|
|
|
|
|
Delaware
|
|
001-36056
|
|
94-3156479
|
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification No.)
|
1 Wayside Road
Burlington, Massachusetts
|
01803
|
(Address of principal executive offices)
|
(Zip Code)
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17CFR 240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17CFR 240.13e-4(c))
|
2.1
|
|
|
99.1
|
|
NUANCE COMMUNICATIONS, INC.
|
||
|
|
|
|
Date: February 5, 2019
|
By:
|
/s/ Wendy Cassity
|
|
|
|
Wendy Cassity
|
|
|
Executive Vice President and
|
||
|
Chief Legal Officer
|
— |
The pro forma adjustments are estimated based on the operating structure of the Business during each of the historical periods presented, which may differ from the operating structure at the closing;
|
— |
We did not track the assets and liabilities of the Business historically. The pro forma adjustments are based on our estimates of the assets, liabilities and employees related to the Business in each historical period presented, which may differ from the assets, liabilities and employees assumed by the Buyer at the closing;
|
— |
The adjustments to the unaudited pro forma results of operations reflect our estimates of operating costs and expenses that we consider directly related to the Business for each historical period, which may differ from the actual amounts eliminated after the disposition; and
|
— |
The estimated net proceeds are subject to certain customary post-closing adjustments.
|
Pro Forma Adjustments | ||||||||||||||||
As Reported |
Removal of
Imaging balance sheet items (A)
|
Use of proceeds
paid at the
closing (B)
|
Pro Forma
Amounts
|
|||||||||||||
(In thousands) | ||||||||||||||||
ASSETS
|
||||||||||||||||
Current assets:
|
||||||||||||||||
Cash and cash equivalents
|
$
|
315,963
|
$
|
—
|
$
|
90,000
|
$
|
405,963
|
||||||||
Marketable securities
|
135,579 | — | 135,579 | |||||||||||||
Accounts receivable, net
|
378,832 | (30,959 | ) | 347,873 | ||||||||||||
Prepaid expenses and other current assets
|
98,257 | (3,443 | ) | 94,814 | ||||||||||||
Total current assets
|
928,631 |
(34,402
|
) |
90,000
|
984,229 | |||||||||||
|
||||||||||||||||
Marketable securities
|
21,932 | — | 21,932 | |||||||||||||
Land, building and equipment, net
|
155,894 | (2,442 | ) | 153,452 | ||||||||||||
Goodwill
|
3,504,457 | (257,352 | ) | 3,247,105 | ||||||||||||
Intangible assets, net
|
549,508 | (99,507 | ) | 450,001 | ||||||||||||
Other assets
|
141,957 | (196 | ) | 141,761 | ||||||||||||
Total assets
|
$ | 5,302,379 | $ | (393,899 | ) | $ | 90,000 | $ | 4,998,480 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||
Current liabilities:
|
||||||||||||||||
Current portion of long-term debt
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Contingent and deferred acquisition payments
|
14,211 | — | 14,211 | |||||||||||||
Accounts payable, accrued expenses and other current liabilities
|
366,160 | (15,909 | ) | — | 350,251 | |||||||||||
Deferred revenue
|
383,793 | (53,104 | ) | 330,689 | ||||||||||||
Total current liabilities
|
764,164 | (69,013 | ) | — | 695,151 | |||||||||||
Long-term debt
|
2,185,361 | — | (300,000 | ) | 1,885,361 | |||||||||||
Deferred revenue, net of current portion
|
489,177 | (54,861 | ) | 434,316 | ||||||||||||
Other liabilities
|
146,181 | (2,657 | ) | — | 143,524 | |||||||||||
Total liabilities
|
3,584,883 | (126,531 | ) | (300,000 | ) | 3,158,352 | ||||||||||
Stockholders' equity
|
1,717,496 | (267,368 | ) | 390,000 | 1,840,128 | |||||||||||
Total liabilities and stockholders' equity
|
