Teledyne FLIR 10Q/A 2004 Q2 Quarterly report (amended)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

Amendment #1

(Mark one)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended June 30, 2004

¨	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 0-21918

FLIR Systems, Inc.

(Exact name of Registrant as specified in its charter)


Oregon		93-0708501
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

16505 S.W. 72nd Avenue, Portland, Oregon		97224
(Address of principal executive offices)		(Zip Code)

(503) 684-3731

(Registrant’s telephone number, including area code)

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 x. No ¨.

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No ¨

At July 30, 2004, there were 33,759,402 shares of the Registrant’s common stock, $0.01, par value, outstanding.

This Amendment on Form 10-Q/A amends the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2004, as filed by the Registrant on August 6, 2004, and is being filed to reflect a correction to a disclosure under the heading “Gross Profit” in Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

INDEX


PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements

	Consolidated Statements of Income – Three Months and Six Months Ended June 30, 2004 and 2003 (unaudited)	1

	Consolidated Balance Sheets – June 30, 2004 (unaudited) and December 31, 2003	2

	Consolidated Statements of Cash Flows –Six Months Ended June 30, 2004 and 2003 (unaudited)	3

	Notes to the Consolidated Financial Statements (unaudited)	4

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	18

Item 4.	Controls and Procedures	18

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings	19

Item 2.	Changes in Securities	19

Item 4.	Submission of Matters to a Vote of Shareholders	19

Item 6.	Exhibits and Current Reports on Form 8-K	19

	Signature	21

PART 1. FINANCIAL INFORMATION

Item 1. Financial Statements

FLIR SYSTEMS, INC.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

(Unaudited)


	Three Months Ended June 30,					Six Months Ended June 30,
	2004			2003		2004		2003
Revenue	$	119,295		$	75,162	$	228,156	$	144,333
Cost of goods sold		58,271			36,041		113,712		69,169

Gross profit		61,024			39,121		114,444		75,164

Operating expenses:
Research and development		10,784			7,785		21,382		15,383
Selling, general and administrative		23,026			15,749		43,986		30,385

Total operating expenses		33,810			23,534		65,368		45,768

Earnings from operations		27,214			15,587		49,076		29,396

Interest expense		2,006			530		4,107		789
Other expenses (income), net		(224	)		557		608		450

Earnings before income taxes		25,432			14,500		44,361		28,157

Income tax provision		7,506			4,785		13,752		9,292

Net earnings	$	17,926		$	9,715	$	30,609	$	18,865

Net earnings per share:
Basic	$	0.53		$	0.28	$	0.92	$	0.55

Diluted	$	0.50		$	0.27	$	0.87	$	0.52

The accompanying notes are an integral part of these consolidated financial statements.

FLIR SYSTEMS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except par value)


	June 30, 2004		December 31, 2003
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	67,003	$	197,993
Accounts receivable, net		89,056		79,332
Inventories, net		86,915		75,959
Prepaid expenses and other current assets		19,880		19,997
Deferred income taxes, net		9,908		8,832

Total current assets		272,762		382,113

Property and equipment, net		31,887		22,758
Deferred income taxes, net		6,500		21,146
Goodwill		149,475		12,500
Intangible assets, net		49,991		4,036
Other assets		8,887		7,870

	$	519,502	$	450,423

LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	29,083	$	26,427
Deferred revenue		5,075		4,540
Accrued payroll and related liabilities		14,664		12,778
Accrued product warranties		5,031		3,511
Advance payments from customers		8,531		12,112
Other current liabilities		10,456		8,227
Accrued income taxes		194		2,742
Current portion of long-term debt		128		—

Total current liabilities		73,162		70,337

Long-term debt		204,950		204,369
Pension and other long-term liabilities		11,332		10,875

Commitments and contingencies

Shareholders’ equity:
Preferred stock, $0.01 par value, 10,000 shares authorized; no shares issued at June 30, 2004, and December 31, 2003		—		—
Common stock, $0.01 par value, 100,000 shares authorized, 33,706 and 32,863 shares issued at June 30, 2004, and December 31, 2003, respectively, and additional paid-in capital		192,934		156,154
Retained earnings		31,997		1,388
Accumulated other comprehensive earnings		5,127		7,300

Total shareholders’ equity		230,058		164,842

	$	519,502	$	450,423

The accompanying notes are an integral part of these consolidated financial statements.

