Exhibit 99.1
| | |
Contact: | | Michael R. Kourey, CFO |
| | Polycom, Inc. |
| | 925-924-5742 |
| | mkourey@polycom.com |
POLYCOM REPORTS THIRD QUARTER RESULTS
Record Revenue at $140.8 Million in Q3 2004
PLEASANTON, Calif. – October 21, 2004 – Polycom®, Inc. (NASDAQ: PLCM), the world’s leading provider of unified collaborative communications solutions, today reported its operating results for the third quarter ended September 30, 2004.
Third quarter 2004 consolidated net revenues were $140.8 million, compared to $109.8 million recorded for the third quarter of 2003. Pro forma net income in the third quarter of 2004 was $19.0 million, or 19 cents per diluted share. This compares to pro forma net income of $13.6 million, or 13 cents per diluted share, for the third quarter of 2003. Pro forma financial measures exclude acquisition-related costs, purchased in-process research and development costs, amortization of purchased intangibles, restructuring costs, litigation reserves and payments, loss on strategic investments, income tax effect of the preceding adjustments, income (loss) from discontinued operations, net of taxes, and gain from sale of discontinued operations, net of taxes. GAAP net income for the third quarter of 2004 was $11.0 million, or 11 cents per diluted share, compared to $10.0 million, or 10 cents per diluted share, for the same period last year. During the third quarter of 2004, the Company recorded a $5 million charge related to the Collaboration Properties, Inc. litigation. Also, as previously announced, Polycom completed its acquisition of Voyant® Technologies, Inc., a leading provider of voice conferencing and collaboration network solutions on January 5, 2004.
For the nine months ended September 30, 2004, net revenues were $393.7 million, compared to $302.1 million for the first nine months of 2003. Pro forma net income for the period was $48.9 million, or 48 cents per diluted share, compared to $23.4 million, or 23 cents per diluted share for the first nine months of 2003. GAAP net income for the nine months ended September 30, 2004 was $27.2 million, or 27 cents per diluted share, compared to a GAAP net income of $9.2 million, or 9 cents per diluted share, for the same period last year.
The reconciliation of the GAAP statement of operations amounts to the respective pro forma figures, for the three and nine months ended September 30, 2004 and 2003 is set forth at the end of this press release.
On a product line basis, consolidated net revenues for the third quarter of 2004 were comprised of 53 percent video communications, or $74.4 million; 27 percent network systems, or $37.7 million; and 20 percent voice communications, or $28.7 million. This compares to the third quarter of 2003, in which consolidated net revenues were comprised of 63 percent video communications, or $69.6 million; 19 percent network systems, or $20.9 million; and 18 percent voice communications, or $19.3 million. Certain prior year revenue items have been reclassified to conform to the current year presentation.
“Voice and video over IP (V2oIP) continues to drive our industry and Polycom’s business,” said Robert Hagerty, president and CEO. “In fact, nearly three quarters of Polycom’s revenue is already either IP connected or ready for IP connectivity. This transition in the collaborative communications market space is enabling greater deployment for enterprises and government agencies in all geographies. This is generating the opportunity for extensive use of our unified collaborative technology in the meeting room,
and at the desktop—all managed by our network systems solutions. To further this growing adoption, Polycom recently announced a strategic partnership with Microsoft, integrating their leading desktop solution with Polycom’s voice, video, and network systems solutions, all seamlessly provided over a SIP network—the important, emerging protocol for IP-based rich-media communications.”
Hagerty continued, “In the new product arena, Polycom again had significant launch activity. For instance, the SoundStation® 2W, our first wireless voice product began shipping worldwide. We introduced the VSX™ 8000, our new flagship video product based on the award-winning VSX architecture. We also significantly ramped sales of our VSX3000 executive desktop product that began shipping just last quarter. For desktop deployment across an enterprise or agency, we just announced the Polycom PVX desktop video product. This product provides rich media collaboration with Polycom’s People+Content™ , standards-based AES encryption, H.264 video compression, 30 frames per second video, and Siren 14 kHz voice clarity. With these desktop additions to our full suite of voice, video, and network solutions, Polycom is uniquely positioned to deliver the ultimate communications experience for our customers worldwide.”
