UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended December 27, 2014
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period from ____ to ____
Commission File Number 0-17795
CIRRUS LOGIC, INC.
(Exact name of registrant as specified in its charter)
DELAWARE |
|
77-0024818 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
|
800 W. 6th Street, Austin, TX 78701 (Address of principal executive offices) |
|
Registrant’s telephone number, including area code: (512) 851-4000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. YES ☑ NO ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YES ☑ NO ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☑ |
Accelerated filer ☐ |
Non-accelerated filer ☐ |
Smaller reporting company ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☑
The number of shares of the registrant's common stock, $0.001 par value, outstanding as of January 23, 2015 was 62,733,868.
CIRRUS LOGIC, INC.
FORM 10-Q QUARTERLY REPORT
QUARTERLY PERIOD ENDED DECEMBER 27, 2014
TABLE OF CONTENTS
PART I - FINANCIAL INFORMATION |
||
Item 1. |
Financial Statements |
|
Consolidated Condensed Balance Sheets - December 27, 2014 (unaudited) and March 29, 2014 |
3 |
|
Consolidated Condensed Statements of Income (unaudited) - Three and Nine Months Ended December 27, 2014 and December 28, 2013 |
4 |
|
Consolidated Condensed Statements of Comprehensive Income (unaudited) - Three and Nine Months Ended December 27, 2014 and December 28, 2013 |
5 |
|
Consolidated Condensed Statements of Cash Flows (unaudited) - Nine Months Ended December 27, 2014 and December 28, 2013 |
6 |
|
Notes to Consolidated Condensed Financial Statements (unaudited) |
7 |
|
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
18 |
Item 3. |
Quantitative and Qualitative Disclosures about Market Risk |
24 |
Item 4. |
Controls and Procedures |
24 |
PART II - OTHER INFORMATION |
||
Item 1. |
Legal Proceedings |
25 |
Item 1A. |
Risk Factors |
25 |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
26 |
Item 3. |
Defaults Upon Senior Securities |
27 |
Item 4. |
Mine Safety Disclosures |
27 |
Item 5. |
Other Information |
27 |
Item 6. |
Exhibits |
27 |
Signatures |
28 |
2
Part I. FINANCIAL INFORMATION
CIRRUS LOGIC, INC. |
||||||
CONSOLIDATED CONDENSED BALANCE SHEETS |
||||||
(in thousands) |
||||||
December 27, |
March 29, |
|||||
2014 |
2014 |
|||||
(unaudited) |
||||||
Assets |
||||||
Current assets: |
||||||
Cash and cash equivalents |
$ |
66,607 |
$ |
31,850 | ||
Marketable securities |
106,061 | 263,417 | ||||
Accounts receivable, net |
148,386 | 63,220 | ||||
Inventories |
73,896 | 69,743 | ||||
Deferred tax assets |
14,143 | 22,024 | ||||
Other current assets |
27,081 | 25,079 | ||||
Total current assets |
436,174 | 475,333 | ||||
Long-term marketable securities |
3,404 | 89,243 | ||||
Property and equipment, net |
137,291 | 103,650 | ||||
Intangibles, net |
181,675 | 11,999 | ||||
Goodwill |
264,879 | 16,367 | ||||
Deferred tax assets |
24,991 | 25,065 | ||||
Other assets |
16,654 | 3,087 | ||||
Total assets |
$ |
1,065,068 |
$ |
724,744 | ||
Liabilities and Stockholders' Equity |
||||||
Current liabilities: |
||||||
Accounts payable |
$ |
77,195 |
$ |
51,932 | ||
Accrued salaries and benefits |
20,164 | 13,388 | ||||
Deferred income |
5,417 | 5,631 | ||||
Other accrued liabilities |
27,402 | 11,572 | ||||
Total current liabilities |
130,178 | 82,523 | ||||
Long-term liabilities: |
||||||
Debt |
200,439 |
- |
||||
Other long-term liabilities |
21,073 | 4,863 | ||||
Stockholders' equity: |
||||||
Capital stock |
1,135,719 | 1,078,878 | ||||
Accumulated deficit |
(421,514) | (440,634) | ||||
Accumulated other comprehensive loss |
(827) | (886) | ||||
Total stockholders' equity |
713,378 | 637,358 | ||||
Total liabilities and stockholders' equity |
$ |
1,065,068 |
$ |
724,744 |
The accompanying notes are an integral part of these consolidated condensed financial statements.