FLIR SYSTEMS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)


	Six Months Ended June 30,
	2004			2003
Cash flows from operating activities:
Net earnings	$	30,609		$	18,865
Earnings charges not affecting cash:
Depreciation and amortization		7,283			2,898
Disposals and write-offs of property and equipment		(68	)		27
Income tax benefit of stock options		10,231			3,488
Changes in operating assets and liabilities:
Increase in accounts receivable		(2,275	)		(8,291	)
Increase in inventories		(1,485	)		(3,682	)
Increase in prepaid expenses and other current assets		(315	)		(5,104	)
Increase in other assets		(528	)		(247	)
(Decrease) increase in accounts payable		(837	)		1,941
(Decrease) increase in deferred revenue		(808	)		124
(Decrease) increase in accrued payroll and other liabilities		(1,079	)		1,103
Decrease in accrued income taxes		(2,351	)		(1,741	)
Increase in pension and other long-term liabilities		603			869

Cash provided by operating activities		38,980			10,250

Cash flows from investing activities:
Additions to property and equipment		(6,914	)		(1,420	)
Proceeds on sale of property and equipment		149			12
Acquisition of Indigo Systems Corporation, net of cash acquired		(159,961	)		—
Investment in insurance contracts		—			(1,601	)
Other investments		(617	)		—

Cash used by investing activities		(167,343	)		(3,009	)

Cash flows from financing activities:
Proceeds from issuance of convertible notes, net of issuance costs		—			203,894
Repayment of capital leases and other long-term debt		(3,691	)		—
Repurchase of common stock		(3,144	)		(59,116	)
Proceeds from exercise of stock options		5,208			4,596
Stock issued pursuant to employee stock purchase plan		758			551

Cash (used) provided by financing activities		(869	)		149,925

Effect of exchange rate changes on cash		(1,758	)		435

Net increase in cash and cash equivalents		(130,990	)		157,601
Cash and cash equivalents, beginning of period		197,993			46,606

Cash and cash equivalents, end of period	$	67,003		$	204,207

The accompanying notes are an integral part of these consolidated financial statements.

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1. Basis of Presentation

The accompanying consolidated financial statements of FLIR Systems, Inc. (the “Company”) are unaudited and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. In the opinion of management, these statements have been prepared on the same basis as the audited consolidated financial statements and include all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of the consolidated financial position and results of operations for the interim periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2003.

The accompanying financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated. The results of operations for the interim periods presented are not necessarily indicative of the operating results to be expected for any subsequent interim period or for the year ending December 31, 2004.

Certain minor reclassifications have been made to prior year’s data to conform to the current year’s presentation. These reclassifications had no impact on previously reported results of operations or shareholders’ equity.

Note 2. Stock-based Compensation

The Company has two stock incentive plans for employees and consultants, one stock option plan for non-employee directors and one employee stock purchase plan, which are more fully described in Notes 1 and 14 in the “Notes to the Consolidated Financial Statements” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2003.

The Company follows the provisions of Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations in accounting for its stock-based employee compensation plans. No stock-based employee compensation costs are reflected in net earnings, as all options granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of grant.

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Note 2. Stock-based Compensation—(Continued)

The following table illustrates the effect on net earnings and earnings per share if the Company had applied the fair value recognition provisions of Statement of Financial Accounting Standards (“SFAS”) No. 123, “Accounting for Stock-Based Compensation,” to stock-based employee compensation (in thousands, except per share amounts):


	Three Months Ended June 30,						Six Months Ended June 30,
	2004			2003			2004			2003
Net earnings – as reported	$	17,926		$	9,715		$	30,609		$	18,865
Deduct: Total stock-based compensation expense determined under fair value method		(4,259	)		(1,615	)		(7,371	)		(3,211	)

Net earnings – pro forma	$	13,667		$	8,100		$	23,238		$	15,654

Earnings per share:
Basic – as reported	$	0.53		$	0.28		$	0.92		$	0.55
Diluted – as reported	$	0.50		$	0.27		$	0.87		$	0.52
Earnings per share:
Basic – pro forma	$	0.41		$	0.23		$	0.70		$	0.45
Diluted – pro forma	$	0.38		$	0.23		$	0.66		$	0.43

The fair value of the stock-based awards granted in the three and six months ended June 30, 2004 and 2003 reported above was estimated using the Black-Scholes option pricing model with the following weighted-average assumptions:


	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Employee Stock Option Plans:
Risk-free interest rate	2.7	%	1.8	%	2.4	%	1.9	%
Expected dividend yield	0.0	%	0.0	%	0.0	%	0.0	%
Expected life	3 years		3 years		3 years		3 years
Expected volatility	53.3	%	60.0	%	54.2	%	60.5	%
Employee Stock Purchase Plan:
Risk-free interest rate	1.1	%	1.3	%	1.1	%	1.3	%
Expected dividend yield	0.0	%	0.0	%	0.0	%	0.0	%
Expected life	6 months		6 months		6 months		6 months
Expected volatility	37.3	%	48.4	%	37.3	%	48.4	%

The effects of applying SFAS 123 in the above pro forma disclosures are not necessarily indicative of future amounts. The Black-Scholes option pricing model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option pricing models require the input of highly subjective assumptions, including the expected stock price volatility.