“We are pleased with our 5 percent sequential revenue growth in a summer quarter, representing year over year growth of 28 percent” said Michael Kourey, senior vice president, finance and administration, and CFO. “This strong revenue and resultant operating margin, coupled with our continued success in managing receivables and our record 9.1 inventory turns, yielded our twenty-sixth consecutive quarter of positive operating cash flow at $32.2 million.”
About Polycom
Polycom, Inc. is the world’s technology leader of high-quality, easy-to-use video, voice, data and web conferencing and collaboration solutions. The Polycom Office™ is our continued commitment to make distance communications as natural and interactive as being there by providing best-in-class conferencing solutions that are interoperable, integrated and intuitive to the user. The Polycom Office is based on industry standards and supported by an open architecture that promotes interoperability in multi-vendor environments and complements leading network infrastructure platforms. For additional information call 1-800-POLYCOM (765-9266) or +1-408-526-9000, or visit the Polycom website atwww.polycom.com.
This release contains forward-looking statements regarding future events, future demand for our products, and the future performance of the Company that involve known and unknown risks and uncertainties, including the potential fluctuations in results and future growth rates, the market acceptance of Polycom’s products, possible delays in the development, availability and shipment of new products, and risks associated with changes in general economic conditions. Many of these risks and uncertainties are discussed in the Form 10-K for 2003, and other reports filed by Polycom with the SEC.
As has been noted on the Company’s web site since October 14, 2004, Polycom will hold a conference call today, October 21, 2004, at 5:00 p.m. ET/2:00 p.m. PT to discuss its third quarter results. Robert Hagerty, chairman, president and CEO, and Michael Kourey, chief financial officer, will host the conference. You may participate by viewing the webcast atwww.polycom.com or, for callers in the US and Canada, call 800-443-6324; and for callers outside of the US and Canada, call 212-676-4900, with the pass code being Polycom. A replay of the call will also be available atwww.polycom.com or, for callers in the US and Canada, at 800-633-8284; and for callers outside of the US and Canada, at 402-977-9140. The access number for the replay is 21211356. A replay of the call will also be maintained on our website atwww.polycom.com under Investor Relations – Archived Conference Calls for twelve months.
Polycom, the Polycom logo, SoundStation and Voyant are registered trademarks and Polycom Office, VSX and People + Content are trademarks of Polycom in the U.S. and various countries. All other trademarks are the property of their respective owners.©2004, Polycom, Inc. All rights reserved.
POLYCOM, INC.
Pro Forma Condensed Consolidated Statements of Operations
Excluding Acquisition-related costs, Purchased in-process R&D, Amortization of
purchased intangibles, Restructuring costs, Litigation reserves and payments, Loss on strategic investments,
Income (loss) from discontinued operations and Gain from sale of discontinued operations
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended
| | | Nine Months Ended
| |
| | September 30, 2004
| | | September 30, 2003
| | | September 30, 2004
| | | September 30, 2003
| |
Revenues: | | | | | | | | | | | | | | | | |
Product revenues | | $ | 125,915 | | | $ | 99,727 | | | $ | 352,548 | | | $ | 273,414 | |
Service revenues | | | 14,853 | | | | 10,055 | | | | 41,194 | | | | 28,722 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 140,768 | | | | 109,782 | | | | 393,742 | | | | 302,136 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | |
Cost of product revenues | | | 43,010 | | | | 35,439 | | | | 117,978 | | | | 100,828 | |