$ | 5,302,379 | $ | (393,899 | ) | $ | 90,000 | $ | 4,998,480 |
As Reported
|
Removal of Income
|
Pro Forma
|
||||||||||
Fiscal Year 2018
|
Statement Items (C)
|
Fiscal Year 2018
|
||||||||||
Revenues:
|
(In thousands, except per share amounts)
|
|||||||||||
Professional services and hosting
|
$
|
1,049,448 |
$
|
(3,726 | ) |
$
|
1,045,722 | |||||
Product and licensing
|
684,230
|
(140,211
|
) |
544,019
|
||||||||
Maintenance and support
|
317,983
|
(65,426
|
) |
252,557
|
||||||||
Total revenues
|
2,051,661
|
(209,363
|
) |
1,842,298
|
||||||||
Cost of revenues:
|
||||||||||||
Professional services and hosting
|
681,516
|
(3,138
|
) |
678,378
|
||||||||
Product and licensing
|
77,086
|
(20,287
|
) |
56,799
|
||||||||
Maintenance and support
|
58,095
|
(18,771
|
) |
39,324
|
||||||||
Amortization of intangible assets
|
56,873
|
(5,987
|
) |
50,886
|
||||||||
Total cost of revenues
|
873,570
|
(48,183
|
) |
825,387
|
||||||||
Gross profit
|
1,178,091
|
(161,180
|
) |
1,016,911
|
||||||||
Operating expenses:
|
||||||||||||
Research and development
|
305,323
|
(26,588
|
) |
278,735
|
||||||||
Sales and marketing
|
388,305
|
(76,593
|
) |
311,712
|
||||||||
General and administrative
|
229,774
|
(3,890
|
) |
225,884
|
||||||||
Amortization of intangible assets
|
91,093
|
(17,096
|
) |
73,997
|
||||||||
Acquisition-related costs, net
|
16,101
|
(8
|
) |
16,093
|
||||||||
Restructuring and other charges, net
|
63,498
|
(6,472
|
) |
57,026
|
||||||||
Impairment of goodwill and other intangible assets
|
170,941
|
—
|
170,941
|
|||||||||
Total operating expenses
|
1,265,035
|
(130,647
|
) |
1,134,388
|
||||||||
(Loss) income from operations
|
(86,944
|
) |
(30,533
|
) |
(117,477
|
) | ||||||
Other income (expense):
|
||||||||||||
Interest income
|
9,327
|
—
|
9,327
|
|||||||||
Interest expense
|
(137,253
|
) |
16,125
|
(121,128
|
) | |||||||
Other expense, net
|
(1,865
|
) |
44
|
(1,821
|
) | |||||||
(Loss) income before income taxes
|
(216,735
|
) |
(14,364
|
) |
(231,099
|
) | ||||||
(Benefit) provision for income taxes
|
(56,807
|
) |
(5,513
|
) |
(62,320
|
) | ||||||
Net loss
|
$
|
(159,928 | ) |
$
|
(8,851 | ) |
$
|
(168,779 | ) | |||
Net loss per share:
|
||||||||||||
Basic
|
$ | (0.55 | ) |
$
|
(0.58 | ) | ||||||
Diluted
|
$ | (0.55 | ) |
$
|
(0.58 | ) | ||||||
Weighted average common shares outstanding:
|
||||||||||||
Basic
|
291,318
|
291,318
|
||||||||||
Diluted
|
291,318
|
291,318
|
As Reported
|
Removal of Income
|
Pro Forma
|
||||||||||
Fiscal Year 2017
|
Statement Items (C)
|
Fiscal Year 2017
|
||||||||||
Revenues:
|
(In thousands, except per share amounts)
|
|||||||||||
Professional services and hosting
|
$
|
976,893 |
$
|
(10,327 | ) |
$
|
966,566 | |||||
Product and licensing
|
635,391
|
(141,480
|
) |
493,911
|
||||||||
Maintenance and support
|
327,078
|
(59,380
|
) |
267,698
|
||||||||
Total revenues
|
1,939,362
|
(211,187
|
) |
1,728,175
|
||||||||
Cost of revenues:
|
||||||||||||
Professional services and hosting
|
660,849
|
(6,250
|
) |
654,599
|
||||||||
Product and licensing
|
74,004
|
(19,900
|
) |
54,104
|
||||||||
Maintenance and support
|
54,094
|
(16,851
|
) |
37,243
|
||||||||
Amortization of intangible assets
|
64,853
|
(6,961
|
) |
57,892
|
||||||||
Total cost of revenues
|
853,800
|
(49,962
|
) |
803,838
|
||||||||
Gross profit
|
1,085,562
|
(161,225
|
) |
924,337
|
||||||||
Operating expenses:
|
||||||||||||
Research and development
|
266,097
|
(26,172
|
) |
239,925
|
||||||||
Sales and marketing
|
398,130
|
(73,760
|
) |
324,370
|
||||||||
General and administrative
|
166,677
|
(3,612
|
) |
163,065
|
||||||||
Amortization of intangible assets
|
113,895
|
(21,056
|
) |
92,839
|
||||||||
Acquisition-related costs, net
|
27,740
|
(32
|
) |
27,708
|
||||||||
Restructuring and other charges, net
|
61,054
|
(1,131
|
) |
59,923
|
||||||||
Impairment of goodwill and other intangible assets
|
—
|
—
|
—
|
|||||||||
Total operating expenses
|
1,033,593
|
(125,763
|
) |
907,830
|
||||||||
(Loss) income from operations
|
51,969
|
(35,462
|
) |
16,507
|
||||||||
Other income (expense):
|
||||||||||||
Interest income
|
6,922
|
—
|
6,922
|
|||||||||
Interest expense
|
(156,889
|
) |
—
|
(156,889
|
) | |||||||
Other expense, net
|
(21,017
|
) |
(193
|
) |
(21,210
|
) | ||||||
(Loss) income before income taxes
|
(119,015
|
) |
(35,655
|
) |
(154,670
|
) | ||||||
(Benefit) provision for income taxes
|
31,981
|
(8,310
|
) |
23,671
|
||||||||
Net loss
|
$
|
(150,996 | ) |
$
|
(27,345 | ) |
$
|
(178,341 | ) | |||
Net loss per share:
|
||||||||||||
Basic
|
$ | (0.52 | ) |
$
|
(0.62 | ) | ||||||
Diluted
|
$ | (0.52 | ) |
$
|
(0.62 | ) | ||||||
Weighted average common shares outstanding:
|
||||||||||||
Basic
|
289,348
|
289,348
|
||||||||||
Diluted
|
289,348
|
289,348
|
As Reported
|
Removal of Income
|
Pro Forma
|
||||||||||
Fiscal Year 2016
|
Statement Items (C)
|
Fiscal Year 2016
|
||||||||||
Revenues:
|
(In thousands, except per share amounts)
|
|||||||||||
Professional services and hosting
|
$ | 955,329 | $ | (5,699 | ) | $ | 949,630 | |||||
Product and licensing
|
669,227
|
(167,114
|
) |
502,113
|
||||||||
Maintenance and support
|
324,347
|
(55,763
|
) |
268,584
|
||||||||
Total revenues
|
1,948,903
|
(228,576
|
) |
1,720,327
|
||||||||
Cost of revenues:
|
||||||||||||
Professional services and hosting
|
626,168
|
(5,108
|
) |
621,060
|
||||||||
Product and licensing
|
86,379
|
(24,795
|
) |
61,584
|
||||||||
Maintenance and support
|
54,077
|
(16,084
|
) |
37,993
|
||||||||
Amortization of intangible assets
|
62,876
|
(8,617
|
) |
54,259
|
||||||||
Total cost of revenues
|
829,500
|
(54,604
|
) |
774,896
|
||||||||
Gross profit
|
1,119,403
|
(173,972
|
) |
945,431
|
||||||||
Operating expenses:
|
||||||||||||
Research and development
|
271,130
|
(24,304
|
) |
246,826
|
||||||||
Sales and marketing
|
390,866
|
(71,295
|
) |
319,571
|
||||||||
General and administrative
|
168,473
|
(4,138
|
) |
164,335
|
||||||||
Amortization of intangible assets
|
108,021
|
(22,498
|
) |
85,523
|
||||||||
Acquisition-related costs, net
|
17,166
|
(343
|
) |
16,823
|
||||||||
Restructuring and other charges, net
|
25,224
|
(1,019
|
) |
24,205
|
||||||||
Impairment of goodwill and other intangible assets
|
—
|
—
|
—
|
|||||||||
Total operating expenses
|
980,880
|
(123,597
|
) |
857,283
|
||||||||
(Loss) income from operations
|
138,523
|
(50,375
|
) |
88,148
|
||||||||
Other income (expense):
|
||||||||||||
Interest income
|
4,438
|
—
|
4,438
|
|||||||||
Interest expense
|
(132,732
|
) |
—
|
(132,732
|
) | |||||||
Other expense, net
|
(8,490
|
) |
163
|
(8,327
|
) | |||||||
(Loss) income before income taxes
|
1,739
|
(50,212
|
) |
(48,473
|
) | |||||||
(Benefit) provision for income taxes
|
14,197
|
(3,967
|
) |
10,230
|
||||||||
Net loss
|
$ | (12,458 | ) | $ | (46,245 | ) | $ | (58,703 | ) | |||
Net loss per share:
|
||||||||||||
Basic
|
$ | (0.04 | ) | $ | (0.20 | ) | ||||||
Diluted
|
$ | (0.04 | ) | $ | (0.20 | ) | ||||||
Weighted average common shares outstanding:
|
||||||||||||
Basic
|
292,129
|
292,129
|
||||||||||
Diluted
|
292,129
|
292,129
|