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Note 2. Stock-based Compensation—(Continued)

Under the Black-Scholes option pricing model, the weighted-average estimated values of shares granted were (in thousands, except per share amounts):


	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Employee Stock Option Plans:
Per share	$	17.04	$	11.43	$	15.16	$	11.35
Total estimated value	$	1,460	$	488	$	19,564	$	539

Employee Stock Purchase Plan:
Per share	$	9.67	$	7.18	$	9.67	$	7.18
Total estimated value	$	491	$	370	$	491	$	370

Note 3. Net Earnings Per Share

Basic earnings per share is based on the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed in a manner similar to basic earnings per share except that the weighted shares outstanding are increased to include additional shares from the assumed exercise of stock options, if dilutive. The number of additional shares is calculated by assuming that outstanding stock options were exercised and that the proceeds from such exercises were used to acquire shares of common stock at the average market price during the reporting period.

The following table sets forth the reconciliation of the denominator utilized in the computation of basic and diluted earnings per share (in thousands):


	Three Months Ended June 30,		Six Months Ended June 30,
	2004	2003	2004	2003
Weighted average number of common shares outstanding	33,602	34,492	33,407	34,579
Assumed exercises of stock options net of shares assumed reacquired under the treasury stock method	2,017	1,453	1,960	1,441

Diluted shares outstanding	35,619	35,945	35,367	36,020

Stock options of 4,000 and 4,000 for the three months ended June 30, 2004 and 2003, respectively, and 31,000 and 3,000 for the six months ended June 30, 2004 and 2003, respectively, were excluded for purposes of diluted earnings per share since the effect would have been anti-dilutive.

In addition, 4,731,426 shares issuable on conversion of the Company’s convertible notes have been excluded for purposes of diluted earnings per share, as the terms that allow for conversion as described in the prospectus have not been met. One of the terms that allows for conversion is the Company’s stock closing at a price of $57.70 per share or higher for no fewer than 20 of the last 30 trading days of a fiscal quarter.

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Note 3. Net Earnings Per Share – (Continued)

When any of the terms that allow for conversion have been met, the Company will report diluted earnings per share as required by SFAS 128, “Earnings per Share,” using the “if converted” method. Under the “if converted” method, net earnings as used for purposes of computing diluted earnings per share is the reported net earnings adjusted for convertible debt interest costs, net of tax, as if the converted debt was converted at the beginning of the reported period when the conversion circumstances are met. Likewise, diluted shares outstanding are adjusted as if the conversion had taken place at the beginning of the reported period.

Pro forma disclosure of the Company’s diluted earnings per share using the “if converted” method and assuming conversion at the time of issuance (June 2003) of the convertible debt is as follows (in thousands, except per share amounts):


	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Net earnings – as reported	$	17,926	$	9,715	$	30,609	$	18,865
Add: Interest expense associated with convertible debt, net of tax		1,097		364		2,195		364

Net earnings – “if converted”	$	19,023	$	10,079	$	32,804	$	19,229

Fully diluted shares outstanding		35,619		35,945		35,367		36,020
Add: Diluted shares associated with convertible debt		4,731		936		4,731		471

Fully diluted shares – “if converted”		40,350		36,881		40,098		36,491

Diluted earnings per share – “if converted”	$	0.47	$	0.27	$	0.82	$	0.52

The pro forma diluted earnings per share for the six months ended June 30, 2003 is the same as reported diluted earnings per share since the use of the “if converted” method would be anti-dilutive for that period.

Note 4. Inventories

Inventories consist of the following (in thousands):


	June 30, 2004		December 31, 2003
Raw material and subassemblies	$	47,605	$	41,190
Work-in-progress		24,967		25,682
Finished goods		14,343		9,087

	$	86,915	$	75,959

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Note 5. Accrued Product Warranties

The Company generally provides a one-year warranty on its products. A provision for the estimated future costs of warranty, based upon historical cost and product performance experience, is recorded when revenue is recognized. The following table summarizes the Company’s warranty liability and activity (in thousands):


	Six Months Ended June 30,
	2004			2003
Accrued product warranties, beginning of year	$	3,511		$	3,432
Amounts paid for warranty services		(2,259	)		(2,006	)
Warranty provisions for products sold		3,779			2,140
Aggregate changes related to pre-existing warranties		—			—

Accrued product warranties, end of period	$	5,031		$	3,566

Note 6. Credit Agreements

On April 28, 2004, the Company signed an amended and restated Credit Agreement (“Credit Agreement”) with Bank of America, N.A., Union Bank of California, N.A., and U.S. Bank National Association. The agreement provides for a $50 million, five year revolving line of credit, with an option for an additional $50 million until April 28, 2008. Under the Credit Agreement, borrowings will bear interest based upon the prime lending rate of the Bank of America or Eurodollar rates with a provision for a spread under/over such rates based upon the Company’s leverage ratio. At June 30, 2004, the interest rate ranged from 2.86% to 4.25%. The Credit Agreement contains four financial covenants that require the maintenance of certain leverage ratios, in addition to minimum levels of EBITDA and consolidated net worth and a maximum level of capital expenditures, and is collateralized by substantially all assets of the Company. At June 30, 2004, the Company had no amounts outstanding under the Credit Agreement and was in compliance with all covenants. The Company had $2.1 million of letters of credit outstanding under the Credit Agreement at June 30, 2004, which reduces the total available credit.

