel Corporation’s Optical Platform Division. The
assets acquired include inventory, fixed assets, intellectual property, and
technology comprised of tunable lasers, tunable transponders, 300-pin
transponders, and integrated tunable laser assemblies. The purchase
price was $75 million in cash and $10 million in the Company’s common stock,
priced at a volume-weighted average price of $13.84 per share. Under the terms
of the asset purchase agreement, the purchase price of $85 million could be
adjusted based on an inventory true-up, plus specifically assumed
liabilities.
On April
20, 2008, the Company acquired the enterprise, storage, and connects
cable-related assets of Intel Corporation’s Optical Platform
Division. The assets acquired include inventory, fixed assets,
intellectual property, and technology relating to optical transceivers for
enterprise and storage customers, as well as optical cable interconnects for
high-performance computing clusters. As consideration for the
purchase of assets, the Company issued 3.7 million restricted shares of the
Company’s common stock to Intel. These shares were valued at $26.1
million. In addition, the Company may be required to make an
additional payment to Intel based on the Company’s stock price twelve months
after the closing of the transaction. In the event that the Company
is required to make an additional payment, it has the option to make that
payment in cash, common stock or both (but not to exceed the equivalent value of
1.3 million shares).
The
Company also entered into a transition services agreement with Intel for the
orderly segregation and transfer of purchased assets. In March 2008,
the Company incurred approximately $1.1 million in charges related to Intel
transition services.
Direct
transaction costs for the acquisitions are estimated to be $0.5
million.
The
assets acquired pursuant to the February 22, 2008 acquisition and the April 20,
2008 acquisition are together referred to as the “Business”. The
Optical Platform Division acquired from Intel Corporation is also referred to as
“OPD”.
Financial
Information:
The
Unaudited Pro Forma Combined Balance Sheet as of December 31, 2007 combine the
historical Company and OPD Statement of Assets to be as if the acquisitions,
which occurred on February 22, 2008 and April 20, 2008, had been completed on
December 31, 2007.
Pursuant
to the aforementioned letter dated April 29, 2008 from the SEC, the SEC staff
stated that it would waive the requirement to provide a pro forma statement of
operations, if the use of forward-looking information is necessary to
meaningfully present the effects of the transaction. Accordingly, we
have not included a pro forma statement of operations, as it does not
meaningfully present the effects of the purchase of the Business and would not
be indicative of our operations going forward due to differences in operations,
among other factors.
The
Unaudited Pro Forma Combined Balance Sheet as of December 31,
2007 should be read together with the Company’s financial statements
including the notes to these statements as included in the Company’s Annual
Report on Form 10-K for the year ended September 30, 2007 and the historical
audited financial statements of OPD included in Exhibit 99.1 of this Current
Report on Form 8-K.
The pro
forma adjustments reflecting the consummation of the Business included in the
Unaudited Pro Forma Combined Balance Sheet as of December 31, 2007 are based on
the purchase method of accounting, available financial information and certain
estimates and assumptions set forth in the notes to the Unaudited Pro Forma
Combined Balance Sheet as of December 31, 2007. Specifically, the Unaudited Pro
Forma Combined Balance Sheet is presented to give effect to the acquisitions as
if the transactions had been consummated on December 31, 2007. As a result, the
pro forma adjustments giving effect to the allocation of the preliminary
purchase price are based on the fair values of the tangible and intangible
assets acquired as of December 31, 2007 and may be affected and materially
changed by the results of OPD’s operations up to the closing dates of the
acquisitions.
The
preliminary purchase price of the Business totaled $111.6 million, which
consisted of $75.0 million in cash plus $36.1 million in common stock paid, and
direct acquisition-related expenses estimated at $0.5 million. The preliminary
purchase price allocation is summarized as follows: tangible assets
acquired – $52.2 million, identifiable intangible assets – $12.0
million and goodwill – $47.4 million. The allocation to identifiable
intangibles is based on an estimation of approximately 10% of the purchase
price. The preliminary valuations of the tangible and identifiable
intangible assets are subject to final valuations and further review by
management, which may result in material adjustments. The Company is also
currently in the process of engaging a third party valuation specialist to
perform an independent valuation. Adjustments to these estimates will
be included in the final allocation of the purchase price of OPD. The excess of
the purchase price over the tangible and identifiable intangible assets acquired
has been allocated to goodwill.