3
CIRRUS LOGIC, INC. |
|||||||||||
CONSOLIDATED CONDENSED STATEMENTS OF INCOME |
|||||||||||
(in thousands, except per share amounts; unaudited) |
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
December 27, |
December 28, |
December 27, |
December 28, |
||||||||
2014 |
2013 |
2014 |
2013 |
||||||||
Net sales |
$ |
298,606 |
$ |
218,883 |
$ |
661,385 |
$ |
564,679 | |||
Cost of sales |
167,775 | 115,034 | 354,612 | 281,884 | |||||||
Gross profit |
130,831 | 103,849 | 306,773 | 282,795 | |||||||
Operating expenses |
|||||||||||
Research and development |
55,474 | 32,426 | 139,808 | 90,678 | |||||||
Selling, general and administrative |
27,783 | 18,625 | 69,011 | 57,038 | |||||||
Acquisition related costs |
3,200 |
- |
18,137 |
- |
|||||||
Restructuring and other |
- |
12 | 1,455 | (572) | |||||||
Patent infringement settlements, net |
- |
- |
- |
695 | |||||||
Total operating expenses |
86,457 | 51,063 | 228,411 | 147,839 | |||||||
Income from operations |
44,374 | 52,786 | 78,362 | 134,956 | |||||||
Interest income |
89 | 222 | 419 | 581 | |||||||
Interest expense |
(1,131) |
- |
(4,598) |
- |
|||||||
Other expense |
(1,071) | (45) | (12,564) | (100) | |||||||
Income before income taxes |
42,261 | 52,963 | 61,619 | 135,437 | |||||||
Provision for income taxes |
19,532 | 11,463 | 27,790 | 39,928 | |||||||
Net income |
22,729 | 41,500 | 33,829 | 95,509 | |||||||
Basic earnings per share |
$ |
0.36 |
$ |
0.66 |
$ |
0.54 |
$ |
1.51 | |||
Diluted earnings per share |
$ |
0.35 |
$ |
0.63 |
$ |
0.52 |
$ |
1.45 | |||
Basic weighted average common shares outstanding |
62,885 | 62,854 | 62,386 | 63,170 | |||||||
Diluted weighted average common shares outstanding |
65,214 | 65,368 | 65,024 | 65,894 |
The accompanying notes are an integral part of these consolidated condensed financial statements.
4
CIRRUS LOGIC, INC. |
|||||||||||
CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||||
(in thousands, except per share amounts; unaudited) |
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
December 27, |
December 28, |
December 27, |
December 28, |
||||||||
2014 |
2013 |
2014 |
2013 |
||||||||
Net income |
22,729 | 41,500 | 33,829 | 95,509 | |||||||
Other comprehensive income (loss), before tax |
|||||||||||
Net changes to available-for-sale securities |
|||||||||||
Unrealized gain (loss) on marketable securities |
(51) | (65) | 91 | 151 | |||||||
Net changes to foreign currency derivatives |
|||||||||||
Reclassification of unrealized loss to net income |
29 |
- |
- |
- |
|||||||
Benefit (provision) for income taxes |
18 | 23 | (32) |
- |
|||||||
Comprehensive income |
$ |
22,725 |
$ |
41,458 |
$ |
33,888 |
$ |
95,660 |
The accompanying notes are an integral part of these consolidated condensed financial statements.
5
CIRRUS LOGIC, INC. |
|||||
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS |
|||||
(in thousands; unaudited) |
|||||
Nine Months Ended |
|||||
December 27, |
December 28, |
||||
2014 |
2013 |
||||
Cash flows from operating activities: |
|||||
Net income |
$ |
33,829 |
$ |
95,509 | |
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||
Depreciation and amortization |
21,978 | 10,846 | |||
Stock compensation expense |
29,813 | 17,713 | |||
Deferred income taxes |
24,931 | 36,914 | |||
Loss on retirement or write-off of long-lived assets |
949 | 165 | |||
Excess tax benefit from employee stock options |
(24,508) | (5,113) | |||
Other non-cash charges |
16,129 | 3,996 | |||
Net change in operating assets and liabilities: |
|||||
Accounts receivable, net |
(73,122) | (39,500) | |||
Inventories |
26,377 | 49,315 | |||
Other current assets |
2,733 | (5,785) | |||
Accounts payable and other accrued liabilities |
888 | (1,062) | |||
Deferred income |
(765) | 27 | |||
Income taxes payable |
484 |
- |
|||
Net cash provided by operating activities |
59,716 | 163,025 | |||
Cash flows from investing activities: |
|||||
Proceeds from sale of available for sale marketable securities |
272,510 | 69,394 | |||
Purchases of available for sale marketable securities |
(29,256) | (152,005) | |||
Purchases of property, equipment and software |
(19,927) | (10,703) | |||
Investments in technology |
(1,346) | (2,082) | |||
Loss on foreign exchange hedging activities |
(11,976) |
- |
|||
Acquisition of Wolfson, net of cash obtained |
(444,138) |
- |
|||
Acquisition of Acoustic Technologies, net of cash obtained |
- |
(20,432) | |||
Increase in deposits and other assets |
(692) | (2,385) | |||
Net cash used in investing activities |
(234,825) | (118,213) | |||
Cash flows from financing activities: |
|||||
Proceeds from long-term revolver |
226,439 |
- |
|||
Principal payments on long-term revolver |
(26,000) |
- |
|||
Debt issuance costs |
(2,825) |
- |
|||
Issuance of common stock, net of shares withheld for taxes |
2,454 | 754 | |||
Repurchase of stock to satisfy employee tax withholding obligations |
(4,175) |
- |
|||
Repurchase and retirement of common stock |
(10,535) | (42,391) | |||
Excess tax benefit from employee stock options |
24,508 | 5,113 | |||
Net cash provided by (used in) financing activities |
209,866 | (36,524) | |||
Net increase in cash and cash equivalents |
34,757 | 8,288 | |||
Cash and cash equivalents at beginning of period |
31,850 | 66,402 | |||
Cash and cash equivalents at end of period |
$ |
66,607 |
$ |
74,690 | |
The accompanying notes are an integral part of these consolidated condensed financial statements.
6
NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(unaudited)
1. Basis of Presentation
The consolidated condensed financial statements have been prepared by Cirrus Logic, Inc. (“Cirrus Logic,” “we,” “us,” “our,” or the “Company”) pursuant to the rules and regulations of the Securities and Exchange Commission (the “Commission”). The accompanying unaudited consolidated condensed financial statements do not include complete footnotes and financial presentations. As a result, these financial statements should be read along with the audited consolidated financial statements and notes thereto for the year ended March 29, 2014, included in our Annual Report on Form 10-K filed with the Commission on May 28, 2014. In our opinion, the financial statements reflect all adjustments, including normal recurring adjustments, necessary for a fair presentation of the financial position, operating results and cash flows for those periods presented. The preparation of financial statements in conformity with United States (“U.S.”) generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect reported assets, liabilities, revenues and expenses, as well as disclosure of contingent assets and liabilities. Actual results could differ from those estimates and assumptions. Moreover, the results of operations for the interim periods presented are not necessarily indicative of the results that may be expected for the entire year. Additionally, prior period amounts have been adjusted to conform to current year presentation.
2. Recently Issued Accounting Pronouncements
In August 2014, the Financial Accounting Standards Board (FASB) issued ASU No. 2014-15, Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. The amendments in this ASU provide guidance in GAAP about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. The amendments are effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted. The Company is currently evaluating the impact of this ASU and expects no material modifications to its financial statements.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (ASC Topic 606). The purpose of this ASU is to converge revenue recognition requirements per GAAP and International Financial Reporting Standards (IFRS). The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The amendments in this ASU are effective for interim and annual reporting periods beginning after December 15, 2016, with early adoption not permitted by the FASB. The Company is currently evaluating the impact of this ASU on its consolidated financial position, results of operations and cash flows.
3. Marketable Securities
The Company’s investments that have original maturities greater than 90 days have been classified as available-for-sale securities in accordance with U.S. GAAP. Marketable securities are categorized on the consolidated condensed balance sheet as short- and long-term marketable securities, as appropriate.
