Exhibit 99.1
| | |
Contact: | | Michael R. Kourey, CFO |
| | Polycom, Inc. |
| | 925-924-5742 |
| | mkourey@polycom.com |
POLYCOM REPORTS FOURTH QUARTER EARNINGS
Record Revenues of $156.1M;
Record Operating Cash Flow of $41.5M
PLEASANTON, Calif. – January 25, 2006 –Polycom®, Inc. (NASDAQ: PLCM), the world’s leading provider of unified collaborative communications solutions, today reported its earnings for the fourth quarter ended December 31, 2005.
Fourth quarter 2005 consolidated net revenues were $156.1 million, compared to $146.5 million recorded for the fourth quarter of 2004. Non-GAAP net income in the fourth quarter of 2005 was $21.0 million, or 23 cents per diluted share. This compares to Non-GAAP net income of $22.5 million, or 22 cents per diluted share, for the fourth quarter of 2004. Non-GAAP financial measures exclude acquisition-related costs, purchased in-process research and development costs, amortization and impairment of purchased intangibles, restructuring costs, litigation reserves and payments, gain (loss) on strategic investments, income tax effect of the preceding adjustments, tax charge associated with the repatriation of foreign earnings at a one-time favorable tax rate under the American Jobs Creation Act of 2004, income (loss) from discontinued operations, net of taxes, and gain from sale of discontinued operations, net of taxes. GAAP net income for the fourth quarter of 2005 was $9.3 million, or 10 cents per diluted share, compared to $8.1 million, or 8 cents per diluted share, for the same period last year.
For the year ended December 31, 2005, net revenues were $580.7 million, compared to $540.3 million for the year ended December 31, 2004. Non-GAAP net income for 2005 was $75.5 million, or 78 cents per diluted share, compared to $71.4 million, or 70 cents per diluted share for the comparable period of 2004. GAAP net income for the year ended December 31, 2005 was $62.7 million, or 65 cents per diluted share, compared to GAAP net income of $35.3 million, or 35 cents per diluted share, for the same period last year.
The reconciliation of the GAAP statement of operations amounts to the respective Non-GAAP figures, for the three and twelve months ended December 31, 2005 and 2004, is set forth at the end of this press release.
On a product line basis, consolidated net revenues for the fourth quarter of 2005 were comprised of 53 percent video communications, or $83.1 million; 22 percent network systems, or $33.9 million; and 25 percent voice communications, or $39.1 million. This compares to the fourth quarter of 2004, in which consolidated net revenues were comprised of 53 percent video communications, or $78.0 million; 26 percent network systems, or $37.8 million; and 21 percent voice communications, or $30.7 million.
“In Q4, we began to experience the benefit that voice over IP is bringing to the video communications arena and the collaborative communications space as a whole,” said Robert Hagerty, president and CEO. “Our VoIP product revenues again grew over 100% year over year and our video growth rate jumped—delivering a 10% sequential growth rate in the fourth quarter. This increase in demand is validating our vision for an integrated, IP based collaboration solution. In fact, our customers are adopting this
technology at record levels due to the ever increasing need for real-time collaboration across corporate and geographic boundaries. Applications in enterprise, government, education, and healthcare are growing rapidly as converged, remote collaboration is becoming simple and reliable in IP environments.”
Hagerty continued, “2006 is a turning point for our industry. For the first time, IP connectivity is providing customers not just bandwidth, but the mechanism for seamless integration with call management, or PBX functionality, and with presence-based, or instant messaging, communications models. This is why Polycom has been aggressively executing on our strategy of closely partnering with the leading communications providers in the world, such as Alcatel, Avaya, Cisco, IBM, Microsoft, Nortel, and others. Our integrated offering gives customers the best-of-breed solutions for their collaborative communications needs.”
“With our record revenues of $156.1 million and our strong margins, we generated $41.5 million in positive operating cash flow in the fourth quarter,” said Michael Kourey, senior vice president, finance and administration, and CFO. “In concert with our positive operating results, we also achieved record levels of backlog and deferred revenues. During Q4, we purchased $85 million in Polycom stock and exited the quarter with a remaining $119 million authorization under the current share repurchase program.”
