EX-99.1 2 dex991.htm PRO FORMA FINANCIAL INFORMATION Pro forma financial information

Exhibit 99.1

UNAUDITED PRO FORMA FINANCIAL STATEMENTS

The following unaudited pro forma consolidated financial statements of Zebra Technologies Corporation (“Zebra”) have been prepared to reflect the disposition on March 18, 2011 of Navis Holdings LLC (“Navis”), as described in Item 2.01 of Zebra’s Current Report on Form 8-K dated January 28, 2011. In addition, the Pro forma Financial Statements reflect the impact of discontinuing other immaterial Zebra operations which will be classified as discontinued as of January 28, 2011.

Zebra’s unaudited pro forma consolidated statements of earnings for the fiscal years ended December 31, 2010, 2009 and 2008 are based on Zebra’s historical consolidated statements of earnings, and give effect to the disposition and discontinuance of operations as if it had occurred on January 1, 2008. The anticipated non-recurring after tax gain on the disposition is not reflected in the unaudited pro forma consolidated statements of earnings. The unaudited pro forma consolidated balance sheet as of December 31, 2010 is based on Zebra’s historical balance sheet as of December 31, 2010.

The unaudited pro forma consolidated financial statements presented below are based upon assumptions and adjustments described in the accompanying notes and do not reflect any adjustments of non-recurring items, overhead and administrative expense reductions, or changes in operating strategies arising as a result of the disposition. The sales and expenses related to the WhereNet Marine Terminal Solution software product line that was sold as part of the disposition above are included in Zebra’s results of continuing operations for all periods presented in accordance with the appropriate accounting guidance. Zebra’s management believes that the assumptions used and the adjustments made in this presentation are reasonable under the circumstances and given the information available.

These unaudited pro forma consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or financial position that would have been achieved had the disposition been consummated as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma consolidated financial statements and the accompanying notes should be read together with Zebra’s audited consolidated financial statements and accompanying notes, as of and for the fiscal year ended December 31, 2010, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Zebra’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010.


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

PRO FORMA CONSOLIDATED BALANCE SHEET

(Amounts in thousands)

(Unaudited)

 

     December 31, 2010  
ASSETS   

Current assets:

  

Cash and cash equivalents

   $ 46,175   

Restricted cash

     1,378   

Investments and marketable securities

     125,567   

Accounts receivable, net

     130,143   

Inventories, net

     112,970   

Deferred income taxes

     15,670   

Income taxes receivable

     —     

Prepaid expenses and other current assets

     11,505   

Assets of discontinued operations

     148,169   
        

Total current assets

     591,577   
        

Property and equipment at cost, less accumulated depreciation and amortization

     87,093   

Long-term deferred income taxes

     21,254   

Goodwill

     79,703   

Other intangibles, net

     9,755   

Long-term investments and marketable securities

     85,478   

Other assets

     4,004   
        

Total assets

   $ 878,864   
        
LIABILITIES AND STOCKHOLDERS’ EQUITY   

Current liabilities:

  

Accounts payable

   $ 34,578   

Accrued liabilities

     65,163   

Deferred revenue

     8,966   

Income taxes payable

     5,900   

Liabilities of discontinued operations

     21,827   
        

Total current liabilities

     136,434   

Deferred rent

     2,207   

Other long-term liabilities

     10,191   
        

Total liabilities

     148,832   
        

Stockholders’ equity:

  

Preferred Stock

     —     

Class A Common Stock

     722   

Additional paid-in capital

     129,715   

Treasury stock

     (462,029

Retained earnings

     1,070,973   

Accumulated other comprehensive loss

     (9,349
        

Total stockholders’ equity

     730,032   
        

Total liabilities and stockholders’ equity

   $ 878,864   
        

 

2


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS

(Amounts in thousands, except per share data)

(Unaudited)

 

     For the Year Ended December 31, 2010  
     Historical
Zebra
    Pro Forma
Adjustments
    Pro Forma
Zebra
 

Net sales:

      

Net sales of tangible products

   $ 855,269      $ (5,739   $ 849,530   

Revenue from services and software

     101,579        (56,750     44,829   
                        

Total net sales

     956,848        (62,489     894,359   
                        

Cost of sales:

      

Cost of sales of tangible products

     455,007        (4,437     450,570   

Cost of services and software

     40,972        (18,048     22,924   
                        

Total cost of sales

     495,979        (22,485     473,494   
                        

Gross profit

     460,869        (40,004     420,865   
                        

Operating expenses:

      

Selling and marketing

     122,689        (10,324     112,365   

Research and development

     101,930        (19,355     82,575   

General and administrative

     79,710        (6,481     73,229   

Amortization of intangible assets

     9,573        (6,362     3,211   

Litigation settlement

     (1,082     —          (1,082

Exit, restructuring and integration costs

     4,197        (1,935     2,262   
                        

Total operating expenses

     317,017        (44,457     272,560   
                        

Operating income

     143,852        4,453        148,305   
                        

Other income (expense):

      

Investment income

     2,681        (3     2,678   

Foreign exchange gain (loss)

     (213     44        (169

Other, net

     (1,385     268        (1,117
                        

Total other income

     1,083        309        1,392   
                        

Income before income taxes

     144,935        4,762        149,697   

Income taxes

     43,157        1,836        44,993   
                        

Income from continuing operations

     101,778        2,926        104,704   

Loss from discontinued operations, net of tax

     —          (2,926     (2,926
                        

Net income

   $ 101,778      $ —        $ 101,778   
                        

Basic earnings per share:

      

Income from continuing operations

   $ 1.78        $ 1.83   

Loss from discontinued operations

     —            (0.05
                  

Net income

   $ 1.78        $ 1.78   
                  

Diluted earnings per share:

      

Income from continuing operations

   $ 1.77        $ 1.82   

Loss from discontinued operations

     —            (0.05
                  

Net income

   $ 1.77        $ 1.77   
                  

Basic weighted average shares outstanding

     57,143          57,143   

Diluted weighted average and equivalent shares outstanding

     57,428          57,428   

 

3


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS

(Amounts in thousands, except per share data)

(Unaudited)

 

     For the Year Ended December 31, 2009  
     Historical
Zebra
    Pro Forma
Adjustments
    Pro Forma
Zebra
 

Net sales:

      

Net sales of tangible products

   $ 701,044      $ (4,941   $ 696,103   

Revenue from services and software

     102,541        (60,162     42,379   
                        

Total net sales

     803,585        (65,103     738,482   
                        

Cost of sales:

      

Cost of sales of tangible products

     401,727        (3,411     398,316   

Cost of services and software

     41,137        (18,558     22,579   
                        

Total cost of sales

     442,864        (21,969     420,895   
                        

Gross profit

     360,721        (43,134     317,587   
                        

Operating expenses:

      

Selling and marketing

     102,535        (10,492     92,043   

Research and development

     86,390        (19,913     66,477   

General and administrative

     81,395        (5,463     75,932   

Amortization of intangible assets

     10,466        (7,512     2,954   

Exit, restructuring and integration costs

     12,191        (2,289     9,902   

Asset impairment charges

     (1,058     1,058        —     
                        

Total operating expenses

     291,919        (44,611     247,308   
                        

Operating income

     68,802        1,477        70,279   
                        

Other income (expense):

      

Investment income

     2,933        (2     2,931   

Foreign exchange gain (loss)

     (45     (59     (104

Other, net

     (1,167     380        (787
                        

Total other income

     1,721        319        2,040   
                        

Income before income taxes

     70,523        1,796        72,319   

Income taxes

     23,419        409        23,828   
                        

Income (loss) from continuing operations

     47,104        1,387        48,491   

Loss from discontinued operations, net of tax

     —          (1,387     (1,387
                        

Net income

   $ 47,104      $ —        $ 47,104   
                        

Basic earnings per share:

      

Income (loss) from continuing operations

   $ 0.79        $ 0.81   

Income (loss) from discontinued operations

     —            (0.02
                  

Net income (loss)

   $ 0.79        $ 0.79   
                  

Diluted earnings per share:

      

Income (loss) from continuing operations

   $ 0.79        $ 0.81   

Income (loss) from discontinued operations

     —            (0.02
                  

Net income (loss)

   $ 0.79        $ 0.79   
                  

Basic weighted average shares outstanding

     59,306          59,306   

Diluted weighted average and equivalent shares outstanding

     59,425          59,425   

 

4


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

(Amounts in thousands, except per share data)

(Unaudited)

 

     For the Year Ended December 31, 2008  
     Historical
Zebra
    Pro Forma
Adjustments
    Pro Forma
Zebra
 

Net sales:

      

Net sales of tangible products

   $ 871,587      $ (1,746   $ 869,841   

Revenue from services and software

     105,113        (64,889     40,224   
                        

Total net sales

     976,700        (66,635     910,065   
                        

Cost of sales:

      

Cost of sales of tangible products

     452,208        (1,965     450,243   

Cost of services and software

     45,187        (23,884     21,303   
                        

Total cost of sales

     497,395        (25,849     471,546   
                        

Gross profit

     479,305        (40,786     438,519   
                        

Operating expenses:

      

Selling and marketing

     126,325        (13,566     112,759   

Research and development

     95,800        (23,095     72,705   

General and administrative

     81,644        (7,798     73,846   

Amortization of intangible assets

     18,575        (7,735     10,840   

Litigation settlement

     (5,302     —          (5,302

Exit, restructuring and integration costs

     20,009        (2,077     17,932   

Asset impairment charges

     157,600        (12,650     144,950   
                        

Total operating expenses

     494,651        (66,921     427,730   
                        

Operating income (loss)

     (15,346     26,135        10,789   
                        

Other income (expense):

      

Investment income

     1,281        (120     1,161   

Foreign exchange gain (loss)

     3,518        913        4,431   

Other, net

     (1,366     70        (1,296
                        

Total other income

     3,433        863        4,296   
                        

Income before income taxes

     (11,913     26,998        15,085   

Income taxes

     26,508        7,624        34,132   
                        

Income (Loss) from continuing operations

     (38,421     19,374        (19,047

Loss from discontinued operations, net of tax

       (19,374     (19,374
                        

Net income

   $ (38,421   $ —        $ (38,421
                        

Basic earnings per share:

      

Loss from continuing operations

   $ (0.60     $ (0.31

Loss from discontinued operations

     —            (0.29
                  

Net loss

   $ (0.60     $ (0.60
                  

Diluted earnings per share:

      

Loss from continuing operations

   $ (0.60     $ (0.31

Loss from discontinued operations

     —            (0.29
                  

Net loss

   $ (0.60     $ (0.60
                  

Basic weighted average shares outstanding

     64,524          64,524   

Diluted weighted average and equivalent shares outstanding

     64,524          64,524   

 

5


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

NOTES TO PRO FORMA FINANCIAL STATEMENTS

(Unaudited)

Note 1 – Discontinued operations

On March 18, 2011, Zebra sold its ownership interest in Navis Holdings, LLC (Navis), a Zebra Enterprise Solutions (ZES) entity, to a third party. The results of operations for Navis and certain other ZES assets are reported pro forma for the periods presented as discontinued operations.

The components of assets and liabilities of discontinued operations in our unaudited pro forma consolidated balance sheet are as follows (in thousands):

 

     December 31, 2010  

Assets:

  

Cash and cash equivalents

   $ 1,301   

Accounts receivable, net

     24,003   

Inventories

     772   

Deferred income taxes

     3,492   

Prepaid expenses and other current assets

     3,328   

Property and equipment, net

     1,890   

Goodwill

     72,230   

Other intangibles, net

     39,951   

Other assets

     1,202   
        

Assets of discontinued operations

   $ 148,169   
        

Liabilities:

  

Accounts payable

   $ 726   

Accrued liabilities

     2,927   

Deferred revenue

     17,791   

Deferred rent

     199   

Other long-term liabilities

     184   
        

Liabilities of discontinued operations

   $ 21,827   
        

Summary results of operations for Navis reflected as discontinued operations in our unaudited pro forma consolidated statement of earnings for the years ended are as follows (in thousands):

 

     Year Ended  
     December 31,
2010
    December 31,
2009
    December 31,
2008
 

Net sales

   $ 62,489      $ 65,103      $ 66,635   
                        

Loss before income tax

   $ (4,762   $ (1,796   $ (26,998

Income tax benefit

     (1,836     (409     (7,624
                        

Loss from discontinued operations

   $ (2,926   $ (1,387   $ (19,374
                        

 

 

6


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS BY QUARTER FOR 2010

(Amounts in thousands, except per share data)

(Unaudited)

 

     Quarter Ended  
     April 3, 2010     July 3, 2010     Oct. 2, 2010     Dec. 31, 2010  

Net sales:

        

Net sales of tangible products

   $ 201,463      $ 207,748      $ 218,271      $ 222,048   

Revenue from services and software

     10,512        10,810        11,536        11,971   
                                

Total net sales

     211,975        218,558        229,807        234,019   
                                

Cost of sales:

        

Cost of sales of tangible products

     109,075        114,081        114,924        112,490   

Cost of services and software

     5,137        5,068        5,636        7,083   
                                

Total cost of sales

     114,212        119,149        120,560        119,573   
                                

Gross profit

     97,763        99,409        109,247        114,446   
                                

Operating expenses:

        

Selling and marketing

     24,673        27,682        28,068        31,942   

Research and development

     18,324        20,653        21,862        21,736   

General and administrative

     19,318        17,955        18,147        17,809   

Amortization of intangible assets

     741        740        839        891   

Litigation settlement

     —          —          —          (1,082

Exit, restructuring and integration costs

     1,766        466        —          30   

Asset impairment charges

     —          —          —          —     
                                

Total operating expenses

     64,822        67,496        68,916        71,326   
                                

Operating income

     32,941        31,913        40,331        43,120   
                                

Other income (expense):

        

Investment income

     842        634        635        567   

Foreign exchange gain (loss)

     168        424        (148     (613

Other, net

     (270     (455     (160     (232
                                

Total other income (expense)

     740        603        327        (278
                                

Income before income taxes

     33,681        32,516        40,658        42,842   

Income taxes

     8,134        10,331        13,411        13,117   
                                

Income from continuing operations

     25,547        22,185        27,247        29,725   

Income (loss) from discontinued operations, net of tax

     (814     492        (1,096     (1,508
                                

Net income

   $ 24,733      $ 22,677      $ 26,151      $ 28,217   
                                

Basic earnings per share:

        

Income from continuing operations

   $ 0.44      $ 0.38      $ 0.48      $ 0.53   

Income (loss) from discontinued operations

     (0.01     0.01        (0.02     (0.03
                                

Net income

   $ 0.43      $ 0.39      $ 0.46      $ 0.50   
                                

Diluted earnings per share:

        

Income from continuing operations

   $ 0.44      $ 0.38      $ 0.48      $ 0.53   

Income (loss) from discontinued operations

     (0.02     0.01        (0.02     (0.03
                                

Net income

   $ 0.42      $ 0.39      $ 0.46      $ 0.50   
                                

Basic weighted average shares outstanding

     58,016        57,489        56,739        56,332   

Diluted weighted average and equivalent shares outstanding

     58,265        57,737        56,998        56,692   

 

 

7


Summary results of operations for Navis reflected as discontinued operations in our unaudited pro forma consolidated statement of earnings by quarter for 2010 are as follows (in thousands):

 

     Quarter Ended  
     April 3, 2010     July 3, 2010      Oct. 2, 2010     Dec. 31, 2010  

Net sales

   $ 14,456      $ 17,176       $ 16,701      $ 14,156   
                                 

Income (loss) before income tax

   $ (1,269   $ 833       $ (1,707   $ (2,619

Income tax expense (benefit)

     (455     341         (611     (1,111
                                 

Income (loss) from discontinued operations

   $ (814   $ 492       $ (1,096   $ (1,508