The following table is a summary of available-for-sale securities at December 27, 2014 (in thousands):
7
Estimated |
|||||||||||
Gross |
Gross |
Fair Value |
|||||||||
Amortized |
Unrealized |
Unrealized |
(Net Carrying |
||||||||
As of December 27, 2014 |
Cost |
Gains |
Losses |
Amount) |
|||||||
Corporate debt securities |
$ |
81,551 |
$ |
11 |
$ |
(92) |
$ |
81,470 | |||
Commercial paper |
11,498 | 4 | (7) | 11,495 | |||||||
U.S. Treasury securities |
16,505 |
- |
(5) | 16,500 | |||||||
Total securities |
$ |
109,554 |
$ |
15 |
$ |
(104) |
$ |
109,465 |
The Company’s specifically identified gross unrealized losses of $104 thousand relates to 26 different securities with total amortized cost of approximately $104.6 million at December 27, 2014. Because the Company does not intend to sell the investments at a loss and the Company will not be required to sell the investments before recovery of its amortized cost basis, it did not consider the investment in these securities to be other-than-temporarily impaired at December 27, 2014. Further, the securities with gross unrealized losses had been in a continuous unrealized loss position for less than 12 months as of December 27, 2014.
The following table is a summary of available-for-sale securities at March 29, 2014 (in thousands):
Estimated |
|||||||||||
Gross |
Gross |
Fair Value |
|||||||||
Amortized |
Unrealized |
Unrealized |
(Net Carrying |
||||||||
As of March 29, 2014 |
Cost |
Gains |
Losses |
Amount) |
|||||||
Corporate debt securities |
$ |
246,878 |
$ |
52 |
$ |
(245) |
$ |
246,685 | |||
U.S. Treasury securities |
56,986 | 10 | (2) | 56,994 | |||||||
Agency discount notes |
2,008 | 1 |
- |
2,009 | |||||||
Commercial paper |
41,962 | 10 | (2) | 41,970 | |||||||
Certificates of deposit |
5,006 |
- |
(4) | 5,002 | |||||||
Total securities |
$ |
352,840 |
$ |
73 |
$ |
(253) |
$ |
352,660 |
The Company’s specifically identified gross unrealized losses of $253 thousand relates to 74 different securities with total amortized cost of approximately $207.8 million at March 29, 2014. Because the Company did not intend to sell the investments at a loss and the Company did not expect to be required to sell the investments before recovery of its amortized cost basis, it did not consider the investment in these securities to be other-than-temporarily impaired at March 29, 2014. Further, the securities with gross unrealized losses had been in a continuous unrealized loss position for less than 12 months as of March 29, 2014.
The cost and estimated fair value of available-for-sale securities by contractual maturities were as follows (in thousands):
December 27, 2014 |
March 29, 2014 |
|||||||||||
Amortized |
Estimated |
Amortized |
Estimated |
|||||||||
Cost |
Fair Value |
Cost |
Fair Value |
|||||||||
Within 1 year |
$ |
106,136 |
$ |
106,061 |
$ |
263,418 |
$ |
263,417 | ||||
After 1 year |
3,418 | 3,404 | 89,422 | 89,243 | ||||||||
Total |
$ |
109,554 |
$ |
109,465 |
$ |
352,840 |
$ |
352,660 |
8
4. Derivative Financial Instruments
Our primary objective for holding derivative financial instruments is to manage currency exchange rate risk and interest rate risk.
Currency Exchange Rate Risk
We are exposed to currency exchange rate risk and generally hedge our exposures with currency forward contracts. Substantially all of our revenue is transacted in U.S. dollars. However, a portion of our operating expenditures are incurred in or exposed to other currencies, primarily the British pound. We have established a forecasted transaction currency risk management program to protect against fluctuations in the volatility of the functional currency equivalent of future cash flows caused by changes in exchange rates. This program may reduce, but not eliminate, the impact of currency exchange movements.
Fair Value of Derivative Instruments in the Consolidated Condensed Balance Sheets
The fair value of our derivative instruments at the end of each period were as follows (in thousands):
Other Accrued Liabilities |
|||||
December 27, |
March 29, |
||||
2014 |
2014 |
||||
Currency forwards |
$ |
233 |
$ |
- |
Changes in the fair value of derivative instruments as well as recognized gains / losses are included in the line item “Other expense” in the consolidated condensed statements of income.
5. Fair Value of Financial Instruments
The Company has determined that the only assets and liabilities in the Company’s financial statements that are required to be measured at fair value on a recurring basis are the Company’s cash equivalents, investment portfolio, and foreign currency derivative assets/liabilities. The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company applies the following fair value hierarchy, which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
|
• |
Level 1 - Quoted prices in active markets for identical assets or liabilities. |
|
• |
Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
|
• |
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
The Company’s cash equivalents and investment portfolio assets consist of corporate debt securities, money market funds, U.S. Treasury securities, obligations of certain U.S. government-sponsored enterprises, commercial paper, and certificates of deposit and are reflected on our consolidated condensed balance sheets under the headings cash and cash equivalents, marketable securities, and long-term marketable securities. The Company determines the fair value of its investment portfolio assets by obtaining non-binding market prices from its third-party portfolio managers on the last day of the quarter,
9
whose sources may use quoted prices in active markets for identical assets (Level 1 inputs) or inputs other than quoted prices that are observable either directly or indirectly (Level 2 inputs) in determining fair value.
The fair value of the foreign currency derivative is included in “Other accrued liabilities” on the consolidated condensed balance sheet.
The Company’s long-term revolving facility, described in Note 9, bears interest at a base rate plus applicable margin or LIBOR plus applicable margin. As of December 27, 2014, the fair value of the Company’s long-term revolving facility approximates carrying value based on estimated margin.
As of December 27, 2014, the Company classified certain of its assets and liabilities based upon the Level 1 or Level 2 inputs. The Company has no assets or liabilities based upon the Level 3 inputs. There were no transfers between Level 1, Level 2, or Level 3 measurements for the three month period ending December 27, 2014.
The fair value of our financial assets and liabilities at December 27, 2014, was determined using the following inputs (in thousands):
Quoted Prices |
|||||||||||
in Active |
Significant |
||||||||||
Markets for |
Other |
Significant |
|||||||||
Identical |
Observable |
Unobservable |
|||||||||
Assets |
Inputs |
Inputs |
|||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
||||||||
Assets: |
|||||||||||
Cash equivalents |
|||||||||||
Money market funds |
$ |
1,077 |
$ |
- |
$ |
- |
$ |
1,077 | |||
Available-for-sale securities |
|||||||||||
Corporate debt securities |
$ |
- |
$ |
81,470 |
$ |
- |
$ |
81,470 | |||
U.S. Treasury securities |
16,500 |
- |
- |
16,500 | |||||||
Commercial paper |
- |
11,495 |
- |
11,495 | |||||||
$ |
16,500 |
$ |
92,965 |
$ |
- |
$ |
109,465 | ||||
Liabilities: |
|||||||||||
Other accrued liabilities |
|||||||||||
Foreign exchange derivative |
$ |
- |
$ |
233 |
$ |
- |
$ |
233 |
The fair value of our financial assets at March 29, 2014, was determined using the following inputs (in thousands):
10
Quoted Prices |
|||||||||||
in Active |
Significant |
||||||||||
Markets for |
Other |
Significant |
|||||||||
Identical |
Observable |
Unobservable |
|||||||||
Assets |
Inputs |
Inputs |
|||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
||||||||
Cash equivalents |
|||||||||||
Money market funds |
$ |
20,456 |
$ |
- |
$ |
- |
$ |
20,456 | |||
Commercial paper |
- |
1,878 |
- |
1,878 | |||||||
$ |
20,456 |
$ |
1,878 |
$ |
- |
$ |
22,334 | ||||
Available-for-sale securities |
|||||||||||
Corporate debt securities |
$ |
- |
$ |
246,685 |
$ |
- |
$ |
246,685 | |||
U.S. Treasury securities |
56,994 |
- |
- |
56,994 | |||||||
Agency discount notes |
- |
2,009 |
- |
2,009 | |||||||
Commercial paper |
- |
41,970 |
- |
41,970 | |||||||
Certificates of deposit |
- |
5,002 |
- |
5,002 | |||||||
$ |
56,994 |
$ |
295,666 |
$ |
- |
$ |
352,660 |
6. Accounts Receivable, net
The following are the components of accounts receivable, net (in thousands):
December 27, |
March 29, |
||||
2014 |
2014 |
||||
Gross accounts receivable |
$ |
148,742 |
$ |
63,449 | |
Allowance for doubtful accounts |
(356) | (229) | |||
Accounts receivable, net |
$ |
148,386 |
$ |
63,220 |
7. Inventories
Inventories are comprised of the following (in thousands):
December 27, |
March 29, |
||||
2014 |
2014 |
||||
Work in process |
$ |
51,716 |
$ |
37,967 | |
Finished goods |
22,180 | 31,776 | |||
$ |
73,896 |
$ |
69,743 |
8. Acquisition
On August 21, 2014, Cirrus Logic completed the acquisition of Wolfson Microelectronics plc (the “Acquisition”), a public limited company incorporated in Scotland (“Wolfson”). Upon completion of the acquisition, Wolfson was re-registered as a private limited company. Wolfson is a supplier of high performance, mixed-signal audio solutions for the consumer electronics market. The Acquisition accelerates Cirrus Logic’s strategic roadmap, further strengthens our technology portfolio with the addition of MEMS microphones and extensive software capabilities, while significantly expanding our development capacity.
The enterprise value for Wolfson in connection with the Acquisition was approximately £283 million (approximately $469 million based on a U.S. dollar to pound sterling exchange rate of 1.659), and was based on the agreed upon offer of £2.35 per share (the “Offer”) for the entire issued and to be issued share
11
capital of Wolfson. Cirrus Logic financed the Acquisition through a combination of existing cash on Cirrus Logic’s balance sheet and $225 million in debt funding from Wells Fargo Bank, National Association, as discussed below in Note 9. Upon the completion of the Acquisition, in the second quarter of fiscal year 2015, the Company recorded approximately $12.0 million of realized losses on foreign currency fluctuations in the initial valuation exchange rate of 1.682 (U.S. dollar to pound sterling) and the actual exchange rate at Acquisition date of 1.659. The loss is included in the consolidated condensed statements of income under the caption “Other expense” for the nine months ended December 27, 2014.
The Acquisition was accounted for as a business purchase pursuant to ASC Topic 805, Business Combinations, and the operations of Wolfson have been included in the Company’s consolidated financial statements since August 21, 2014, the date of acquisition. The following table presents the preliminary allocation of the purchase price to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition as of December 27, 2014 (in thousands):
Amount |
||
Cash and cash equivalents |
$ |
25,342 |
Inventory |
30,530 | |
Other current assets |
16,226 | |
Property, plant and equipment |
27,634 | |
Intangible assets |
175,987 | |
Pension assets |
1,625 | |
Total identifiable assets acquired |
$ |
277,344 |
Deferred tax liability - current |
(11,958) | |
Deferred revenue |
(551) | |
Other accrued liabilities |
(41,417) | |
Other long-term liabilities |
(2,449) | |
Total identifiable liabilities assumed |
$ |
(56,375) |
Net identifiable assets acquired |
$ |
220,969 |
Goodwill |
248,512 | |
Net assets acquired |
$ |
469,481 |
The goodwill of $248.5 million arising from the Acquisition is attributable primarily to expected synergies and the product and customer base of Wolfson. None of the goodwill is expected to be deductible for income tax purposes. As of December 27, 2014, the changes in the recognized amounts of goodwill resulting from the Acquisition are as follows:
September 27, |
Fair Value |
December 27, |
|||||||
2014 |
Adjustments |
2014 |
|||||||
Inventory |
$ |
28,658 |
$ |
1,872 |
$ |
30,530 | |||
Other current assets |
15,633 | 593 | 16,226 | ||||||
Property, plant and equipment |
29,093 | (1,459) | 27,634 | ||||||
Deferred tax liability - current |
(11,483) | (475) | (11,958) | ||||||
Total Goodwill |
$ |
249,043 |
$ |
(531) |
$ |
248,512 |
The components of the acquired intangible assets and related weighted average amortization periods are detailed below (in thousands):
12
Intangible assets |
Amount |
Weighted-average Amortization Period (years) |
||
Developed technology |
$ |
74,247 |
6.2 |
|
Technology intellectual property |
14,572 |
5.3 |
||
Trademark |
1,437 |
1.3 |
||
In-process research & development |
72,750 |
7.3 |
||
Customer relationships |
12,981 |
10.0 |
||
Total |
$ |
175,987 |
The initial allocation of the purchase price is preliminary and subject to completion, including the areas of taxation, inventory, real property, intangible assets, other assets, deferred revenue, and other liabilities, where valuation assessments are in progress. The adjustments arising from the completion of the outstanding matters may materially affect the preliminary purchase accounting and would be retroactively reflected in the financial statements as of December 27, 2014, and for the interim periods then ended.
The Company recognized a total of $18.1 million of acquisition related costs that were expensed in the second and third quarters of fiscal year 2015. These costs are included in the consolidated condensed statements of income in the line item entitled “Acquisition related costs.” Restructuring costs related to the Acquisition were $1.5 million for the nine months ended December 27, 2014, primarily related to severance payments and the consolidation of our sales functions. These costs are included in the line item “Restructuring and other” on the consolidated condensed statements of income. Prior year credits related to changes in estimates for the Tucson, Arizona design center facility, due to a new sublease on the vacated property in connection with the closing of this facility.
The Company’s consolidated condensed statements of income for the nine months ending December 27, 2014 included $43.8 million of revenue attributable to Wolfson, from the acquisition date to the end of the period. Earnings disclosure related to Wolfson for the period ending December 27, 2014, is excluded as it would be impracticable, due to the integration of Wolfson’s operations with the Company’s operations, primarily the allocation of costs and services shared across both companies’ product lines.
Giving pro forma effect to the Acquisition as if it had occurred as of March 30, 2014, the beginning of the Company’s fiscal year, and after applying the Company’s accounting policies and adjusting the results to reflect these changes since March 30, 2014, $88.0 million of pro forma revenue would have been attributable to Wolfson for the nine months ended December 27, 2014. Disclosure of pro forma earnings attributable to Wolfson is excluded as it would be impracticable, due to the integration of Wolfson’s operations with the Company’s operations, primarily the allocation of costs and services shared across both companies’ product lines.
9. Revolving Credit Facilities
On August 29, 2014, Cirrus Logic entered into a credit agreement (the “Credit Agreement”) with Wells Fargo Bank, National Association, as Administrative Agent, and the Lenders party thereto. The Credit Agreement provides for a $250 million senior secured revolving credit facility (the “Credit Facility”). The Credit Facility replaced Cirrus Logic’s Interim Credit Facility described below, and may be used for general corporate purposes. The Credit Facility matures on August 29, 2017.
The Credit Facility is required to be guaranteed by all of Cirrus Logic’s material domestic subsidiaries (the “Subsidiary Guarantors”). The Credit Facility is secured by substantially all of the assets of Cirrus Logic and any Subsidiary Guarantors, except for certain excluded assets. Borrowings under the Credit Facility may, at Cirrus Logic’s election, bear interest at either (a) a Base Rate plus the Applicable Margin (“Base Rate Loans”) or (b) a LIBOR Rate plus the Applicable Margin (“LIBOR Rate Loans”). The Applicable Margin ranges from 0% to .25% per annum for Base Rate Loans and 1.50% to 2.00% per annum for LIBOR Rate Loans based on Cirrus Logic’s Leverage Ratio (discussed below).
13
A Commitment Fee accrues at a rate per annum ranging from 0.25% to 0.35% (based on the Leverage Ratio) on the average daily unused portion of the Commitment of the Lenders. The Credit Agreement contains customary affirmative covenants, including, among others, covenants regarding the payment of taxes and other obligations, maintenance of insurance, reporting requirements and compliance with applicable laws and regulations. Further, the Credit Agreement contains customary negative covenants limiting the ability of Cirrus Logic or any Subsidiary to, among other things, incur debt, grant liens, make investments, effect certain fundamental changes, make certain asset dispositions, and make certain restricted payments. The Credit Facility also contains certain financial covenants providing that (a) the ratio of consolidated funded indebtedness to consolidated EBITDA for the prior four consecutive quarters must not be greater than 2.00 to 1.00 (the “Leverage Ratio”) and (b) the sum of cash and Cash Equivalents of Cirrus Logic and its Subsidiaries on a consolidated basis must not be less than $100 million. At December 27, 2014, the Company was in compliance with all covenants under the Credit Agreement. As of December 27, 2014, the Company had $200.4 million of indebtedness outstanding under the Credit Facility, which is included in long-term liabilities on the consolidated condensed balance sheets. The borrowings were primarily used for financing the Acquisition.
Cirrus Logic entered into a credit agreement (the “Interim Credit Agreement”) with Wells Fargo Bank, National Association as administrative agent and lender, on April 29, 2014, in connection with the Acquisition. The Interim Credit Agreement provided for a $225 million senior secured revolving credit facility (the “Interim Facility”). The Interim Facility was to be used for, among other things, payment of the offer consideration in connection with the Acquisition. The Interim Facility would have matured on the earliest to occur of (a) January 23, 2015, (b) the date of termination of the Commitments as a result of a permanent reduction of all of the Commitments (as defined in the Interim Credit Agreement) by Cirrus Logic or (c) the date of termination of the Commitments as a result of an event of default. The Interim Facility was replaced with the Credit Facility described above and matured under scenario (b) above with no outstanding borrowings or accrued interest on the maturity date.
10. Income Taxes
Our provision for income taxes is based on estimated effective tax rates derived from an estimate of annual consolidated earnings before taxes, adjusted for nondeductible expenses, other permanent items and any applicable credits. Our income tax expense is primarily a non-cash charge due to the utilization of U.S. net operating losses.
The following table presents the provision for income taxes and the effective tax rates (in thousands):
Three Months Ended |
Nine Months Ended |
||||||||||
December 27, |
December 28, |
December 27, |
December 28, |
||||||||
2014 |
2013 |
2014 |
2013 |
||||||||
Income before income taxes |
$ |
42,261 |
$ |
52,963 |
$ |
61,619 |
$ |
135,437 | |||
Provision for income taxes |
$ |
19,532 |
$ |
11,463 |
$ |
27,790 |
$ |
39,928 | |||
Effective tax rate |
46.2% | 21.6% | 45.1% | 29.5% |
Our income tax expense for the third quarter and first nine months of fiscal year 2015 was above the federal statutory rate primarily due to the inclusion of foreign losses in the period from the close of the Acquisition to the end of the period at foreign statutory rates below the U.S. federal statutory rate. The impact of these foreign losses was partially offset by the federal research development credit, which was extended through December 31, 2014 by the Tax Increase Prevention Act of 2014, which was enacted on December 19, 2014. Our income tax expense for the third quarter and first nine months of fiscal year 2014 was below the federal statutory rate primarily due to the effect of a one-time tax benefit of $6.3 million related to export benefits provided by the Extraterritorial Income Exclusion Act, an elective provision of the Internal Revenue Code that was in effect for prior years. Our income tax expense for the third quarter and first nine months of fiscal year 2014 was further reduced by the federal research development credit, which was extended through December 31, 2013 by the American Taxpayer Relief Act of 2012, which was enacted on January 2, 2013.
14
We had no unrecognized tax benefits as of December 27, 2014.
We accrue interest and penalties related to unrecognized tax benefits as a component of the provision for income taxes. As of December 27, 2014, the balance of accrued interest and penalties was zero. No interest or penalties were incurred during the first nine months of fiscal year 2015 or 2014.
The Company and its subsidiaries are subject to U.S. federal income tax as well as income tax in multiple state and foreign jurisdictions. Fiscal years 2012 through 2014 remain open to examination by the major taxing jurisdictions to which we are subject.
11. Pension Plan
As a result of the Acquisition, the Company now fully funds a defined benefit pension scheme (“the Plan”) maintained by Wolfson, for non-U.S. employees, which was closed to new participants as of July 2, 2002. As of April 30, 2011, the participants in the Plan no longer accrue benefits and therefore the Company will not be required to pay contributions in respect to future accrual.
Prior to the Acquisition, Wolfson paid deficit contributions of approximately $1.65 million in April 2014. The Company will be obligated to pay approximately $1.65 million by April 30, 2015 and approximately $0.6 million by April 30, 2016. The Company expects to completely close the Plan over the next ten years.
The components of the Company’s net periodic pension expense (income) for the three and nine months ended December 27, 2014 are as follows (in thousands):
Three Months Ended |
Nine Months Ended |
|||||||||||
December 27, |
December 28, |
December 27, |
December 28, |
|||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
Interest cost |
$ |
- |
$ |
- |
$ |
254 |
$ |
- |
||||
Expected return on plan assets |
- |
- |
(370) |
- |
||||||||
- |