The Company, through two of its European subsidiaries, has a 50 million Swedish Kroner (approximately $6.6 million) line of credit at 2.7% interest and a $2 million line of credit at 6.0% interest at June 30, 2004. At June 30, 2004 and December 31, 2003, the Company had no amounts outstanding under these lines. The 50 million Swedish Kroner line of credit is secured primarily by accounts receivable and inventories of the applicable subsidiary and is subject to automatic renewal on an annual basis on December 31. The $2 million line of credit is secured by substantially all assets of the applicable subsidiary and is subject to renegotiation annually.

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Note 7. Long-Term Debt

In June 2003, the Company issued $210 million of 3.0% senior convertible notes due 2023 in a private offering pursuant to Rule 144A under the Securities Act of 1933, as amended. The issuance was made through an initial offering of $175 million of the notes on June 11, 2003, and the subsequent exercise in full by the underwriters of their option to purchase an additional $35 million of the notes on June 17, 2003. The net proceeds from the issuance were approximately $203.9 million. Interest is payable semiannually on June 1 and December 1 of each year, beginning on December 1, 2003. The holders of the notes may convert all or some of their notes into shares of the Company’s common stock at a conversion rate of 22.5306 shares per $1,000 principal amount of notes prior to the maturity date in certain circumstances. The Company may redeem for cash all or part of the notes on or after June 8, 2010.

As part of the acquisition of Indigo Systems Corporation (Note 12), the Company assumed a promissory note. The promissory note bears interest of 1.75% and is collateralized by certain assets purchased by the acquired subsidiary, prior to the acquisition by the Company. At June 30, 2004, $220,000 was outstanding on the promissory note.

Note 8. Comprehensive Earnings

Comprehensive earnings includes cumulative translation adjustments, additional minimum pension liability adjustments, if any, on the Company’s Supplemental Executive Retirement Plan and fair value adjustments on available-for-sale securities that are reflected in shareholders’ equity instead of net earnings. The following table sets forth the calculation of comprehensive earnings for the periods indicated (in thousands):


	Three Months Ended June 30,					Six Months Ended June 30,
	2004			2003		2004			2003
Net earnings	$	17,926		$	9,715	$	30,609		$	18,865
Realization of previously unrealized losses on short-term investments		—			—		779			—
Translation adjustment		(77	)		2,079		(2,952	)		2,559

Total comprehensive earnings	$	17,849		$	11,794	$	28,436		$	21,424

Translation adjustments represent unrealized gains/losses in the translation of the financial statements of the Company’s subsidiaries in accordance with SFAS 52, “Foreign Currency Translation.” The Company has no intention of liquidating the assets of the foreign subsidiaries in the foreseeable future.

Note 9. Pension Plans

The Company previously offered most of the employees outside the United States participation in a defined benefit pension plan that has been curtailed. In addition, the Company offers a Supplemental Executive Retirement Plan for certain US executive officers of the Company. These plans are more fully described in Note 14 in the “Notes to the Consolidated Financial Statements” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2003.

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Note 9. Pension Plans – (Continued)

Components of net periodic benefit costs are as follows (in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Service costs	$	84	$	290	$	168	$	916
Interest costs		152		135		305		877
Net amortization and deferral		52		54		103		315

Net periodic pension costs	$	288	$	479	$	576	$	2,108

Note 10. Contingencies

The Company is subject to legal proceedings, claims and litigation arising in the ordinary course of business. In accordance with SFAS 5, “Accounting for Contingencies,” the Company makes a provision for a liability when it is both probable that a liability has been incurred and the amount of loss can be reasonably estimated. The Company believes it has recorded adequate provisions for any probable and estimable losses.

Note 11. Operating Segments and Related Information

Operating Segments

The Company has determined its operating segments to be the Thermography and Imaging market segments. The Thermography market is comprised of a broad range of commercial and industrial applications utilizing infrared cameras to provide precise temperature measurement. The Imaging market is comprised of a broad range of applications that is focused on providing enhanced vision capabilities where temperature measurement is not required, although differences in temperature are used to create an image. The Imaging market also includes high performance daylight imaging applications.

The accounting policies of each of the segments are the same. The Company evaluates performance based upon revenue and earnings from operations. On a consolidated basis, this amount represents income before interest, other expenses (net) and taxes as represented in the Consolidated Statement of Income. The Other segment consists of corporate expenses and certain other operating expenses not allocated to the operating segments for management reporting purposes.

Accounts receivable and inventories for operating segments are regularly reviewed by management and are reported below as segment assets. All remaining assets, liabilities, capital expenditures and depreciation are managed on a Company-wide basis.