About Polycom
Polycom, Inc. is the worldwide leader in unified collaborative communications (UCC) that maximize the efficiency and productivity of people and organizations by integrating the broadest array of video, voice, data and Web solutions to deliver the ultimate communications experience. Polycom’s high quality, standards-based conferencing and collaboration solutions are easy to deploy and manage, as well as intuitive to use. Supported by an open architecture, they integrate seamlessly with leading telephony and presence-based networks. With its market driving technologies, best-in-class products, alliance partnerships, and world-class service, Polycom is the smart choice for organizations seeking proven solutions and a competitive advantage in real-time communications and collaboration. 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, within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, regarding future events, future demand for our products, and the future performance of the Company, including statements regarding customer adoption rates and the Company’s execution of its partnering strategy. These forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially, including the impact of competition on our product sales and for our customers and partners, potential fluctuations in results and future growth rates, the market acceptance of Polycom’s products, such as voice and video over IP products, and changing market demands, possible delays in the development, availability and shipment of new products, increasing costs and differing uses of capital, challenges associated with integrating acquired companies, changes in key personnel, and risks associated with changes in general economic conditions. Many of these risks and uncertainties are discussed in the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2005, and in other reports filed by Polycom with the SEC. Polycom disclaims any intent or obligations to update these forward-looking statements.
As has been noted on the Company’s web site since January 12, 2006, Polycom will hold a conference call today, January 25, 2006, at 5:00 p.m. ET/2:00 p.m. PT to discuss its fourth quarter earnings. 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, by calling 800-618-9649; and for callers outside of the US and Canada, by calling 415-908-6244,
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 21280997. 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 and the Polycom logo are registered trademarks in the U.S. and various countries. All other trademarks are the property of their respective owners. ©2006, Polycom, Inc. All rights reserved.
POLYCOM, INC.
Non-GAAP Condensed Consolidated Statements of Operations
Excluding Acquisition-related costs, Purchased in-process R&D costs, Amortization and impairment of
purchased intangibles, Restructuring costs, Litigation reserves and payments, Gain (loss) on strategic investments,
Income tax effect of preceding adjustments, Tax charge associated with the repatriation of foreign earnings
at a one-time favorable tax rate under the American Jobs Creation Act of 2004,
Income (loss) from discontinued operations, and Gain from sale of discontinued operations, net of taxes
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | Three Months Ended
| | | Twelve Months Ended
| |
| | December 31, 2005
| | | December 31, 2004
| | | December 31, 2005
| | | December 31, 2004
| |
Revenues: | | | | | | | | | | | | | | | | |
Product revenues | | $ | 137,343 | | | $ | 130,987 | | | $ | 511,462 | | | $ | 483,535 | |
Service revenues | | | 18,709 | | | | 15,523 | | | | 69,197 | | | | 56,717 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 156,052 | | | | 146,510 | | | | 580,659 | | | | 540,252 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | |
Cost of product revenues | | | 50,209 | | | | 43,641 | | | | 179,837 | | | | 161,619 | |
Cost of service revenues | | | 10,252 | | | | 9,605 | | | | 39,680 | | | | 37,092 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 60,461 | | | | 53,246 | | | | 219,517 | | | | 198,711 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 95,591 | | | | 93,264 | | | | 361,142 | | | | 341,541 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | |
Sales and marketing | | | 37,131 | | | | 31,139 | | | | 142,719 | | | | 120,699 | |
Research and development | | | 23,760 | | | | 22,582 | | | | 91,479 | | | | 92,076 | |
General and administrative | | | 8,494 | | | | 10,279 | | | | 35,631 | | | | 36,942 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 69,385 | | | | 64,000 | | | | 269,829 | | | | 249,717 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income | | | 26,206 | | | | 29,264 | | | | 91,313 | | | | 91,824 | |
| | | | |
Interest income, net | | | 3,346 | | | | 2,283 | | | | 12,848 | | | | 7,279 | |