Cost of service revenues | | | 9,091 | | | | 7,239 | | | | 27,487 | | | | 20,784 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 52,101 | | | | 42,678 | | | | 145,465 | | | | 121,612 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 88,667 | | | | 67,104 | | | | 248,277 | | | | 180,524 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | |
Sales and marketing | | | 30,822 | | | | 24,569 | | | | 89,560 | | | | 75,478 | |
Research and development | | | 23,751 | | | | 17,368 | | | | 69,494 | | | | 55,008 | |
General and administrative | | | 9,826 | | | | 7,935 | | | | 26,663 | | | | 23,250 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 64,399 | | | | 49,872 | | | | 185,717 | | | | 153,736 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income | | | 24,268 | | | | 17,232 | | | | 62,560 | | | | 26,788 | |
| | | | |
Interest income, net | | | 1,804 | | | | 1,893 | | | | 4,996 | | | | 6,397 | |
Other expense, net | | | (71 | ) | | | (520 | ) | | | (568 | ) | | | (1,144 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income before provision for income taxes | | | 26,001 | | | | 18,605 | | | | 66,988 | | | | 32,041 | |
Provision for income taxes | | | 7,020 | | | | 5,023 | | | | 18,087 | | | | 8,651 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Pro forma net income | | $ | 18,981 | | | $ | 13,582 | | | $ | 48,901 | | | $ | 23,390 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.19 | | | $ | 0.14 | | | $ | 0.49 | | | $ | 0.24 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.19 | | | $ | 0.13 | | | $ | 0.48 | | | $ | 0.23 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 98,950 | | | | 99,208 | | | | 99,553 | | | | 99,154 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 101,353 | | | | 101,157 | | | | 102,057 | | | | 100,388 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Use of Pro Forma Financial Information
To supplement our consolidated financial statements presented on a GAAP basis, Polycom uses pro forma measures of operating results, net income and income per share, which are adjusted to exclude certain costs, expenses, gains and losses we believe appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of Polycom’s underlying operational results and trends and our marketplace performance. For example, the pro forma results are an indication of our baseline performance before gains, losses or other charges that are considered by management to be outside of our core operating results. In addition, these adjusted pro forma results are among the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net income or diluted net income per share prepared in accordance with generally accepted accounting principles in the United States.
POLYCOM, INC.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended
| | | Nine Months Ended
| |
| | September 30, 2004
| | | September 30, 2003
| | | September 30, 2004
| | | September 30, 2003
| |
Revenues: | | | | | | | | | | | | | | | | |
Product revenues | | $ | 125,915 | | | $ | 99,727 | | | $ | 352,548 | | | $ | 273,414 | |
Service revenues | | | 14,853 | | | | 10,055 | | | | 41,194 | | | | 28,722 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 140,768 | | | | 109,782 | | | | 393,742 | | | | 302,136 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | |
Cost of product revenues | | | 43,010 | | | | 35,439 | | | | 117,978 | | | | 100,828 | |
Cost of service revenues | | | 9,091 | | | | 7,239 | | | | 27,487 | | | | 20,784 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 52,101 | | | | 42,678 | | | | 145,465 | | | | 121,612 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 88,667 | | | | 67,104 | | | | 248,277 | | | | 180,524 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | |
Sales and marketing | | | 30,822 | | | | 24,569 | | | | 89,560 | | | | 75,478 | |
Research and development | | | 23,751 | | | | 17,368 | | | | 69,494 | | | | 55,008 | |