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Note 11. Operating Segments and Related Information – (Continued)

Operating segment information is as follows (in thousands):


	Three Months Ended June 30,						Six Months Ended June 30,
	2004			2003			2004			2003
Revenue:
Imaging	$	80,869		$	47,028		$	154,755		$	91,642
Thermography		38,426			28,134			73,401			52,691

	$	119,295		$	75,162		$	228,156		$	144,333

Earnings from operations:
Imaging	$	20,945		$	11,301		$	37,251		$	21,084
Thermography		12,843			7,602			23,867			14,713
Other		(6,574	)		(3,316	)		(12,042	)		(6,401	)

	$	27,214		$	15,587		$	49,076		$	29,396


	June 30, 2004		December 31, 2003
Segment assets (accounts receivable and inventories):
Imaging	$	130,628	$	107,339
Thermography		45,343		47,952

	$	175,971	$	155,291

Revenue and Long-Lived Assets by Geographic Area

Information related to revenue by significant geographical location is as follows (in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
United States	$	65,423	$	39,860	$	134,568	$	80,526
Europe		27,216		23,836		52,578		44,223
Other foreign		26,656		11,466		41,010		19,584

	$	119,295	$	75,162	$	228,156	$	144,333

Long-lived assets are primarily comprised of net property and equipment and net identifiable intangible assets and goodwill. Long-lived assets by significant geographic locations are as follows (in thousands):


	June 30, 2004		December 31, 2003
United States	$	215,713	$	22,929
Europe		24,527		24,235

	$	240,240	$	47,164

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Note 11. Operating Segments and Related Information – (Continued)

Major Customers

Revenue derived from major customers is as follows (in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
US Government	$	35,555	$	18,685	$	77,264	$	33,425

Note 12. Acquisition of Indigo Systems Corporation

On January 6, 2004, pursuant to the terms of the Agreement and Plan of Merger and Reorganization dated as of October 21, 2003 by and among the Company, Indigo Systems Corporation (“Indigo”), Fiji Sub, Inc., and William Parrish, as Shareholders’ Agent, Fiji Sub Inc. was merged with and into Indigo (the “Merger”). As a result of the Merger, Indigo became a wholly owned subsidiary of the Company. Prior to the Merger, Indigo was a privately held company that focused on developing and supplying advanced infrared cameras and components, covering the entire infrared spectrum. Indigo has provided infrared cameras, software, and enclosure solutions for commercial, industrial, security, military and research and development applications.

All outstanding shares of Indigo capital stock and certain warrants outstanding immediately prior to the Merger were converted into the right to receive cash in an amount equal to $25.3537 per share, or an aggregate of approximately $165,478,000. Each option to purchase Indigo capital stock outstanding immediately prior to the Merger was assumed by the Company. 709,945 shares of the Company’s common stock valued at $23,728,000 are issuable by the Company upon exercise of the Indigo stock options assumed by the Company in the Merger. Ninety percent of the cash consideration was paid out following the Merger with the remaining ten percent paid into and held in an escrow account, until the first anniversary of the Merger, to satisfy any indemnification claims against Indigo that may arise.

The acquisition was accounted for as a business combination under SFAS 141, “Business Combination.” The Consolidated Statement of Operations for the six months ended June 30, 2004 includes the results of operations of Indigo for the period beginning on January 6, 2004 through June 30, 2004. The Company allocated the purchase price of $192,134,000, which includes professional fees and other costs directly associated with the acquisition, as follows (in thousands):


	Fair Value at January 6, 2004
Current assets	$	27,806
Property and equipment		5,783
Other assets		228
Current liabilities		(10,351	)
Long-term debt		(2,737	)

Net tangible assets		20,729
Identifiable intangible assets		48,000
Deferred tax liability		(13,570	)
Goodwill		136,975

Total purchase price	$	192,134

FLIR SYSTEMS, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

Note 12. Acquisition of Indigo Systems Corporation — (Continued)

The following table lists the components of the identifiable intangible assets (in thousands):


	Fair Estimated Value		Estimated Life
Developed/core product technology	$	27,900	10 years
Customer relationships		17,800	7 years
Trademark/trade name portfolio		2,300	15 years

Total identifiable intangible assets	$	48,000

The amortization expense associated with developed/core product technology is included in cost of goods sold and the amortization expense associated with customer relationships, trademarks and trade names is included in selling, general, and administrative expenses in the Consolidated Statement of Income.

The allocation of purchase price was based on a valuation of assets acquired and liabilities assumed determined with the assistance of an independent appraiser. This allocation was generally based on the fair value of these assets determined using the income approach.

$136,975,000 has been allocated to goodwill. Goodwill represents the excess of the purchase price over the fair value of the net assets acquired. In accordance with SFAS 142, “Goodwill and Other Intangible Assets,” goodwill will not be amortized but will be tested for impairment at least annually. Goodwill is not deductible for tax purposes. The amount of goodwill to be allocated to the Company’s two reporting segments has not yet been determined.

The purchase price allocation is substantially complete. Certain elements, such as the filing of pre-acquisition tax returns and the lapsing of the escrow period, may impact the final purchase price allocation. Although the Company does not anticipate significant revisions to the purchase price allocation, material adjustments could occur.

The following pro forma information assumes the Indigo acquisition occurred as of the beginning of 2003. The pro forma results are not necessarily indicative of what actually would have occurred had the acquisition been in effect for the period presented.