Other expense, net | | | (28 | ) | | | (762 | ) | | | (5 | ) | | | (1,330 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income before provision for income taxes | | | 29,524 | | | | 30,785 | | | | 104,156 | | | | 97,773 | |
Provision for income taxes | | | 8,493 | | | | 8,311 | | | | 28,644 | | | | 26,398 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Non-GAAP net income | | $ | 21,031 | | | $ | 22,474 | | | $ | 75,512 | | | $ | 71,375 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.23 | | | $ | 0.23 | | | $ | 0.79 | | | $ | 0.72 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.23 | | | $ | 0.22 | | | $ | 0.78 | | | $ | 0.70 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 91,159 | | | | 98,678 | | | | 95,691 | | | | 99,334 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 92,385 | | | | 101,901 | | | | 97,014 | | | | 102,018 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Use of Non-GAAP Financial Information
To supplement our consolidated financial statements presented on a GAAP basis, Polycom uses non-GAAP 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 non-GAAP 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 non-GAAP 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
| | | Twelve Months Ended
| |
| | December 31, 2005
| | | December 31, 2004
| | | December 31, 2005
| | | December 31, 2004
| |
Revenues: | | | | | | | | | | | | | | | | |
Product revenues | | $ | 137,343 | | | $ | 130,987 | | | $ | 511,462 | | | $ | 483,535 | |
Service revenues | | | 18,709 | | | | 15,523 | | | | 69,197 | | | | 56,717 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 156,052 | | | | 146,510 | | | | 580,659 | | | | 540,252 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | |
Cost of product revenues | | | 50,209 | | | | 43,641 | | | | 179,837 | | | | 161,619 | |
Cost of service revenues | | | 10,252 | | | | 9,605 | | | | 39,680 | | | | 37,092 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 60,461 | | | | 53,246 | | | | 219,517 | | | | 198,711 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 95,591 | | | | 93,264 | | | | 361,142 | | | | 341,541 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | |
Sales and marketing | | | 37,131 | | | | 31,139 | | | | 142,719 | | | | 120,699 | |
Research and development | | | 23,760 | | | | 22,582 | | | | 91,479 | | | | 92,076 | |
General and administrative | | | 8,494 | | | | 10,279 | | | | 35,631 | | | | 36,942 | |
Acquisition-related costs | | | 30 | | | | 66 | | | | 351 | | | | 1,394 | |
Purchased in-process research and development | | | — | | | | — | | | | 300 | | | | 4,600 | |
Amortization and impairment of purchased intangibles | | | 3,585 | | | | 2,725 | | | | 8,790 | | | | 20,521 | |
Restructuring costs | | | (7 | ) | | | 1,125 | | | | 633 | | | | 1,387 | |
Litigation reserves and payments | | | — | | | | 15,905 | | | | (93 | ) | | | 20,951 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 72,993 | | | | 83,821 | | | | 279,810 | | | | 298,570 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income | | | 22,598 | | | | 9,443 | | | | 81,332 | | | | 42,971 | |
| | | | |
Interest income, net | | | 3,346 | | | | 2,283 | | | | 12,848 | | | | 7,279 | |
Gain (loss) on strategic investments | | | (1,600 | ) | | | 4 | | | | 2,908 | | | | (12 | ) |
Other expense, net | | | (28 | ) | | | (762 | ) | | | (5 | ) | | | (1,330 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations before provision for income taxes | | | 24,316 | | | | 10,968 | | | | 97,083 | | | | 48,908 | |
Provision for income taxes | | | 15,051 | | | | 2,944 | | | | 34,722 | | | | 14,332 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations | | | 9,265 | | | | 8,024 | | | | 62,361 | | | | 34,576 | |
| | | | |
Income from discontinued operations, net of taxes | | | — | | | | — | | | | — | | | | 296 | |
Gain from sale of discontinued operations, net of taxes | | | — | | | | 115 | | | | 384 | | | | 477 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Net income | | $ | 9,265 | | | $ | 8,139 | | | $ | 62,745 | | | $ | 35,349 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share: | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.10 | | | $ | 0.08 | | | $ | 0.66 | | | $ | 0.36 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.10 | | | $ | 0.08 | | | $ | 0.66 | | | $ | 0.36 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share: | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.10 | | | $ | 0.08 | | | $ | 0.65 | | | $ | 0.35 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.10 | | | $ | 0.08 | | | $ | 0.65 | | | $ | 0.35 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 91,159 | | | | 98,678 | | | | 95,691 | | | | 99,334 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 92,385 | | | | 101,901 | | | | 97,014 | | | | 102,018 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
POLYCOM, INC.
2005 GAAP to Non-GAAP Reconciliation
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, 2005
| | | Twelve Months Ended December 31, 2005
| |
| | GAAP
| | | Excluded
| | | Non-GAAP
| | | GAAP
| | | Excluded
| | | Non-GAAP
| |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenues | | $ | 137,343 | | | $ | — | | | $ | 137,343 | | | $ | 511,462 | | | $ | — | | | $ | 511,462 | |
Service revenues | | | 18,709 | | | | — | | | | 18,709 | | | | 69,197 | | | | — | | | | 69,197 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 156,052 | | | | — | | | | 156,052 | | | | 580,659 | | | | — | | | | 580,659 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenues | | | 50,209 | | | | — | | | | 50,209 | | | | 179,837 | | | | — | | | | 179,837 | |
Cost of service revenues | | | 10,252 | | | | — | | | | 10,252 | | | | 39,680 | | | | — | | | | 39,680 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 60,461 | | | | — | | | | 60,461 | | | | 219,517 | | | | — | | | | 219,517 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 95,591 | | | | — | | | | 95,591 | | | | 361,142 | | | | — | | | | 361,142 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 37,131 | | | | — | | | | 37,131 | | | | 142,719 | | | | — | | | | 142,719 | |
Research and development | | | 23,760 | | | | — | | | | 23,760 | | | | 91,479 | | | | — | | | | 91,479 | |
General and administrative | | | 8,494 | | | | — | | | | 8,494 | | | | 35,631 | | | | — | | | | 35,631 | |
Acquisition-related costs | | | 30 | | | | 30 | | | | — | | | | 351 | | | | 351 | | | | — | |
Purchased in-process research and development | | | — | | | | — | | | | — | | | | 300 | | | | 300 | | | | — | |
Amortization and impairment of purchased intangibles | | | 3,585 | | | | 3,585 | | | | — | | | | 8,790 | | | | 8,790 | | | | — | |
Restructuring costs | | | (7 | ) | | | (7 | ) | | | — | | | | 633 | | | | 633 | | | | — | |
Litigation reserves and payments | | | — | | | | — | | | | — | | | | (93 | ) | | | (93 | ) | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 72,993 | | | | 3,608 | | | | 69,385 | | | | 279,810 | | | | 9,981 | | | | 269,829 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income | | | 22,598 | | | | (3,608 | ) | | | 26,206 | | | | 81,332 | | | | (9,981 | ) | | | 91,313 | |
| | | | | | |
Interest income, net | | | 3,346 | | | | — | | | | 3,346 | | | | 12,848 | | | | — | | | | 12,848 | |
Gain (loss) on strategic investments | | | (1,600 | ) | | | (1,600 | ) | | | — | | | | 2,908 | | | | 2,908 | | | | — | |
Other expense, net | | | (28 | ) | | | — | | | | (28 | ) | | | (5 | ) | | | — | | | | (5 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations before provision for income taxes | | | 24,316 | | | | (5,208 | ) | | | 29,524 | | | | 97,083 | | | | (7,073 | ) | | | 104,156 | |
Provision for income taxes | | | 15,051 | | | | 6,558 | A | | | 8,493 | | | | 34,722 | | | | 6,078 | A | | | 28,644 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations | | | 9,265 | | | | (11,766 | ) | | | 21,031 | | | | 62,361 | | | | (13,151 | ) | | | 75,512 | |
| | | | | | |
Income from discontinued operations, net of taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain from sale of discontinued operations, net of taxes | | | — | | | | — | | | | — | | | | 384 | | | | 384 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Net income | | $ | 9,265 | | | $ | (11,766 | ) | | $ | 21,031 | | | $ | 62,745 | | | $ | (12,767 | ) | | $ | 75,512 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.10 | | | $ | (0.13 | ) | | $ | 0.23 | | | $ | 0.66 | | | $ | (0.13 | ) | | $ | 0.79 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.10 | | | $ | (0.13 | ) | | $ | 0.23 | | | $ | 0.66 | | | $ | (0.13 | ) | | $ | 0.79 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.10 | | | $ | (0.13 | ) | | $ | 0.23 | | | $ | 0.65 | | | $ | (0.13 | ) | | $ | 0.78 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.10 | | | $ | (0.13 | ) | | $ | 0.23 | | | $ | 0.65 | | | $ | (0.13 | ) | | $ | 0.78 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 91,159 | | | | | | | | 91,159 | | | | 95,691 | | | | | | | | 95,691 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 92,385 | | | | | | | | 92,385 | | | | 97,014 | | | | | | | | 97,014 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
| | |
Note A: | | Non-GAAP Provision for Income Taxes excludes $7.5 million related to a distribution of cash from our foreign subsidiaries of $137.5 million, of which $118.1 million is deemed an extraordinary dividend. The resultant tax reflects the one-time favorable tax rates pursuant to the American Jobs Creation Act of 2004. |
POLYCOM, INC.
2004 GAAP to Non-GAAP Reconciliation
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, 2004
| | | Twelve Months Ended December 31, 2004
| |
| | GAAP
| | | Excluded
| | | Non-GAAP
| | | GAAP
| | | Excluded
| | | Non-GAAP
| |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenues | | $ | 130,987 | | | $ | — | | | $ | 130,987 | | | $ | 483,535 | | | $ | — | | | $ | 483,535 | |
Service revenues | | | 15,523 | | | | — | | | | 15,523 | | | | 56,717 | | | | — | | | | 56,717 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total revenues | | | 146,510 | | | | — | | | | 146,510 | | | | 540,252 | | | | — | | | | 540,252 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenues | | | 43,641 | | | | — | | | | 43,641 | | | | 161,619 | | | | — | | | | 161,619 | |
Cost of service revenues | | | 9,605 | | | | — | | | | 9,605 | | | | 37,092 | | | | — | | | | 37,092 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total cost of revenues | | | 53,246 | | | | — | | | | 53,246 | | | | 198,711 | | | | — | | | | 198,711 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross profit | | | 93,264 | | | | — | | | | 93,264 | | | | 341,541 | | | | — | | | | 341,541 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 31,139 | | | | — | | | | 31,139 | | | | 120,699 | | | | — | | | | 120,699 | |
Research and development | | | 22,582 | | | | — | | | | 22,582 | | | | 92,076 | | | | — | | | | 92,076 | |
General and administrative | | | 10,279 | | | | — | | | | 10,279 | | | | 36,942 | | | | — | | | | 36,942 | |
Acquisition-related costs | | | 66 | | | | 66 | | | | — | | | | 1,394 | | | | 1,394 | | | | — | |
Purchased in-process research and development | | | — | | | | — | | | | — | | | | 4,600 | | | | 4,600 | | | | — | |
Amortization of purchased intangibles | | | 2,725 | | | | 2,725 | | | | — | | | | 20,521 | | | | 20,521 | | | | — | |
Restructuring costs | | | 1,125 | | | | 1,125 | | | | — | | | | 1,387 | | | | 1,387 | | | | — | |
Litigation reserves and payments | | | 15,905 | | | | 15,905 | | | | — | | | | 20,951 | | | | 20,951 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total operating expenses | | | 83,821 | | | | 19,821 | | | | 64,000 | | | | 298,570 | | | | 48,853 | | | | 249,717 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Operating income | | | 9,443 | | | | (19,821 | ) | | | 29,264 | | | | 42,971 | | | | (48,853 | ) | | | 91,824 | |
| | | | | | |
Interest income, net | | | 2,283 | | | | — | | | | 2,283 | | | | 7,279 | | | | — | | | | 7,279 | |
Gain (loss) on strategic investments | | | 4 | | | | 4 | | | | — | | | | (12 | ) | | | (12 | ) | | | — | |
Other expense, net | | | (762 | ) | | | — | | | | (762 | ) | | | (1,330 | ) | | | — | | | | (1,330 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations before provision for income taxes | | | 10,968 | | | | (19,817 | ) | | | 30,785 | | | | 48,908 | | | | (48,865 | ) | | | 97,773 | |
Provision for income taxes | | | 2,944 | | | | (5,367 | ) | | | 8,311 | | | | 14,332 | | | | (12,066 | ) | | | 26,398 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Income from continuing operations | | | 8,024 | | | | (14,450 | ) | | | 22,474 | | | | 34,576 | | | | (36,799 | ) | | | 71,375 | |
| | | | | | |
Income from discontinued operations, net of taxes | | | — | | | | — | | | | — | | | | 296 | | | | 296 | | | | — | |
Gain from sale of discontinued operations, net of taxes | | | 115 | | | | 115 | | | | — | | | | 477 | | | | 477 | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Net income | | $ | 8,139 | | | $ | (14,335 | ) | | $ | 22,474 | | | $ | 35,349 | | | $ | (36,026 | ) | | $ | 71,375 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.08 | | | $ | (0.15 | ) | | $ | 0.23 | | | $ | 0.36 | | | $ | (0.36 | ) | | $ | 0.72 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Basic net income per share | | $ | 0.08 | | | $ | (0.15 | ) | | $ | 0.23 | | | $ | 0.36 | | | $ | (0.36 | ) | | $ | 0.72 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Income per share from continuing operations | | $ | 0.08 | | | $ | (0.14 | ) | | $ | 0.22 | | | $ | 0.35 | | | $ | (0.35 | ) | | $ | 0.70 | |
Income per share from discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Gain per share from sale of discontinued operations, net | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Diluted net income per share | | $ | 0.08 | | | $ | (0.14 | ) | | $ | 0.22 | | | $ | 0.35 | | | $ | (0.35 | ) | | $ | 0.70 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Weighted average shares outstanding for basic net income per share | | | 98,678 | | | | | | | | 98,678 | | | | 99,334 | | | | | | | | 99,334 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
Weighted average shares outstanding for diluted net income per share | | | 101,901 | | | | | | | | 101,901 | | | | 102,018 | | | | | | | | 102,018 | |
| |
|
|
| | | | | |
|
|
| |
|
|
| | | | | |
|
|
|
POLYCOM, INC.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
| | | | | | |
| | December 31, 2005
| | December 31, 2004
|
ASSETS | | | | | | |
Current assets | | | | | | |
Cash and cash equivalents | | $ | 189,271 | | $ | 96,331 |
Short-term investments | | | 88,191 | | | 118,009 |
Trade receivables, net | | | 69,419 | | | 62,535 |
Inventories | | | 45,782 | | | 27,804 |
Deferred taxes | | | 31,407 | | | 20,879 |
Prepaid expenses and other current assets | | | 13,668 | | | 19,898 |
| |
|
| |
|
|
Total current assets | | | 437,738 | | | 345,456 |
| | |
Property and equipment, net | | | 35,293 | | | 37,544 |
Long-term investments | | | 182,942 | | | 320,907 |
Goodwill | | | 359,071 | | | 352,572 |
Purchased intangibles, net | | | 20,332 | | | 26,915 |
Deferred taxes | | | 17,070 | | | 49,060 |
Other assets | | | 18,954 | | | 22,187 |
| |
|
| |
|
|
Total assets | | $ | 1,071,400 | | $ | 1,154,641 |
| |
|
| |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | |
Current liabilities | | | | | | |
Accounts payable | | $ | 46,882 | | $ | 45,682 |
Accrued payroll and related liabilities | | | 13,092 | | | 18,852 |
Taxes payable | | | 60,784 | | | 52,665 |
Deferred revenue | | | 37,908 | | | 26,889 |
Other accrued liabilities | | | 32,832 | | | 30,065 |
| |
|
| |
|
|
Total current liabilities | | | 191,498 | | | 174,153 |
| | |
Long-term deferred revenue | | | 12,915 | | | 5,238 |
Other long-term liabilities | | | 10,118 | | | 10,636 |
| |
|
| |
|
|
Total liabilities | | | 214,531 | | | 190,027 |
| | |
Stockholders’ equity | | | 856,869 | | | 964,614 |
| |
|
| |
|
|
Total liabilities and stockholders’ equity | | $ | 1,071,400 | | $ | 1,154,641 |
| |
|
| |
|
|
POLYCOM, INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| | | | | | | | |
| | Twelve Months Ended
| |
| | December 31, 2005
| | | December 31, 2004
| |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 62,745 | | | $ | 35,349 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Gain from sale of discontinued operations, net of taxes | | | (384 | ) | | | (477 | ) |
Depreciation and amortization | | | 20,720 | | | | 19,971 | |
Amortization and impairment of purchased intangibles | | | 8,790 | | | | 20,521 | |
Provision for (benefit from) doubtful accounts | | | — | | | | (210 | ) |
Provision for (benefit from) excess and obsolete inventories | | | (731 | ) | | | (202 | ) |
Tax benefit from exercise of stock options | | | 1,408 | | | | 6,530 | |
(Gain) Loss on strategic investments | | | (2,908 | ) | | | 12 | |
Amortization of unearned stock-based compensation | | | 35 | | | | 214 | |
Purchase of in-process research and development | | | 300 | | | | 4,600 | |
Loss on disposals of property and equipment | | | 367 | | | | 513 | |
| | |
Changes in assets and liabilities, net of the effect of acquisitions: | | | | | | | | |
Trade receivables | | | (6,447 | ) | | | (17,297 | ) |
Inventories | | | (16,290 | ) | | | 614 | |
Deferred taxes | | | 20,916 | | | | 423 | |
Prepaid expenses and other assets | | | 6,341 | | | | (2,837 | ) |
Accounts payable | | | 209 | | | | 8,324 | |
Taxes payable | | | 7,899 | | | | 2,257 | |
Other accrued liabilities | | | 14,414 | | | | 1,272 | |
| |
|
|
| |
|
|
|
Net cash provided by operating activities | | | 117,384 | | | | 79,577 | |
| |
|
|
| |
|
|
|
Cash flows from investing activities: | | | | | | | | |
Purchase of property and equipment | | | (16,758 | ) | | | (19,285 | ) |
Purchases of investments | | | (458,806 | ) | | | (561,755 | ) |
Proceeds from sale and maturity of investments | | | 631,673 | | | | 556,453 | |
Proceeds from sale of discontinued operations | | | 604 | | | | 751 | |
Net cash paid in purchase acquisitions | | | (8,648 | ) | | | (94,993 | ) |
| |
|
|
| |
|
|
|
Net cash provided by (used in) investing activities | | | 148,065 | | | | (118,829 | ) |
| |
|
|
| |
|
|
|
Cash flows from financing activities: | | | | | | | | |
Proceeds from issuance of common stock under employee option and stock purchase plans | | | 11,458 | | | | 33,816 | |
Repurchase of common stock | | | (183,967 | ) | | | (52,545 | ) |
| |
|
|
| |
|
|
|
Net cash used in financing activities | | | (172,509 | ) | | | (18,729 | ) |
| |
|
|
| |
|
|
|
Net increase (decrease) in cash and cash equivalents | | | 92,940 | | | | (57,981 | ) |
Cash and cash equivalents, beginning of period | | | 96,331 | | | | 154,312 | |
| |
|
|
| |
|
|
|
Cash and cash equivalents, end of period | | $ | 189,271 | | | $ | 96,331 | |
| |
|
|
| |
|
|
|