EX-99.3 5 d50335exv99w3.htm UNAUDITED PRO FORMA COMBINED CONSOLIDATED CONDENSED BALANCE SHEET exv99w3
 

Exhibit 99.3
CIRRUS LOGIC, INC.
UNAUDITED PRO FORMA COMBINED CONDENSED
CONSOLIDATED FINANCIAL INFORMATION
On July 24, 2007, Cirrus Logic, Inc. completed its acquisition of Apex. The acquisition is accounted for as a purchase and, accordingly, the total purchase price is allocated to the acquired assets, including goodwill and other intangible assets, and liabilities at their fair values as of July 24, 2007. Cirrus Logic’s consolidated statement of operations does not include any revenue or expense related to Apex prior to July 24, 2007. The acquisition is expected to be accretive to earnings in fiscal year 2008.
The unaudited pro forma combined condensed consolidated balance sheet as of June 30, 2007 gives the effect to the acquisition as if it had occurred on June 30, 2007.
The combining companies have different year-ends for reporting purposes. Apex maintained its accounting records on a fiscal basis, ending in November, and Cirrus Logic maintains its accounting records on a fiscal basis, ending in March. Pursuant to Regulation S-X, Apex’s annual income statement has been adjusted to bring it with in 93 days. The unaudited pro forma combined condensed consolidated statements of operations for the twelve months ended March 31, 2007 gives effect to the financial statements as if it had occurred on March 26, 2006, combining the historical consolidated statements of operations of Cirrus Logic for the fiscal year ended March 31, 2007 with the historical consolidated statements of operations of Apex for the year ended January 12, 2007. Furthermore, the unaudited pro forma statement of operations for the three months ended June 30, 2007 gives the effect to the financial statements as if it had occurred on April 1, 2007.
The unaudited pro forma combined condensed consolidated financial information has been prepared and should be read in conjunction with the historical consolidated financial statements and the related notes thereto of Cirrus Logic, the “Management Discussion and Analysis of Financial Condition and Results of Operations,” included in Cirrus Logic’s Form 10-K for the year ended March 31, 2007 filed with the Securities and Exchange Commission, and the Apex financial statements and notes thereto included herein this Current Report on Form 8-K.
The pro forma adjustments do not reflect any operating efficiencies and cost savings that may be achieved with respect to the combined entity. The pro forma adjustments do not include any adjustments to historical revenue for any future price changes nor any adjustments to selling, marketing or any other expenses for any future operating changes.
The following unaudited pro forma combined condensed consolidated financial information has been prepared to give effect to the acquisition, accounted for using the purchase method of accounting. This financial information reflects certain assumptions and estimates deemed probable by management regarding the acquisition based upon the assets and liabilities acquired. These estimates and assumptions are preliminary and have been made solely for purposes of developing this pro forma information. Unaudited pro forma combined condensed consolidated financial information is presented for illustrative purposes only and is not necessarily indicative of the results that actually would have been realized had the entities been a single entity during this period. Additionally, the future consolidated financial position and results of operations will differ, perhaps significantly, from the pro forma amounts reflected herein because of a variety of factors, including access to additional information, changes in values not currently identified and changes in operating results, which could result in adjustment to among other items identifiable assets and goodwill. The total estimated purchase cost of the acquisition has been allocated to assets and liabilities using an independent appraisal of their estimated fair value with the excess cost over the net assets acquired allocated to goodwill. The purchase price allocation is preliminary, as we have not completed our detailed analysis and received a final report from our independent valuation firm and a final determination of required purchase accounting adjustments will be made upon the completion of a final analysis of the total purchase cost and the fair value of the assets and liabilities assumed.

 


 

CIRRUS LOGIC, INC.
UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET
(in thousands)
                                 
    Historical              
            Apex              
    Cirrus Logic, Inc.     Microtechnology as     Pro Forma     Pro Forma Combined  
    as of June 30, 2007     of May 4, 2007     Adjustments     Total  
Assets
                               
Current assets:
                               
Cash and cash equivalents
  $ 97,566     $ (132 )   $ (42,754 )(b)   $ 54,680  
Restricted investments
    5,755                     5,755  
Marketable securities
    174,242                     174,242  
Accounts receivable, net
    19,428       3,673               23,101  
Inventories
    17,512       2,565               20,077  
Other current assets
    14,138       425       (271 )(c)     14,292  
 