	Three Months Ended June 30, 2003		Six Months Ended June 30, 2003
Revenue	$	88,554	$	168,720
Net earnings	$	9,147	$	17,590

Net earnings per share:
Basic	$	0.27	$	0.51
Diluted	$	0.25	$	0.48

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements regarding future events and the future results of FLIR Systems, Inc. and its consolidated subsidiaries (“FLIR” or the “Company”) that are based on current expectations, estimates and projections about the Company’s business, management’s beliefs, and assumptions made by FLIR’s management. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “sees,” “estimates” and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements due to numerous factors, including, but not limited to, those discussed in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” as well as those discussed from time to time in the Company’s other Securities and Exchange Commission filings and reports, including the Annual Report on Form 10-K for the year ended December 31, 2003. In addition, such statements could be affected by general industry and market conditions. Such forward-looking statements speak only as of the date on which they were made and FLIR does not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this Report. If the Company updates or corrects one or more forward-looking statements, investors and others should not conclude that the Company will make additional updates or corrections with respect to other forward-looking statements.

Results of Operations

Revenue. The Company’s revenue for the three months ended June 30, 2004 increased 58.7 percent, from $75.2 million in the second quarter of 2003 to $119.3 million in the second quarter of 2004. Of the increase, $16.3 million was attributable to Indigo Systems Corporation (“Indigo”), which was acquired on January 6, 2004 (See Note 12 to the Consolidated Financial Statements). Not including Indigo, the increase in revenue was $27.9 million or 37.1 percent. The Company’s revenue for the six months ended June 30, 2004 increased 58.1 percent from $144.3 million in the first six months of 2003, to $228.2 million in the first six months of 2004. Not including Indigo, the increase in revenue for the first six months of 2004 was $53.5 million or 37.0 percent. The increase in revenue was due to an increase in unit volumes due to the growth in the demand for a number of applications for infrared technology and the ability of our products to meet those applications.

Imaging revenue increased $33.8 million, or 72.0 percent, from $47.0 million in the second quarter of 2003 to $80.9 million in the second quarter of 2004. Of the increase, $12.7 million was attributable to Indigo. Excluding Indigo, the increase in Imaging revenue was $21.1 million or 44.9 percent. Imaging revenue for the six months ended June 30, 2004 increased 68.9 percent from $91.6 million in the first six months of 2003, to $154.8 million in the first six months of 2004. Excluding Indigo, the increase in Imaging revenue for the first six months of 2004 was $39.9 million or 43.6 percent. The increase in Imaging revenue in the second quarter and in the first six months of 2004 compared to the same periods in 2003 was primarily due to an increase in unit sales of the Company’s airborne, maritime and ground products.

Thermography revenue increased 36.6 percent, from $28.1 million in the second quarter of 2003 to $38.4 million in the second quarter of 2004. Of this increase, $3.6 million was attributable to Indigo. Without including this $3.6 million, the increase in Thermography revenue was $6.7 million or 24.0 percent in the second quarter of 2004. Thermography revenue for the six months ended June 30, 2004 increased 39.3 percent, from $52.7 million in the first six months of 2003, to $73.4 million in the first six months of 2004. Without including Indigo, Thermography revenue increased $13.5 million, or 25.7 percent in the first six months of 2004. Higher Thermography revenue in the second quarter and the first six months of 2004 was primarily due to an increase in unit sales of the E-Series, P-Series and the A20/A40 product lines.

The timing of deliveries against large contracts, especially for the Company’s Imaging products, can give rise to quarter to quarter and year over year fluctuations in the mix of revenue. Consequently, year over year comparisons for any given quarter may not be indicative of comparisons using longer time periods. The Company expects the overall increase in total annual revenue for 2004 over that of 2003 to be 51 percent to 54 percent and that the mix of revenue between our Imaging and Thermography businesses and within certain product categories in our Imaging business will vary from quarter to quarter.

As a percentage of revenue, international sales were 45.2 percent and 47.0 percent for the quarters ended June 30, 2004 and 2003, respectively, and 41.0 percent and 44.2 percent for the first six months of 2004 and 2003, respectively. While the percentage of revenue from international sales will continue to fluctuate from quarter to quarter due to the timing of shipments under international and domestic government contracts, management anticipates that revenue from international sales as a percentage of total revenue will continue to comprise a significant percentage of revenue.

Gross profit. Gross profit for the quarter ended June 30, 2004 was $61.0 million compared to $39.1 million for the same quarter last year. As a percentage of revenue, gross profit decreased slightly from 52.0 percent in the second quarter of 2003 to 51.2 percent in the second quarter of 2004. Gross profit for the six months ended June 30, 2004 was $114.4 million, or 50.2 percent of revenue, compared to $75.2 million or 52.1 percent of revenue for the six months ended June 30, 2003. The gross profit for the quarter and six months ended June 30, 2004 included $698,000 and $1.4 million, respectively, of amortization expense attributable to developed technology intangibles acquired as part of the acquisition of Indigo and $500,000 and $1.3 million, respectively, of expense related to the recognition of a portion of the one-time stepped-up values of the acquired inventories of Indigo. Without these charges and the gross profit from Indigo, gross profit as a percentage of revenue for the second quarter and the first six months of 2004 was 53.1 percent and 52.5 percent, respectively. The slight increase in gross profit as a percentage of revenue, not including the Indigo inventory impact and amortization expense, was due to the product mix within the segments.