General and administrative | | | 9,826 | | | | 7,935 | | | | 26,663 | | | | 23,250 | |
Acquisition-related costs | | | 147 | | | | — | | | | 1,328 | | | | 188 | |
Purchased in-process research and development | | | — | | | | — | | | | 4,600 | | | | — | |
Amortization of purchased intangibles | | | 5,717 | | | | 4,398 | | | | 17,797 | | | | 13,193 | |
Restructuring costs | | | 262 | | | | — | | | | 262 | | | | 5,029 | |
Litigation reserves and payments | | | 5,045 | | | | (65 | ) | | | 5,045 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 75,570 | | | | 54,205 | | | | 214,749 | | | | 172,146 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income | | | 13,097 | | | | 12,899 | | | | 33,528 | | | | 8,378 | |
| | | | |
Interest income, net | | | 1,804 | | | | 1,893 | | | | 4,996 | | | | 6,397 | |
Loss on strategic investments | | | (19 | ) | | | (483 | ) | | | (16 | ) | | | (597 | ) |
Other expense, net | | | (71 | ) | | | (520 | ) | | | (568 | ) | | | (1,144 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations before provision for income taxes | | | 14,811 | | | | 13,789 | | | | 37,940 | | | | 13,034 | |
Provision for income taxes | | | 3,978 | | | | 3,854 | | | | 11,388 | | | | 3,676 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations | | | 10,833 | | | | 9,935 | | | | 26,552 | | | | 9,358 | |
Income (loss) from discontinued operations, net of taxes | | | — | | | | (19 | ) | | | 296 | | | | (695 | ) |
Gain from sale of discontinued operations, net of taxes | | | 143 | | | | 66 | | | | 362 | | | | 493 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Net income | | $ | 10,976 | | | $ | 9,982 | | | $ | 27,210 | | | $ | 9,156 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share: | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.11 | | | $ | 0.10 | | | $ | 0.27 | | | $ | 0.09 | |
Income (loss) per share from discontinued operations, net | | | — | | | | — | | | | — | | | | (0.01 | ) |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | 0.01 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.11 | | | $ | 0.10 | | | $ | 0.27 | | | $ | 0.09 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share: | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.11 | | | $ | 0.10 | | | $ | 0.27 | | | $ | 0.09 | |
Income (loss) per share from discontinued operations, net | | | — | | | | — | | | | — | | | | (0.01 | ) |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | 0.01 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.11 | | | $ | 0.10 | | | $ | 0.27 | | | $ | 0.09 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 98,950 | | | | 99,208 | | | | 99,553 | | | | 99,154 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 101,353 | | | | 101,157 | | | | 102,057 | | | | 100,388 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
POLYCOM, INC.
GAAP to Pro Forma Reconciliation
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended
| | | Nine Months Ended
| |
| | September 30, 2004
| | | September 30, 2004
| |
| | GAAP
| | | Excluded
| | | Pro Forma
| | | GAAP
| | | Excluded
| | | Pro forma
| |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenues | | $ | 125,915 | | | $ | — | | | $ | 125,915 | | | $ | 352,548 | | | $ | — | | | $ | 352,548 | |
Service revenues | | | 14,853 | | | | — | | | | 14,853 | | | | 41,194 | | | | — | | | | 41,194 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 140,768 | | | | — | | | | 140,768 | | | | 393,742 | | | | — | | | | 393,742 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenues | | | 43,010 | | | | — | | | | 43,010 | | | | 117,978 | | | | — | | | | 117,978 | |
Cost of service revenues | | | 9,091 | | | | — | | | | 9,091 | | | | 27,487 | | | | — | | | | 27,487 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 52,101 | | | | — | | | | 52,101 | | | | 145,465 | | | | — | | | | 145,465 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 88,667 | | | | — | | | | 88,667 | | | | 248,277 | | | | — | | | | 248,277 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 30,822 | | | | — | | | | 30,822 | | | | 89,560 | | | | — | | | | 89,560 | |
Research and development | | | 23,751 | | | | — | | | | 23,751 | | | | 69,494 | | | | — | | | | 69,494 | |
General and administrative | | | 9,826 | | | | — | | | | 9,826 | | | | 26,663 | | | | — | | | | 26,663 | |
Acquisition-related costs | | | 147 | | | | 147 | | | | — | | | | 1,328 | | | | 1,328 | | | | — | |
Purchased in-process research and development | | | — | | | | — | | | | — | | | | 4,600 | | | | 4,600 | | | | — | |
Amortization of purchased intangibles | | | 5,717 | | | | 5,717 | | | | — | | | | 17,797 | | | | 17,797 | | | | — | |
Restructuring costs | | | 262 | | | | 262 | | | | — | | | | 262 | | | | 262 | | | | — | |
Litigation reserves and payments | | | 5,045 | | | | 5,045 | | | | — | | | | 5,045 | | | | 5,045 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 75,570 | | | | 11,171 | | | | 64,399 | | | | 214,749 | | | | 29,032 | | | | 185,717 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income | | | 13,097 | | | | (11,171 | ) | | | 24,268 | | | | 33,528 | | | | (29,032 | ) | | | 62,560 | |
| | | | | | |
Interest income, net | | | 1,804 | | | | — | | | | 1,804 | | | | 4,996 | | | | — | | | | 4,996 | |
Loss on strategic investments | | | (19 | ) | | | (19 | ) | | | — | | | | (16 | ) | | | (16 | ) | | | — | |
Other expense, net | | | (71 | ) | | | — | | | | (71 | ) | | | (568 | ) | | | — | | | | (568 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations before provision for income taxes | | | 14,811 | | | | (11,190 | ) | | | 26,001 | | | | 37,940 | | | | (29,048 | ) | | | 66,988 | |
Provision for income taxes | | | 3,978 | | | | (3,042 | ) | | | 7,020 | | | | 11,388 | | | | (6,699 | ) | | | 18,087 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations | | | 10,833 | | | | (8,148 | ) | | | 18,981 | | | | 26,552 | | | | (22,349 | ) | | | 48,901 | |
Income from discontinued operations, net of taxes | | | — | | | | — | | | | — | | | | 296 | | | | 296 | | | | — | |
Gain from sale of discontinued operations, net of taxes | | | 143 | | | | 143 | | | | — | | | | 362 | | | | 362 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Net income | | $ | 10,976 | | | $ | (8,005 | ) | | $ | 18,981 | | | $ | 27,210 | | | $ | (21,691 | ) | | $ | 48,901 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.11 | | | $ | (0.08 | ) | | $ | 0.19 | | | $ | 0.27 | | | $ | (0.22 | ) | | $ | 0.49 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.11 | | | $ | (0.08 | ) | | $ | 0.19 | | | $ | 0.27 | | | $ | (0.22 | ) | | $ | 0.49 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.11 | | | $ | (0.08 | ) | | $ | 0.19 | | | $ | 0.27 | | | $ | (0.21 | ) | | $ | 0.48 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.11 | | | $ | (0.08 | ) | | $ | 0.19 | | | $ | 0.27 | | | $ | (0.21 | ) | | $ | 0.48 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 98,950 | | | | | | | | 98,950 | | | | 99,553 | | | | | | | | 99,553 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 101,353 | | | | | | | | 101,353 | | | | 102,057 | | | | | | | | 102,057 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
POLYCOM, INC.
GAAP to Pro Forma Reconciliation
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2003
| | | Nine Months Ended September 30, 2003
| |
| | GAAP
| | | Excluded
| | | Pro Forma
| | | GAAP
| | | Excluded
| | | Pro forma
| |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenues | | $ | 99,727 | | | $ | — | | | $ | 99,727 | | | $ | 273,414 | | | $ | — | | | $ | 273,414 | |
Service revenues | | | 10,055 | | | | — | | | | 10,055 | | | | 28,722 | | | | — | | | | 28,722 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 109,782 | | | | — | | | | 109,782 | | | | 302,136 | | | | — | | | | 302,136 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | �� | | | | | | | | |
Cost of product revenues | | | 35,439 | | | | — | | | | 35,439 | | | | 100,828 | | | | — | | | | 100,828 | |
Cost of service revenues | | | 7,239 | | | | — | | | | 7,239 | | | | 20,784 | | | | — | | | | 20,784 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 42,678 | | | | — | | | | 42,678 | | | | 121,612 | | | | — | | | | 121,612 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 67,104 | | | | — | | | | 67,104 | | | | 180,524 | | | | — | | | | 180,524 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 24,569 | | | | — | | | | 24,569 | | | | 75,478 | | | | — | | | | 75,478 | |
Research and development | | | 17,368 | | | | — | | | | 17,368 | | | | 55,008 | | | | — | | | | 55,008 | |
General and administrative | | | 7,935 | | | | — | | | | 7,935 | | | | 23,250 | | | | — | | | | 23,250 | |
Acquisition-related costs | | | — | | | | — | | | | — | | | | 188 | | | | 188 | | | | — | |
Amortization of purchased intangibles | | | 4,398 | | | | 4,398 | | | | — | | | | 13,193 | | | | 13,193 | | | | — | |
Restructuring costs | | | — | | | | — | | | | — | | | | 5,029 | | | | 5,029 | | | | — | |
Litigation reserves and payments | | | (65 | ) | | | (65 | ) | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 54,205 | | | | 4,333 | | | | 49,872 | | | | 172,146 | | | | 18,410 | | | | 153,736 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income (loss) | | | 12,899 | | | | (4,333 | ) | | | 17,232 | | | | 8,378 | | | | (18,410 | ) | | | 26,788 | |
| | | | | | |
Interest income, net | | | 1,893 | | | | — | | | | 1,893 | | | | 6,397 | | | | — | | | | 6,397 | |
Loss on strategic investments | | | (483 | ) | | | (483 | ) | | | — | | | | (597 | ) | | | (597 | ) | | | — | |
Other expense, net | | | (520 | ) | | | — | | | | (520 | ) | | | (1,144 | ) | | | — | | | | (1,144 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations before provision for income taxes | | | 13,789 | | | | (4,816 | ) | | | 18,605 | | | | 13,034 | | | | (19,007 | ) | | | 32,041 | |
Provision for income taxes | | | 3,854 | | | | (1,169 | ) | | | 5,023 | | | | 3,676 | | | | (4,975 | ) | | | 8,651 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations | | | 9,935 | | | | (3,647 | ) | | | 13,582 | | | | 9,358 | | | | (14,032 | ) | | | 23,390 | |
| | | | | | |
Loss from discontinued operations, net of taxes | | | (19 | ) | | | (19 | ) | | | — | | | | (695 | ) | | | (695 | ) | | | — | |
Gain from sale of discontinued operations, net of taxes | | | 66 | | | | 66 | | | | — | | | | 493 | | | | 493 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Net income | | $ | 9,982 | | | $ | (3,600 | ) | | $ | 13,582 | | | $ | 9,156 | | | $ | (14,234 | ) | | $ | 23,390 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.10 | | | $ | (0.04 | ) | | $ | 0.14 | | | $ | 0.09 | | | $ | (0.15 | ) | | $ | 0.24 | |
Loss per share from discontinued operations, net | | | — | | | | — | | | | — | | | | (0.01 | ) | | | (0.01 | ) | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | 0.01 | | | | 0.01 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.10 | | | $ | (0.04 | ) | | $ | 0.14 | | | $ | 0.09 | | | $ | (0.15 | ) | | $ | 0.24 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.10 | | | $ | (0.03 | ) | | $ | 0.13 | | | $ | 0.09 | | | $ | (0.14 | ) | | $ | 0.23 | |
Income (loss) per share from discontinued operations, net | | | — | | | | — | | | | — | | | | (0.01 | ) | | | (0.01 | ) | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | 0.01 | | | | 0.01 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.10 | | | $ | (0.03 | ) | | $ | 0.13 | | | $ | 0.09 | | | $ | (0.14 | ) | | $ | 0.23 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 99,208 | | | | | | | | 99,208 | | | | 99,154 | | | | | | | | 99,154 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 101,157 | | | | | | | | 101,157 | | | | 100,388 | | | | | | | | 100,388 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
POLYCOM, INC.
Condensed Consolidated Balance Sheets
(In thousands)
| | | | | | |
| | September30, 2004
| | December 31, 2003
|
| | (Unaudited) | | |
ASSETS | | | | | | |
Current assets | | | | | | |
Cash and cash equivalents | | $ | 218,703 | | $ | 212,562 |
Short-term investments | | | 34,815 | | | 15,703 |
Trade receivables, net | | | 52,406 | | | 42,836 |
Inventories | | | 22,985 | | | 24,845 |
Deferred taxes | | | 24,828 | | | 20,589 |
Prepaid expenses and other current assets | | | 18,535 | | | 19,472 |
| |
|
| |
|
|
Total current assets | | | 372,272 | | | 336,007 |
| | |
Property and equipment, net | | | 37,240 | | | 28,493 |
Long-term investments | | | 278,075 | | | 368,020 |
Goodwill | | | 356,598 | | | 289,508 |
Purchased intangibles, net | | | 29,640 | | | 15,236 |
Deferred taxes | | | 41,762 | | | 56,513 |
Other assets | | | 10,280 | | | 10,013 |
| |
|
| |
|
|
Total assets | | $ | 1,125,867 | | $ | 1,103,790 |
| |
|
| |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | |
Current liabilities | | | | | | |
Accounts payable | | $ | 39,246 | | $ | 36,247 |
Accrued payroll and related liabilities | | | 17,576 | | | 12,644 |
Taxes payable | | | 54,211 | | | 49,417 |
Deferred revenue | | | 29,601 | | | 20,524 |
Other accrued liabilities | | | 36,409 | | | 26,846 |
| |
|
| |
|
|
Total current liabilities | | | 177,043 | | | 145,678 |
| | |
Long-term liabilities | | | 10,703 | | | 28,833 |
| |
|
| |
|
|
Total liabilities | | | 187,746 | | | 174,511 |
| | |
Stockholders’ equity | | | 938,121 | | | 929,279 |
| |
|
| |
|
|
Total liabilities and stockholders’ equity | | $ | 1,125,867 | | $ | 1,103,790 |
| |
|
| |
|
|
POLYCOM, INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| | | | | | | | |
| | Nine Months Ended
| |
| | September 30, 2004
| | | September 30, 2003
| |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 27,210 | | | $ | 9,156 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Gain from sale of discontinued operations, net of taxes | | | (362 | ) | | | (493 | ) |
Depreciation and amortization | | | 14,706 | | | | 11,542 | |
Amortization of purchased intangibles | | | 17,797 | | | | 13,193 | |
Provision for (benefit from) doubtful accounts | | | (210 | ) | | | 521 | |
Provision for (benefit from) excess and obsolete inventories | | | (207 | ) | | | 1,459 | |
Tax benefit from exercise of stock options | | | 3,136 | | | | 1,250 | |
Loss on strategic investments | | | 16 | | | | 597 | |
Amortization of unearned stock-based compensation | | | 165 | | | | 250 | |
Purchase of in-process research and development | | | 4,600 | | | | — | |
Loss on disposals of property and equipment | | | 63 | | | | — | |
| | |
Changes in assets and liabilities, net of the effect of acquisitions: | | | | | | | | |
Trade receivables | | | (7,168 | ) | | | 24,250 | |
Inventories | | | 5,438 | | | | 10,267 | |
Prepaid expenses and other assets | | | 4,240 | | | | (2,199 | ) |
Accounts payable | | | 1,888 | | | | 3,302 | |
Taxes payable | | | 3,857 | | | | 2,152 | |
Other accrued liabilities | | | 3,930 | | | | (4,741 | ) |
| |
|
|
| |
|
|
|
Net cash provided by operating activities | | | 79,099 | | | | 70,506 | |
| |
|
|
| |
|
|
|
Cash flows from investing activities: | | | | | | | | |
Purchase of property and equipment | | | (13,530 | ) | | | (11,670 | ) |
Purchase of licensed technology | | | — | | | | (3,528 | ) |
Purchases of investments | | | (595,636 | ) | | | (643,083 | ) |
Proceeds from sale and maturity of investments | | | 665,163 | | | | 623,666 | |
Proceeds from sale of discontinued operations | | | 570 | | | | 1,304 | |
Purchase of convertible note receivable | | | — | | | | (522 | ) |
Net cash paid in purchase acquisitions | | | (95,019 | ) | | | — | |
| |
|
|
| |
|
|
|
Net cash used in investing activities | | | (38,452 | ) | | | (33,833 | ) |
| |
|
|
| |
|
|
|
Cash flows from financing activities: | | | | | | | | |
Proceeds from issuance of common stock under employee option and stock purchase plans | | | 12,956 | | | | 6,682 | |
Repurchase of common stock | | | (47,462 | ) | | | (6,915 | ) |
| |
|
|
| |
|
|
|
Net cash used in financing activities | | | (34,506 | ) | | | (233 | ) |
| |
|
|
| |
|
|
|
Net increase in cash and cash equivalents | | | 6,141 | | | | 36,440 | |
Cash and cash equivalents, beginning of period | | | 212,562 | | | | 155,191 | |
| |
|
|
| |
|
|
|
Cash and cash equivalents, end of period | | $ | 218,703 | | | $ | 191,631 | |
| |
|
|
| |
|
|
|