                         
Total current assets
    328,641       6,531               292,147  
 
                               
Property and equipment, net
    10,508       2,966       7,662 (d)     21,136  
Intangibles, net
    11,246             21,185 (e)     32,431  
Goodwill
    6,461             16,649 (f)     23,110  
Investment in Magnum Semiconductor
    3,657                     3,657  
Other assets
    1,900       88       (51) (g)     1,937  
 
                         
Total assets
  $ 362,413     $ 9,585             $ 374,418  
 
                         
 
                               
Liabilities and Stockholders’ Equity
                               
Current liabilities:
                               
Accounts payable
  $ 11,643     $ 432             $ 12,075  
Accrued salaries and benefits
    6,565                     6,565  
Current portion of long-term debt
          1,724       (1,724) (h)        
Other accrued liabilities
    9,896       2,034               11,930  
Deferred income on shipments to distributors
    5,362                     5,362  
 
                         
Total current liabilities
    33,466       4,190               35,932  
 
                               
Other long-term obligations
    12,659       5,220       6,080 (i)     23,959  
 
                               
Stockholders’ equity:
                               
Capital stock
    932,689       5,936       (5,936) (j)     932,689  
Accumulated deficit
    (615,616 )     (5,761 )     4,000 (j)     (617,377 )
Accumulated other comprehensive loss
    (785 )                   (785 )
 
                         
Total stockholders’ equity
    316,288       175               314,527  
 
                         
Total liabilities and stockholders’ equity
  $ 362,413     $ 9,585             $ 374,418  
 
                         
 
             

 


 

CIRRUS LOGIC, INC.
UNAUDITED PRO FORMA COMBINED CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
(in thousands, except per share amounts)
                                 
    Twelve Months Ended              
        Apex              
    Cirrus Logic, Inc.     Microtechnology as     Pro Forma     Pro Forma  
    as of March 31, 2007     of Jan 12, 2007     Adjustments     Combined Total  
 
                               
Net sales
  $ 182,304     $ 19,320             $ 201,624  
Cost of sales
    73,290       7,008               80,298  
 
                         
Gross Margin
    109,014       12,312               121,326  
 
                         
 
                               
Operating expenses:
                               
Research and development
    43,961       2,417               46,378  
Selling, general and administrative
    51,755       4,636       258 (k)     56,649  
Restructuring costs and other (gains)
    1,106                     1,106  
Impairment of goodwill and other intangibles
    4,290                     4,290  
Amortization of acquisition related intangibles
                1,253 (l)     1,253  
In-process R&D expense
    1,925                     1,925  
 
                         
Total operating expenses
    103,037       7,053               111,601  
 
                         
Income from operations
    5,977       5,259               9,725  
Realized gain on marketable securities
    193                     193  
Interest income, net
    13,146       (806 )             12,340  
Other income, net
    177                     177  
 
                         
Income before income taxes
    19,493       4,453               22,435  
Provision (benefit) for income taxes
    (8,402 )     1,402               (7,000 )
 
                         
Net income
  $ 27,895     $ 3,051             $ 29,435  
 
                         
 
                               
Basic weighted average common shares outstanding:
    87,643                       87,643  
Diluted weighted average common shares outstanding:
    88,805                       88,805  
 
                               
Basic income per share:
  $ 0.32                     $ 0.34  
Diluted income per share:
    0.31                       0.33  

 


 

CIRRUS LOGIC, INC.
UNAUDITED PRO FORMA COMBINED CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
(in thousands, except per share amounts)
                                 
    Three Months Ended              
            Apex              
    Cirrus Logic, Inc.     Microtechnology as     Pro Forma     Pro Forma Combined  
    as of June 30, 2007     of May 4, 2007     Adjustments     Total  
 
                               
Net sales
  $ 41,124     $ 4,842             $ 45,966  
Cost of sales
    16,759       1,634               18,393  
 
                         
Gross Margin
    24,365       3,208               27,573  
 
                         
Operating expenses:
                               
Research and development
    10,913       629               11,542  
Selling, general and administrative
    12,981       1,263       65 (k)     14,309  
Restructuring costs and other (gains)
                             
Impairment of goodwill and other intangibles
                             
Amortization of acquisition related intangibles
                    313 (l)     313  
In-process R&D expense
                             
 
                         