Until any
associated direct expenses are determinable beyond a reasonable doubt and the
valuation of the tangible and identifiable intangible assets is considered
final, the purchase price is preliminary and subject to adjustment. The pro
forma adjustments do not reflect any operating efficiencies or additional costs
that may result with respect to the combined business of the Company and
OPD.
The
Unaudited Pro Forma Combined Balance Sheet as of December 31, 2007 does not
purport to represent what the actual financial condition of the combined
businesses would have been if the acquisition of OPD had occurred on the date
indicated in the pro forma combined balance sheet, nor does this information
purport to project our results or financial position for any future
periods.
EMCORE
CORPORATION
|
|||||||||||||||||
UNAUDITED
PRO FORMA COMBINED BALANCE SHEET
|
|||||||||||||||||
(In
thousands)
|
|||||||||||||||||
EMCORE
|
OPD
|
Pro
forma
|
Combined
|
||||||||||||||
December
31, 2007
|
December
29, 2007
|
adjustments
|
Notes
|
December
31, 2007
|
|||||||||||||
ASSETS:
|
|||||||||||||||||
Current
assets:
|
|||||||||||||||||
Cash
and cash equivalents
|
$ | 14,610 | $ | - | $ | 18,227 |
(a)
|
$ | 32,837 | ||||||||
Restricted
cash
|
1,307 | - | - | 1,307 | |||||||||||||
Marketable
securities
|
15,150 | - | - | 15,150 | |||||||||||||
Accounts
receivable, net
|
41,282 | - | - | 41,282 | |||||||||||||
Receivables,
related party
|
332 | - | - | 332 | |||||||||||||
Inventory,
net
|
29,625 | 12,558 | 20,490 |
(e)
|
62,673 | ||||||||||||
Income
tax receivable
|
130 | - | - | 130 | |||||||||||||
Prepaid
expenses and other current
assets
|
4,100 | - | - | 4,100 | |||||||||||||
Total
current assets
|
106,536 | 12,558 | 38,717 | 157,811 | |||||||||||||
Property,
plant and equipment, net
|
60,294 | 19,234 | - | 79,528 | |||||||||||||
Goodwill
|
41,681 | - | 47,364 |
(b)
|
89,045 | ||||||||||||
Other
intangible assets, net
|
4,899 | - | 12,000 |
(c)
|
16,899 | ||||||||||||
Investments
in unconsolidated
affiliates
|
14,872 | - | - | 14,872 | |||||||||||||
Other
non-current assets, net
|
2,001 | - | - | 2,001 | |||||||||||||
Total
long-term assets
|
123,747 | 19,234 | 59,364 | 202,345 | |||||||||||||
Total
assets
|
$ | 230,283 | $ | 31,792 | $ | 98,081 | $ | 360,156 | |||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY:
|
|||||||||||||||||
Current
Liabilities:
|
|||||||||||||||||
Accounts
payable
|
$ | 24,309 | $ | - | $ | - | $ | 24,309 | |||||||||
Accrued
expenses and other current
liabilities
|
27,413 | - | - | 27,413 | |||||||||||||
Income
taxes payables
|
593 | - | - | 593 | |||||||||||||
Total
current liabilities
|
52,315 | - | - | 52,315 | |||||||||||||
Convertible
subordinated notes
|
85,012 | - | - | 85,012 | |||||||||||||
Total
liabilities
|
137,327 | - | - | 137,327 | |||||||||||||
STOCKHOLDERS’
EQUITY:
|
- | ||||||||||||||||
Preferred
stock
|
- | ||||||||||||||||
Common
stock
|
453,358 | - | 129,873 |
(d)
|
583,231 | ||||||||||||
Accumulated
deficit
|
(358,309 | ) | - | - | (358,309 | ) | |||||||||||
Accumulated
other comprehensive loss
|
(10 | ) | - | - | (10 | ) | |||||||||||
Treasury
stock
|
(2,083 | ) | - | - | (2,083 | ) | |||||||||||
Total
shareholders' equity
|
92,956 | - | 129,873 | 222,829 | |||||||||||||
Net
assets
|
31,792 | (31,792 | ) |
(d)
|
|||||||||||||
Total
liabilities and
stockholders’
equity or net
assets
|
$ | 230,283 | $ | 31,792 | $ | 98,081 | $ | 360,156 | |||||||||
See
accompanying notes to the Unaudited Pro Forma Combined Financial
Statements.