Research and development expenses. Research and development expenses for the second quarter of 2004 totaled $10.8 million, compared to $7.8 million in the second quarter of 2003. Research and development expenses for the first six months of 2004 were $21.4 million, compared to $15.4 million for the same period in 2003. The increase in research and development expenses was due to the continued growth in the business and the inclusion of results from Indigo in 2004. As a percentage of revenue, research and development expenses were 9.0 percent and 10.4 percent for the three months ended June 30, 2004 and 2003, respectively, and 9.4 percent and 10.7 percent for the first six months of 2004 and 2003, respectively. The overall level of research and development expense reflects the continued emphasis on product development and new product introductions. A portion of the decrease in research and development expenses as a percentage of revenue is due to the increase in funded non-recurring engineering projects in 2004 compared to 2003. The Company reports the results of such projects as revenue and cost of goods sold.

Selling, general and administrative expenses.Selling, general and administrative expenses were $23.0 million for the quarter ended June 30, 2004, compared to $15.7 million for the quarter ended June 30, 2003. Selling, general and administrative expense for the first six months of 2004 was $44.0 million, compared to $30.4 million for the first six months of 2003. The increase in selling, general and administrative expenses was due to the continued growth in the business and the inclusion of results from Indigo in 2004. Selling, general and administrative expenses as a percentage of revenue were 19.3 percent and 21.0 percent for the quarters ended June 30, 2004 and 2003, respectively, and 19.3 percent and 21.1 percent for the first six months of 2004 and 2003, respectively. Included in selling, general and administrative expenses for the second quarter and first six months of 2004 was $674,000 and $1.3 million, respectively, of amortization expense of intangible assets acquired as part of the acquisition of Indigo associated with customer relationships, trademarks, and trade names.

Interest expense.Interest expense for the second quarter of 2004 was $2.0 million compared to $0.5 million for the second quarter of 2003. Interest expense for the first six months of 2004 and 2003 was $4.1 million and $0.8 million, respectively. The increase was primarily due to the accrual of interest on the convertible notes that the Company issued in June 2003 and the related costs of the issuance of the notes.

Other income/expense.For the quarter ended June 30, 2004, the Company recorded other income of $224,000 compared to other expense of $557,000 for the second quarter of 2003. The Company recorded other expense of $608,000 and $450,000 for the first six months of 2004 and 2003, respectively. The other income in second quarter of 2004 was primarily due to interest income earned on invested cash equivalents. The net other expense in the second quarter of 2003 was primarily due to currency losses on certain foreign currency transactions in Europe, offset by interest income from invested cash.

Income taxes. The income tax provision of $7.5 million and $13.8 million for the three months and six months ended June 30, 2004, respectively, is based on an annual effective tax rate of 31 percent. The Company expects the effective tax rate for 2004 to be 29 percent, based on its estimate of expected year-end earnings and losses and resultant taxes in its various domestic and foreign tax jurisdictions. The annual effective tax rate applied in the second quarter and the first six months of 2003 was 33 percent.

Liquidity and Capital Resources

At June 30, 2004, the Company had cash and cash equivalents on hand of $67.0 million compared to cash on hand of $198.0 million at December 31, 2003. The decrease in cash and cash equivalents was primarily due to the use of $168.2 million for the Indigo acquisition and related costs offset by $8.2 million of cash acquired in the acquisition and $39.0 million of cash generated from operations and $6.9 million used for capital expenditures.

Accounts receivable increased from $79.3 million at December 31, 2003 to $89.1 million at June 30, 2004. The increase was primarily attributable to Indigo’s accounts receivable of $10.7 million at June 30, 2004.

At June 30, 2004, the Company had inventories of $86.9 million compared to $76.0 million at December 31, 2003. The increase was primarily due to the inclusion of Indigo’s inventories.

Property and equipment increased from $22.8 million at December 31, 2003 to $31.9 million at June 30, 2004. The increase was primarily related to the acquisition of property and equipment from Indigo of $5.8 million and capital expenditures of $6.9 million.

The Company’s investing activities totaled $167.3 million and $3.0 million for the six months ended June 30, 2004 and 2003, respectively. The higher level of investing in the first six months of 2004 was primarily due to the acquisition of Indigo.

Deferred tax assets decreased from $30.0 million at December 31, 2003 to $16.4 million at June 30, 2004. The decrease was primarily related to the deferred tax liabilities recorded in relation to the Indigo acquisition.

The Company had accounts payable of $29.1 million at June 30, 2004, compared to $26.4 million at December 31, 2003. The increase was primarily due to the assumption of accounts payable of Indigo.

Accrued payroll and related liabilities increased from $12.8 million at December 31, 2003, to $14.7 million at June 30, 2004. The increase from the assumption of accrued payroll of Indigo and current year bonus accruals were partially offset by payments of year-end bonuses.