Total operating expenses
    23,894       1,892               26,164  
 
                         
Income from operations
    471       1,316               1,409  
Realized gain on marketable securities
                             
Interest income, net
    3,507       (156 )             3,351  
Other income, net
    26                     26  
 
                         
Income before income taxes
    4,004       1,160               4,786  
Provision (benefit) for income taxes
    15       406               421  
 
                         
Net income
  $ 3,989     $ 754             $ 4,365  
 
                         
 
                               
Basic weighted average common shares outstanding:
    88,490                       88,490  
Diluted weighted average common shares outstanding:
    89,669                       89,669  
 
                               
Basic income per share:
  $ 0.05                     $ 0.05  
Diluted income per share:
    0.04                       0.05  

 


 

Notes to Unaudited Pro Forma Combined Consolidated Condensed Financial Statements
The following pro forma adjustments and reclassifications have been reflected in the unaudited pro forma combined condensed consolidated balance sheet and statements of operations:
(a)   The preliminary calculation of the purchase price for the assets and liabilities acquired is presented below:
Calculation of the preliminary purchase price (in millions):
         
Total Purchase Price
  $ 42,472  
Transaction Expenses
    282  
 
     
Total Purchase Price
  $ 42,754  
 
     
Under Statement of Financial Accounting Standard (SFAS) No. 141, “Business Combinations,” the total purchase price was allocated to Apex’s assets and liabilities based on their estimated fair values. The total purchase price was allocated to tangible assets and liabilities, and intangible assets, including goodwill, and in-process research and development (IPR&D). Goodwill as a result of the acquisition will be subject to an annual impairment test and will not be amortized under SFAS No. 142, “Goodwill and Other Intangible Assets.”
(b)   Represents cash consideration paid by Cirrus Logic for the acquisition of Apex.
 
(c)   Represents the removal of the deferred tax asset related to Apex.
 
(d)   Represents the incremental fair value of the property and equipment over the book value of the assets recorded on Apex’s financial statements.
 
(e)   Specifically identified intangible assets including developed technology and IPR&D.
Cirrus Logic retained an independent appraiser to assist with determining the estimated fair values of the property and equipment and intangible assets assumed in the acquisition. The valuations relied on methodologies that most closely related the fair market value assignment with the economic benefits provided by each asset and the risks associated with the assets. The acquired assets will be generally amortized over a useful life of approximately 15 years.


 

(f)   Allocation of the preliminary purchase price.
The allocation of the preliminary purchase price to the net assets acquired as of July 24, 2007 is presented below:
Allocation of the preliminary purchase price (in millions):
                 
            Summary  
Acquired Assets
               
Trade Accounts Receivable
  $ 2,859          
Inventory
    2,709          
Fixed Assets, net
    2,944          
Other assets
    250          
Total Assets Identified
            8,762  
Excess Fair Value of Property & Equipment
            7,662  
 
               
Developed Technology (15 year life)
  $ 14,282          
Tradename (indefinite life)
    2,438          
Customer Relationships (15 year life)
    4,465          
Acquired Intangibles subtotal
            21,185  
IPRD
            1,761  
Goodwill
            16,649  
 
               
Acquired Liabilities
               
Deferred tax liability
  $ (11,300 )        
Other liabilities
    (1,965 )        
Total Liabilities Identified
            (13,265 )
 
             
Total Purchase Price
          $ 42,754  
 
             
 
(g)   Represents the write-off of debt issuance costs
 
(h)   Represents the payment related to the debt.
 
(i)   Represents the long-term portion of the debt adjustment as part of the acquisition partially offset by the inclusion of $11.3 million in deferred tax liabilities associated with this acquisition.
 
(j)   Represents the elimination of Apex’s historical equity and related costs as well as the write-off the IPRD of $1.8 million, as the IPRD consists of those products that are not yet proven to be technologically feasible but have been developed to a point where there is value associated with them in relation to potential future revenue. Because technological feasibility was not yet proven and no alternative future uses are believed to exist for the in-process technologies, the assigned value was expensed immediately upon the closing dates of the acquisition.
The preliminary value of $1.8 million assigned to acquired IPR&D was determined by identifying research projects in areas for which technological feasibility has not been established and there is no alternative future use.
(k)   Represents the incremental depreciation associated with the step-up in the fair value related to the property, plant and equipment.
 
(l)   Represents the incremental amortization associated with the purchased acquired intangibles.