|
NOTES
TO UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
1.
BASIS OF PRO FORMA PRESENTATION
On
February 22, 2008, EMCORE Corporation (the “Company”) acquired the
telecom-related assets of Intel Corporation’s Optical Platform Division. The
assets acquired include inventory, fixed assets, intellectual property, and
technology comprised of tunable lasers, tunable transponders, 300-pin
transponders, and integrated tunable laser assemblies. The purchase
price was $75 million in cash and $10 million in the Company’s common stock,
priced at a volume-weighted average price of $13.84 per share. Under the terms
of the asset purchase agreement, the purchase price of $85 million could be
adjusted based on an inventory true-up, plus specifically assumed
liabilities.
On April
20, 2008, the Company acquired the enterprise, storage, and connects
cable-related assets of Intel Corporation’s Optical Platform
Division. The assets acquired include inventory, fixed assets,
intellectual property, and technology relating to optical transceivers for
enterprise and storage customers, as well as optical cable interconnects for
high-performance computing clusters. As consideration for the
purchase of assets, the Company issued 3.7 million restricted shares of the
Company’s common stock to Intel. These shares were valued at $26.1
million. In addition, the Company may be required to make an
additional payment to Intel based on the Company’s stock price twelve months
after the closing of the transaction. In the event that the Company
is required to make an additional payment, it has the option to make that
payment in cash, common stock or both (but not to exceed the equivalent value of
1.3 million shares).
The
Company also entered into a transition services agreement with Intel for the
orderly segregation and transfer of purchased assets. In March 2008,
the Company incurred approximately $1.1 million in charges related to Intel
transition services.
Direct
transaction costs for the acquisitions are estimated to be $0.5
million.
Together,
the February 22, 2008 acquisition and the April 20, 2008 acquisition are later
referred to as the “Business”. The Optical Platform Division acquired
from Intel Corporation is also referred to as “OPD”. The
acquisitions have been accounted for as a nontaxable purchase business
combination under Statement of Financial Accounting Standards No. 141,
“Business Combinations”.
The
Unaudited Pro Forma Combined Balance Sheet as of December 31, 2007 combine the
historical Company and OPD Statements of Assets to be Acquired as if the
acquisition, which occurred on February 22, 2008 and April 20, 2008, had been
completed on December 31, 2007.
Pursuant
to the aforementioned letter dated April 29, 2008 from the SEC, the SEC staff
stated that it would waive the requirement to provide a pro forma statement of
operations, if the use of forward-looking information is necessary to
meaningfully present the effects of the transaction. Accordingly, we
have not included a pro forma statement of operations, as it does not
meaningfully present the effects of the purchase of the Business and would not
be indicative of our operations going forward due to differences in operations,
among other factors.
The total
preliminary purchase price of the Business is as follows:
(in
thousands)
|
||||
Cash
paid for Initial Consideration
|
$
|
75,000
|
||
Common
stock issued for Initial Consideration
|
36,100
|
|||
Estimated
direct transaction costs
|
500
|
|||
Total
preliminary purchase price
|
$
|
111,600
|
The
preparation of the unaudited pro forma combined balance sheet requires
management to make estimates and judgments that may affect the reported amounts
of assets and revenues and expenses. On an on-going basis, management evaluates
its estimates. Management bases its estimates on historical experience and on
various other assumptions that are believed to be reasonable under the
circumstances, the results of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from
other sources. Actual results may differ from these estimates under different
assumptions or conditions.
Preliminary
Estimated Purchase Price Allocation
The
preliminary estimated allocation of the purchase price to OPD’s tangible and
identifiable intangible assets acquired was based on their estimated fair values
as of December 31, 2007 and may be affected and materially changed by the
results of OPD’s operations up to the closing dates (February 22, 2008 and April
20, 2008) of the acquisitions. The valuation of the tangible and identifiable
intangible assets is subject to updated valuations and further review by
management, which may result in material adjustments. Adjustments to these
estimates will be included in the final allocation of the purchase price of OPD.
The excess of the purchase price over the tangible and identifiable intangible
assets acquired has been allocated to goodwill.
Until any
associated direct expenses are determinable beyond a reasonable doubt and the
valuation of the tangible and identifiable intangible assets is considered
final, the purchase price is preliminary and subject to adjustment. The pro
forma adjustments do not reflect any operating efficiencies or additional costs
that may result with respect to the combined business of the Company and
OPD.
The total
preliminary purchase price of $111.6 million has been allocated for purposes of
the unaudited pro forma financial statements as follows:
(in
thousands)
|
||||
Fair
value of tangible assets acquired:
|
||||
Inventory
|
$
|
33,920
|
||
Equipment
|
18,316
|
|||
Identifiable
intangible assets
|
12,000
|
|||
Goodwill
|
47,364
|
|||
Total
preliminary purchase price
|
$
|
111,600
|
Tangible
assets acquired
As
previously noted, the preliminary estimated allocation of the purchase price to
OPD’s tangible assets acquired was based on their estimated fair values as of
December 31, 2007 and may be affected and materially changed by the results of
OPD’s operations up to the closing dates (February 22, 2008 and April 20, 2008)
of the acquisitions. These estimates are based on a preliminary valuation and
are subject to updated valuations and further review by management, which may
result in material adjustments. Tangible assets acquired consist of inventory
and manufacturing and test equipment. The equipment has an average
remaining useful life of 5 years. In connection with the
transaction the parties have agreed to inventory in the amount of
$33,920.
Identifiable
intangible assets
We have
estimated the fair value of the acquired identifiable intangible assets,
consisting of patents, which are subject to amortization, using the income
approach. The allocation to identifiable intangibles is based on an estimation
of approximately 10% of the purchase price. These estimates are based
on a preliminary valuation and are subject to final valuations and further
review by management, which may result in material adjustments. Total
identifiable intangible assets acquired total $12.0 million with an estimated
useful life of 5 years.
Shareholders’
Equity
On
February 22, 2008, the Company acquired the telecom-related assets of Intel
Corporation’s Optical Platform Division for $75 million in cash and $10 million
in the Company’s common stock, priced at a volume-weighted average price of
$13.84 per share.
On April
20, 2008, the Company acquired the enterprise, storage, and connects
cable-related assets of Intel Corporation’s Optical Platform
Division. As consideration for the purchase of assets, the Company
issued 3.7 million restricted shares of the Company’s common stock to
Intel. These shares were valued at $26.1 million. In
addition, the Company may be required to make an additional payment to Intel
based on the Company’s stock price twelve months after the closing of the
transaction. In the event that the Company is required to make an
additional payment, it has the option to make that payment in cash, common stock
or both (but not to exceed the equivalent value of 1.3 million
shares).
Including
estimated direct transaction costs of $0.5 million, the preliminary purchase
price for both of these acquisitions totaled $111.6 million.
2.
PRO FORMA ADJUSTMENTS
The
following pro forma adjustments are included in the Unaudited Pro Forma Combined
Balance Sheet:
(a)
|
The
cash portion of initial consideration of the acquisition was financed
through proceeds received from a private placement of restricted common
stock and warrants that closed on February 20, 2008. The
proceeds from this private placement were $93.2 million, net of
costs. Of these proceeds, $75.0 million was paid to Intel
Corporation as part of the February 22, 2008 acquisition purchase price,
resulting in a net cash adjustment of $18.2
million.
|
(b)
|
Adjustment
to record the excess of the preliminary purchase price over the estimated
fair value of tangible and identifiable intangible assets
acquired. The preliminary valuations of the tangible and
identifiable intangible assets are subject to final valuations and further
review by management, which may result in material
adjustments. The Company is also currently in the process of
engaging a third party valuation specialist to perform an independent
valuation. Adjustments to these estimates will be included in
the final allocation of the purchase price of OPD. The excess
of the purchase price over the tangible and identifiable intangible assets
acquired has been allocated to goodwill. Until any associated
direct expenses are determinable beyond a reasonable doubt and the
valuation of the tangible and identifiable intangible assets in considered
final, the purchase price is preliminary and subject to
adjustment. The pro forma adjustments do not reflect any
operating efficiencies or additional costs that may result with respect to
the combined business of the Company and
OPD.
|
(c)
|
We
have estimated the fair value of the acquired identifiable intangible
assets, consisting of patents, to be $12.0 million, which is subject to
amortization. The allocation to identifiable intangibles is based on an
estimation of approximately 10% of the purchase price. These
estimates are based on a preliminary valuation and are subject to final
valuations and further review by management, which may result in material
adjustments. Identifiable intangible assets acquired have an
estimated useful life of 5 years.
|
(d)
|
On
February 20, 2008, the Company consummated a private placement of $100
million of restricted common stock and warrants. The net
proceeds from the private placement were $93.2 million of which $75
million was used in the acquisition of the Business leaving a net balance
of $18.2 million. The purchase price for the
February 22, 2008 acquisition was $75 million in cash and 722,688 shares
of the Company’s common stock priced at a volume-weighted average price of
$13.84 per share for a total value of $10 million. As
consideration for the April 20, 2008 purchase of assets, the Company
issued 3.7 million restricted shares of the Company’s common stock to
Intel valued at $26.1 million. In addition, the Company may be
required to make an additional payment to Intel based on the Company’s
stock price twelve months after the closing of the
transaction. In the event that the Company is required to make
an additional payment, it has the option to make that payment in cash,
common stock or both (but not to exceed the equivalent value of 1.3
million shares. The total shares issued to complete the two
acquisitions was 4,422,688.
|
(e)
|
Reflects
estimated inventory value agreed to by the parties in the
transaction.
|
3.
FORWARD-LOOKING STATEMENTS
The
foregoing unaudited pro forma combined financial information contains certain
estimates by management and forward-looking statements, within the meaning of
and made pursuant to the “safe harbor” provisions of the Private Securities
Litigation Reform Act of 1995 that are subject to risks and uncertainties that
could cause actual results to differ materially from those described. All
statements that relate to future events or to our future performance are
forward-looking statements. In some cases, forward looking statements can be
identified by terms such as “may,” “will,” “should,” “expect,” “plans,” “seeks,”
“anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” “seek
to continue,” “intends,” or other comparable terminology. Although we believe
that the expectations expressed in these estimates and forward-looking
statements are reasonable, there can be no assurance that our expectations will
turn out to be correct. Actual results could differ materially from the outlook,
guidance and expectations in these estimates and forward-looking statements as a
result of a number of risk factors, including without limitation, (a) that
we may not be able to successfully implement our business strategy,
(b) that we may not be able to successfully integrate operations,
technologies, products or personnel from the acquisition of OPD, (c) that
we may not realize the benefits we are seeking from the OPD acquisition and such
acquisition may be more costly or less profitable than anticipated and may
adversely affect the price of our stock, and (d) the factors listed from
time to time in the Company’s SEC reports, including those listed under “Risk
Factors” in the Company’s Annual Report on Form 10-K for the year ended
September 30, 2007 and in the Company’s Quarterly Reports on Form 10-Q filed
with the SEC each fiscal quarter, and other filings with the SEC. Although
forward-looking statements help provide additional information, investors should
keep in mind that forward-looking statements are inherently less reliable than
historical information. The Company undertakes no duty to update any
forward-looking statement to conform the statement to actual results or changes
in its expectations.