Advance payments from customers decreased from $12.1 million at December 31, 2003, to $8.5 million at June 30, 2004. The decrease is primarily due to revenue recorded against orders with customer advances.

In June 2003, the Company issued $210 million of 3.0% senior convertible notes due 2023 in a private offering pursuant to Rule 144A under the Securities Act of 1933, as amended. The issuance was made through an initial offering of $175 million on June 11, 2003, and the subsequent exercise in full by the underwriters of their option to purchase an additional $35 million on June 17, 2003. The net proceeds from the issuance were approximately $203.9 million. Issuance costs will be amortized over a period of seven years. Interest is payable semiannually on June 1 and December 1 of each year, beginning on December 1, 2003. The holders of the notes may convert all or some of their notes into shares of the Company’s common stock at a conversion rate of 22.5306 shares per $1,000 principal amount of notes prior to the maturity date in certain circumstances. The Company may redeem for cash all or part of the notes on or after June 8, 2010. The proceeds were used primarily for general corporate purposes, which included the acquisition of Indigo and other working capital and capital expenditure needs.

We believe that our existing cash, cash generated by operating activities, available credit facilities and financing available from other sources will be sufficient to meet our cash requirements for the foreseeable future. We do not have any significant capital commitments for the coming year.

New Accounting Pronouncements

In July 2004, the Emerging Issues Task Force of the Financial Accounting Standards Board issued a draft abstract for statement No. 04-08, “The Effect of Contingently Convertible Debt on Diluted Earnings per Share” (EITF 04-08). EITF 04-08 addresses the issue of when the dilutive effects of contingently convertible debt instruments should be included in diluted earnings per share. This draft tentatively concludes that contingently convertible debt instruments should be included in diluted earnings per share regardless of whether the market price trigger has been met. In addition, prior period earnings per share amounts presented for comparative purposes should be restated. EITF 04-08, as drafted, will be effective for reporting periods ending after December 15, 2004.

Critical Accounting Policies and Estimates

The Company reaffirms the critical accounting policies and our use of estimates as reported in our Annual Report on Form 10-K for the year ended December 31, 2003.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

There has been no material change in the Company’s reported market risk since the filing of the Company’s Annual Report on Form 10-K for the year ended December 31, 2003, which was filed with the Securities and Exchange Commission on March 5, 2004.

Item 4. Controls and Procedures

As of June 30, 2004, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and the Company’s Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on the evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. There were no significant changes in the Company’s internal controls or in other factors that could materially affect these controls, including any corrective actions with regard to significant deficiencies and material weaknesses subsequent to the date the Company completed its evaluation.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The Company is subject to legal proceedings, claims and litigation arising in the ordinary course of business. In accordance with Statement of Financial Accounting Standards No. 5 “Accounting for Contingencies,” the Company makes a provision for a liability when it is both probable that a liability has been incurred and the amount of loss can be reasonably estimated. Management believes it has recorded adequate provisions for any probable and estimable losses.

Item 2. Changes in Securities

None.

Item 4. Submission of Matters to a Vote of Shareholders

The Company’s annual meeting of shareholders was held on April 21, 2004, at which the following persons were elected to the Board of Directors by a vote of shareholders, by the votes and for the terms indicated:


	Vote		Term Ending
Director	For	Withheld Authority	Term Ending
John D. Carter	21,280,373	606,396	2007
Michael T. Smith	29,019,291	2,867,478	2007

In addition, the amendment to the Company’s 2002 Stock Incentive Plan to increase the number of shares of common stock reserved under the plan from 3,000,000 to 6,000,000 was approved by a vote of shareholders, by the following votes:


For	Against	Abstain
15,680,888	13,013,403	27,212

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits.


Number		Description
31.1		Principal Executive Officer Certification Pursuant to Sarbanes-Oxley Act of 2002, Section 302.

31.2		Principal Financial Officer Certification Pursuant to Sarbanes-Oxley Act of 2002, Section 302.

32.1		Principal Executive Officer Certification Pursuant to Sarbanes-Oxley Act of 2002, Section 906.

32.2		Principal Financial Officer Certification Pursuant to Sarbanes-Oxley Act of 2002, Section 906.

(b)	During the three months ended June 30, 2004, the Company filed or furnished the following reports on Form 8-K:

The Company furnished a current report on Form 8-K, on April 21, 2004, amended on April 22, 2004, reporting under Item 7 and Item 12 on the issuance of a press release announcing its financial results for the quarter ended June 30, 2004 and its expectations as to revenue and net earnings for the year ending December 31, 2004.

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		FLIR SYSTEMS, INC.

Date August 11, 2004		/s/ STEPHEN M. BAILEY
		Stephen M. Bailey
		Sr. Vice President, Finance and Chief Financial Officer
		(Principal Accounting and Financial Officer and Duly Authorized Officer)

Teledyne FLIR (FLIR) 10-Q/A2004 Q2 Quarterly report (amended)

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents