| [April 30, 2013] |
 |
Mindspeed Reports Preliminary Fiscal Second Quarter 2013 Results
NEWPORT BEACH, Calif. --(Business Wire)--
Mindspeed
Technologies, Inc. (NASDAQ: MSPD), a leading supplier of
semiconductor solutions for communications infrastructure applications,
today reported preliminary results for its fiscal second quarter of
2013. The preliminary results are subject to change based on the
conclusion of goodwill and asset impairment testing being undertaken by
Mindspeed. For the quarter ended March 29, 2013, Mindspeed recorded net
revenue of $35.4 million, a loss per share of $0.02 on a non-GAAP basis,
and a loss per share of $1.00 on a GAAP basis (assuming a preliminary
estimate of $33.5 million in goodwill and asset impairment charges, as
discussed below).
Revenue from high-performance analog (HPA) products was $15.7 million,
or 44 percent of fiscal second quarter 2013 net revenue, and was
approximately flat in the same period year-over-year. Revenue from
communications processors was $17.1 million, or 49 percent of net
revenue, and was approximately flat in the same period year-over-year.
Wireless infrastructure revenue contributed $2.6 million in the quarter,
or approximately 7 percent of total revenue, and was up 16 percent over
the same period year-over-year.
Non-GAAP operating loss for the fiscal second quarter of 2013 was
approximately $541,000, compared to a non-GAAP operating loss of $4.9
million for the same period in the prior fiscal year. GAAP operating
loss for the fiscal second quarter of 2013 was $39.4 million (assuming
preliminarily estimated goodwill and asset impairment charges), compared
to a GAAP operating loss of $13.8 million for the same period in the
prior fiscal year. Non-GAAP net loss for the fiscal second quarter of
2013 was $978,000, or $0.02 per share, compared to a non-GAAP net loss
of $5.2 million, or $0.14 per share, for the same period in the prior
fiscal year. GAAP net loss in the fiscal second quarter of 2013 was
$40.1 million (assuming preliminarily estimated goodwill and asset
impairment charges), or $1.00 per share, compared to a GAAP net loss of
$14.2 million, or $0.39 per share, for the same period in the prior
fiscal year.
In the fiscal second quarter of 2013, Mindspeed performed a review of
its goodwill, long-lived assets and indefinite-lived assets to determine
if any of these assets were impaired. As a result of this review,
Mindspeed currently estimates that it will record an impairment charge
of $33.5 million in the fiscal second quarter of 2013 related to its
wireless infrastructure reporting unit. Mindspeed expects the impairment
testing to be complete prior to filing its Form 10-Q for the fiscal
second quarter of 2013. Final goodwill and asset impairment charges as
reflected in the Form 10-Q could differ materially from Mindspeed's
preliminary estimates. Any change in goodwill and asset impairment
charges would be expected to result in a corresponding change in
Mindspeed's GAAP net loss compared to the preliminary results reported
today. Revenue, non-GAAP metrics and our cash and cash equivalents
balance will not change as a result of any change in the company's
current estimates of goodwill and asset impairment charges.
"While we were disappointed with our financial performance in the fiscal
second quarter, the weakness was primarily within the 3G wireless
market. In turn, we have had to reconsider our views of how and when
that market will develop. Our other product lines for high performance
analog and communications processors performed consistently with our
expectations, and 4G/LTE met our goal of doubling in the quarter,"
commented Raouf Y. Halim, chief executive officer at Mindspeed. "We
believe our diverse product families for HPA, communications processors
and wireless infrastructure are well positioned in their respective
markets, and we remain committed to maximizing value to our customers,
partners, employees and shareholders."
Non-GAAP results exclude preliminary goodwill and asset impairment
charges, stock-based compensation and related payroll costs,
restructuring charges, acquisition-related costs, amortization of
intangible assets and non-cash interest expense on convertible senior
notes, among other items. Reconciliations of the non-GAAP measures to
GAAP measures are included in the accompanying financial data.
Outlook
Mindspeed forecasts total net product revenue in the fiscal third
quarter of 2013 to be approximately flat versus the fiscal second
quarter of 2013. The company expects fiscal third quarter of 2013
non-GAAP gross margin to be approximately 60 percent and anticipates
non-GAAP operating expenses to be approximately $21.5 million in the
fiscal third quarter of 2013.
Fiscal Second Quarter 2013 Conference Call
Mindspeed will conduct a conference call announcing its fiscal second
quarter of 2013 results today at 2:00 p.m. Pacific Time / 5:00 p.m.
Eastern Time. To listen to the conference call via telephone, call
877-303-3204 (domestic) or 253-237-1154 (international); password:
Mindspeed. To listen via the Internet, please visit the Investors
section of Mindspeed's web site at http://www.mindspeed.com.
A replay of the conference call will be available via telephone for a
period of five days, beginning one hour after the conference call
concludes by calling 855-859-2056 (domestic) or 404-537-3406
(international). Conference ID # 30341105 is required to access the
replay. The replay will also be available in the Investors section of
Mindspeed's web site at http://www.mindspeed.com
for a period of thirty days after the call.
About Mindspeed Technologies
Mindspeed Technologies (NASDAQ: MSPD) is a leading provider of network
infrastructure semiconductor solutions to the communications industry.
The company's low-power system-on-chip (SoC) products are helping to
drive video, voice and data applications in worldwide fiber-optic
networks and enable advanced processing for 3G and long-term evolution
(LTE) mobile networks. The company's high-performance analog products
are used in a variety of optical, enterprise, industrial and video
transport systems. Mindspeed's products are sold to original equipment
manufacturers (OEMs) around the globe.
To learn more, please visit www.mindspeed.com.
Company news and updates are also posted at www.twitter.com/mindspeed.
Non-GAAP Measures
We provide non-GAAP measures as a supplement to financial results based
on GAAP. A detailed reconciliation of the non-GAAP results to the most
directly comparable GAAP measures is set forth below under the heading
"Reconciliation of Non-GAAP Measures to GAAP Measures." Investors are
encouraged to review the accompanying press release reconciliations. We
believe the presentation of non-GAAP measures provides investors with
additional insight into underlying operating results and prospects for
the future by excluding our preliminary estimates of goodwill and asset
impairments, as well as stock-based compensation and related payroll
costs, profit in acquired inventory, amortization of acquired intangible
assets, non-recurring legal and settlement costs, employee separation
costs, acquisition-related costs, integration costs, revaluation of
contingent consideration, purchase price adjustments, restructuring
charges and/or non-cash interest expense on our convertible senior
notes. We have historically reported similar financial measures and
believe that the inclusion of comparative numbers provides consistency
in our financial reporting.
We also discuss certain non-GAAP measures excluding patent sales as a
supplement to financial results based on GAAP. The sale of patents in
the fiscal first quarter of 2013 impacted our net revenue, gross margin,
operating income and net income.
We use non-GAAP gross margin, research and development expenses,
selling, general and administrative expenses, operating expenses,
operating income, other expense, net, net income and net income per
share internally to evaluate our operating performance and to determine
certain components of management compensation. In addition, we use these
non-GAAP measures for internal budgets and forecasts. We believe that
these non-GAAP measures can be useful to investors in allowing for
greater transparency with respect to supplemental information used by
management in its financial and operational decision making.
We exclude stock-based compensation and related payroll costs and
non-cash interest expense on our convertible senior notes from non-GAAP
measures because we believe that excluding these costs can enhance the
understanding of our performance. We exclude profit in acquired
inventory to facilitate comparability of gross profit between periods
and to better reflect continuing operations of the acquired company. We
exclude employee separation costs, non-recurring legal and settlement
costs, restructuring charges, acquisition-related costs, and integration
costs because they include significant discrete items that may not be
indicative of our ongoing operations or economic performance. Similarly,
we have excluded our preliminary estimates of goodwill and asset
impairment charges related to our wireless infrastructure reporting unit
because they involve non-cash items that relate to historic imputed
valuations of the reporting unit's business and assets and are not
indicative of its operating or economic performance.
We do not provide forward-looking GAAP measures or a reconciliation of
the forward-looking non-GAAP measures to GAAP measures because of our
inability to project restructuring charges, employee separation costs
and stock-based compensation and related payroll costs.
The non-GAAP financial measures we provide have certain limitations
because they do not reflect all of the costs associated with the
operation of our business as determined in accordance with GAAP. The
non-GAAP measures are in addition to, and not a substitute for, or
superior to, measures of financial performance prepared in accordance
with GAAP and may be different from non-GAAP measures used by other
companies. We endeavor to compensate for the limitations of these
non-GAAP measures by providing GAAP financial statements, descriptions
of the reconciling items and a reconciliation of the non-GAAP measures
to the most directly comparable GAAP measures so that investors can
appropriately incorporate the non-GAAP measures and their limitations
into their analyses. For complete information on goodwill and asset
impairments, stock-based compensation and related payroll costs, profit
in acquired inventory, amortization of acquired intangible assets,
non-recurring legal and settlement costs, employee separation costs,
restructuring charges, acquisition-related costs, integration costs,
revaluation of contingent consideration and non-cash interest expense on
our convertible senior notes, please see our financial statements and
"Management's Discussion and Analysis of Results of Operations and
Financial Condition" that will be included in the periodic report we
expect to file with the SEC with respect to the financial periods
discussed herein.
Safe Harbor Statement
This press release contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended. Such
statements include statements regarding our expectations, goals or
intentions, including, but not limited to: our market positions in HPA,
communications processors and wireless infrastructure; our current
expectations for fiscal third quarter 2013 net product revenue, non-GAAP
gross margin and non-GAAP operating expenses; and our preliminary
estimates of impairment charges related to our wireless infrastructure
reporting unit. These forward-looking statements are based on
management's current expectations, estimates, forecasts and projections
and are subject to risks and uncertainties that could cause actual
results and events to differ materially from those stated in the
forward-looking statements. In particular, we are continuing to conduct
testing relating to goodwill and asset impairment charges in our
wireless infrastructure reporting unit. The charges included in the
financial statements we have provided in this press release are
preliminary and subject to change. The final impairment charges reported
in our Form 10-Q for the fiscal second quarter of 2013 could differ
materially from the preliminary estimates that we announced today. Any
increase in the amount of impairment charges would result in a
corresponding increase in our net losses for the fiscal second quarter
of 2013. In addition, our business is subject to numerous risks and
uncertainties that could adversely affect investors in our securities,
including fluctuations in our operating results and the potential for
future operating losses; loss of or diminished demand from one or more
key distributors; our ability to successfully develop and introduce new
products; pricing pressures; whether we continue to sustain losses and
consume cash in our operations; and the potential for intellectual
property or other litigation. Additional risks and uncertainties that
could cause our actual results to differ from those set forth in any
forward-looking statements are discussed in more detail under the
caption "Risk Factors" in our Annual Report on Form 10-K for the fiscal
year ended September 28, 2012, our most recent Quarterly Report on Form
10-Q and our future filings with the SEC.
|
MINDSPEED TECHNOLOGIES, INC.
|
|
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
|
|
(unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
March 29,
|
|
December 28,
|
|
March 30,
|
|
|
March 29,
|
|
March 30,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
$
|
35,385
|
|
|
$
|
38,394
|
|
$
|
34,858
|
|
|
|
$
|
73,779
|
|
|
$
|
68,700
|
|
|
Intellectual property
|
|
|
-
|
|
|
|
6,000
|
|
|
501
|
|
|
|
|
6,000
|
|
|
|
591
|
|
|
Total net revenue
|
|
|
35,385
|
|
|
|
44,394
|
|
|
35,359
|
|
|
|
|
79,779
|
|
|
|
69,291
|
|
|
Cost of goods sold (a), (b)
|
|
|
16,615
|
|
|
|
15,094
|
|
|
14,839
|
|
|
|
|
31,709
|
|
|
|
29,058
|
|
|
Gross margin
|
|
|
18,770
|
|
|
|
29,300
|
|
|
20,520
|
|
|
|
|
48,070
|
|
|
|
40,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development (a)
|
|
|
16,106
|
|
|
|
15,597
|
|
|
17,740
|
|
|
|
|
31,703
|
|
|
|
32,748
|
|
|
Selling, general and administrative (a)
|
|
|
10,183
|
|
|
|
9,598
|
|
|
13,088
|
|
|
|
|
19,781
|
|
|
|
22,410
|
|
|
Goodwill impairment charge (b)
|
|
|
30,533
|
|
|
|
-
|
|
|
-
|
|
|
|
|
30,533
|
|
|
|
-
|
|
|
Impairment of indefinite-lived intangible assets (b)
|
|
|
500
|
|
|
|
-
|
|
|
-
|
|
|
|
|
500
|
|
|
|
-
|
|
|
Acquisition-related costs
|
|
|
178
|
|
|
|
12
|
|
|
2,259
|
|
|
|
|
190
|
|
|
|
3,067
|
|
|
Restructuring charges
|
|
|
676
|
|
|
|
1,572
|
|
|
1,272
|
|
|
|
|
2,248
|
|
|
|
1,272
|
|
|
Total operating expenses
|
|
|
58,176
|
|
|
|
26,779
|
|
|
34,359
|
|
|
|
|
84,955
|
|
|
|
59,497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss)/income
|
|
|
(39,406
|
)
|
|
|
2,521
|
|
|
(13,839
|
)
|
|
|
|
(36,885
|
)
|
|
|
(19,264
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense, net
|
|
|
561
|
|
|
|
1,373
|
|
|
262
|
|
|
|
|
1,934
|
|
|
|
348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/income before income taxes
|
|
|
(39,967
|
)
|
|
|
1,148
|
|
|
(14,101
|
)
|
|
|
|
(38,819
|
)
|
|
|
(19,612
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
154
|
|
|
|
71
|
|
|
134
|
|
|
|
|
225
|
|
|
|
222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)/income
|
|
$
|
(40,121
|
)
|
|
$
|
1,077
|
|
$
|
(14,235
|
)
|
|
|
$
|
(39,044
|
)
|
|
$
|
(19,834
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)/income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.00
|
)
|
|
$
|
0.03
|
|
$
|
(0.39
|
)
|
|
|
$
|
(0.98
|
)
|
|
$
|
(0.57
|
)
|
|
Diluted
|
|
$
|
(1.00
|
)
|
|
$
|
0.03
|
|
$
|
(0.39
|
)
|
|
|
$
|
(0.98
|
)
|
|
$
|
(0.57
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares used in per share computation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
40,115
|
|
|
|
39,497
|
|
|
36,293
|
|
|
|
|
39,809
|
|
|
|
34,597
|
|
|
Diluted
|
|
|
40,115
|
|
|
|
40,058
|
|
|
36,293
|
|
|
|
|
39,809
|
|
|
|
34,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Includes stock-based compensation expense and related payroll
costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) As of March 29, 2013, we performed an interim evaluation of
goodwill, definite-lived intangible assets and indefinite-lived
intangible assets as we believed there was an impairment triggering
circumstance which warranted an evaluation. This circumstance was
the slower than expected deployments of 3G small cell base stations.
As a result, we recorded a preliminarily estimated charge for the
impairment of goodwill, definite-lived intangible assets and
indefinite-lived intangibles of $33.5 million related to our
wireless infrastructure reporting unit. The impairment charge for
the definite-lived intangible assets was included in cost of goods
sold.
|
|
|
|
MINDSPEED TECHNOLOGIES, INC.
|
|
Reconciliation of Non-GAAP Measures to GAAP Measures
|
|
(unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
March 29,
|
|
December 28,
|
|
March 30,
|
|
|
March 29,
|
|
March 30,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Gross Margin to GAAP Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
$
|
21,489
|
|
|
$
|
29,604
|
|
$
|
21,162
|
|
|
|
$
|
51,093
|
|
|
$
|
40,832
|
|
|
Items excluded from non-GAAP gross margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairments (b)
|
|
|
2,420
|
|
|
|
-
|
|
|
-
|
|
|
|
|
2,420
|
|
|
|
-
|
|
|
Stock-based compensation and related payroll costs
|
|
|
52
|
|
|
|
57
|
|
|
42
|
|
|
|
|
109
|
|
|
|
(1
|
)
|
|
Profit in acquired inventory (c)
|
|
|
-
|
|
|
|
-
|
|
|
448
|
|
|
|
|
-
|
|
|
|
448
|
|
|
Amortization of acquired intangible assets (d)
|
|
|
247
|
|
|
|
247
|
|
|
152
|
|
|
|
|
494
|
|
|
|
152
|
|
|
Gross margin
|
|
$
|
18,770
|
|
|
$
|
29,300
|
|
$
|
20,520
|
|
|
|
$
|
48,070
|
|
|
$
|
40,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Research and Development Expenses to
GAAP Research and Development Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP research and development expenses
|
|
$
|
14,911
|
|
|
$
|
14,500
|
|
$
|
16,524
|
|
|
|
$
|
29,411
|
|
|
$
|
30,862
|
|
|
Items excluded from non-GAAP research and development expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairment (f)
|
|
|
-
|
|
|
|
135
|
|
|
-
|
|
|
|
|
135
|
|
|
|
-
|
|
|
Stock-based compensation and related payroll costs
|
|
|
1,008
|
|
|
|
950
|
|
|
1,216
|
|
|
|
|
1,958
|
|
|
|
1,886
|
|
|
Employee separation costs (e)
|
|
|
187
|
|
|
|
12
|
|
|
-
|
|
|
|
|
199
|
|
|
|
-
|
|
|
Research and development expenses
|
|
$
|
16,106
|
|
|
$
|
15,597
|
|
$
|
17,740
|
|
|
|
$
|
31,703
|
|
|
$
|
32,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Selling, General and Administrative
Expenses to GAAP Selling, General and Administrative Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP selling, general and administrative expenses
|
|
$
|
7,119
|
|
|
$
|
7,656
|
|
$
|
9,552
|
|
|
|
$
|
14,775
|
|
|
$
|
17,191
|
|
|
Items excluded from non-GAAP selling, general and administrative
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related payroll costs
|
|
|
2,220
|
|
|
|
1,677
|
|
|
2,145
|
|
|
|
|
3,897
|
|
|
|
3,712
|
|
|
Amortization of acquired intangible assets (d)
|
|
|
104
|
|
|
|
104
|
|
|
65
|
|
|
|
|
208
|
|
|
|
65
|
|
|
Non-recurring legal and settlement costs
|
|
|
774
|
|
|
|
117
|
|
|
-
|
|
|
|
|
891
|
|
|
|
-
|
|
|
Employee separation costs (e)
|
|
|
(14
|
)
|
|
|
44
|
|
|
-
|
|
|
|
|
30
|
|
|
|
(19
|
)
|
|
Integration costs (g)
|
|
|
(20
|
)
|
|
|
-
|
|
|
1,326
|
|
|
|
|
(20
|
)
|
|
|
1,461
|
|
|
Selling, general and administrative expenses
|
|
$
|
10,183
|
|
|
$
|
9,598
|
|
$
|
13,088
|
|
|
|
$
|
19,781
|
|
|
$
|
22,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Operating Expenses to GAAP Operating
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating expenses
|
|
$
|
22,030
|
|
|
$
|
22,156
|
|
$
|
26,076
|
|
|
|
$
|
44,186
|
|
|
$
|
48,053
|
|
|
Items excluded from non-GAAP operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairment (f)
|
|
|
-
|
|
|
|
135
|
|
|
-
|
|
|
|
|
135
|
|
|
|
-
|
|
|
Goodwill impairment charge (b)
|
|
|
30,533
|
|
|
|
-
|
|
|
-
|
|
|
|
|
30,533
|
|
|
|
-
|
|
|
Impairment of indefinite-lived intangible assets (b)
|
|
|
500
|
|
|
|
-
|
|
|
-
|
|
|
|
|
500
|
|
|
|
-
|
|
|
Stock-based compensation and related payroll costs
|
|
|
3,228
|
|
|
|
2,627
|
|
|
3,361
|
|
|
|
|
5,855
|
|
|
|
5,598
|
|
|
Acquisition-related costs (h)
|
|
|
178
|
|
|
|
12
|
|
|
2,259
|
|
|
|
|
190
|
|
|
|
3,067
|
|
|
Restructuring charges
|
|
|
676
|
|
|
|
1,572
|
|
|
1,272
|
|
|
|
|
2,248
|
|
|
|
1,272
|
|
|
Amortization of acquired intangible assets (d)
|
|
|
104
|
|
|
|
104
|
|
|
65
|
|
|
|
|
208
|
|
|
|
65
|
|
|
Non-recurring legal and settlement costs
|
|
|
774
|
|
|
|
117
|
|
|
-
|
|
|
|
|
891
|
|
|
|
-
|
|
|
Employee separation costs (e)
|
|
|
173
|
|
|
|
56
|
|
|
-
|
|
|
|
|
229
|
|
|
|
(19
|
)
|
|
Integration costs (g)
|
|
|
(20
|
)
|
|
|
-
|
|
|
1,326
|
|
|
|
|
(20
|
)
|
|
|
1,461
|
|
|
Operating expenses
|
|
$
|
58,176
|
|
|
$
|
26,779
|
|
$
|
34,359
|
|
|
|
$
|
84,955
|
|
|
$
|
59,497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Operating (Loss)/Income to GAAP
Operating (Loss)/Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating (loss)/income
|
|
$
|
(541
|
)
|
|
$
|
7,448
|
|
$
|
(4,914
|
)
|
|
|
$
|
6,907
|
|
|
$
|
(7,221
|
)
|
|
Items excluded from non-GAAP operating (loss)/income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairments (b), (f)
|
|
|
2,420
|
|
|
|
135
|
|
|
-
|
|
|
|
|
2,555
|
|
|
|
-
|
|
|
Goodwill impairment charge (b)
|
|
|
30,533
|
|
|
|
-
|
|
|
-
|
|
|
|
|
30,533
|
|
|
|
-
|
|
|
Impairment of indefinite-lived intangible assets (b)
|
|
|
500
|
|
|
|
-
|
|
|
-
|
|
|
|
|
500
|
|
|
|
-
|
|
|
Stock-based compensation and related payroll costs
|
|
|
3,280
|
|
|
|
2,684
|
|
|
3,403
|
|
|
|
|
5,964
|
|
|
|
5,597
|
|
|
Acquisition-related costs (h)
|
|
|
178
|
|
|
|
12
|
|
|
2,259
|
|
|
|
|
190
|
|
|
|
3,067
|
|
|
Restructuring charges
|
|
|
676
|
|
|
|
1,572
|
|
|
1,272
|
|
|
|
|
2,248
|
|
|
|
1,272
|
|
|
Profit in acquired inventory (c)
|
|
|
-
|
|
|
|
-
|
|
|
448
|
|
|
|
|
-
|
|
|
|
448
|
|
|
Amortization of acquired intangible assets (d)
|
|
|
351
|
|
|
|
351
|
|
|
217
|
|
|
|
|
702
|
|
|
|
217
|
|
|
Non-recurring legal and settlement costs
|
|
|
774
|
|
|
|
117
|
|
|
-
|
|
|
|
|
891
|
|
|
|
-
|
|
|
Employee separation costs (e)
|
|
|
173
|
|
|
|
56
|
|
|
-
|
|
|
|
|
229
|
|
|
|
(19
|
)
|
|
Integration costs (g)
|
|
|
(20
|
)
|
|
|
-
|
|
|
1,326
|
|
|
|
|
(20
|
)
|
|
|
1,461
|
|
|
Operating (loss)/income
|
|
$
|
(39,406
|
)
|
|
$
|
2,521
|
|
$
|
(13,839
|
)
|
|
|
$
|
(36,885
|
)
|
|
$
|
(19,264
|
)
|
|
|
|
MINDSPEED TECHNOLOGIES, INC.
|
|
Reconciliation of Non-GAAP Measures to GAAP Measures
|
|
(unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
March 29,
|
|
December 28,
|
|
March 30,
|
|
|
March 29,
|
|
March 30,
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Other Expense, Net to GAAP Other
Expense, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP other expense, net
|
|
$
|
283
|
|
|
$
|
1,197
|
|
|
$
|
158
|
|
|
|
$
|
1,480
|
|
|
$
|
141
|
|
|
Items excluded from non-GAAP other expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase price adjustments (k)
|
|
|
92
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
92
|
|
|
|
-
|
|
|
Revaluation of contingent consideration
|
|
|
-
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
Non-cash interest expense on convertible senior notes (i)
|
|
|
186
|
|
|
|
186
|
|
|
|
104
|
|
|
|
|
372
|
|
|
|
207
|
|
|
Other expense, net
|
|
$
|
561
|
|
|
$
|
1,373
|
|
|
$
|
262
|
|
|
|
$
|
1,934
|
|
|
$
|
348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Net (Loss)/Income to GAAP Net
(Loss)/Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net (loss)/income
|
|
$
|
(978
|
)
|
|
$
|
6,180
|
|
|
$
|
(5,206
|
)
|
|
|
$
|
5,202
|
|
|
$
|
(7,584
|
)
|
|
Items excluded from non-GAAP net (loss)/income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset impairments (b), (f)
|
|
|
2,420
|
|
|
|
135
|
|
|
|
-
|
|
|
|
|
2,555
|
|
|
|
-
|
|
|
Goodwill impairment charge (b)
|
|
|
30,533
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
30,533
|
|
|
|
-
|
|
|
Impairment of indefinite-lived intangible assets (b)
|
|
|
500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
500
|
|
|
|
-
|
|
|
Stock-based compensation and related payroll costs
|
|
|
3,280
|
|
|
|
2,684
|
|
|
|
3,403
|
|
|
|
|
5,964
|
|
|
|
5,597
|
|
|
Acquisition-related costs (h)
|
|
|
178
|
|
|
|
12
|
|
|
|
2,259
|
|
|
|
|
190
|
|
|
|
3,067
|
|
|
Restructuring charges
|
|
|
676
|
|
|
|
1,572
|
|
|
|
1,272
|
|
|
|
|
2,248
|
|
|
|
1,272
|
|
|
Profit in acquired inventory (c)
|
|
|
-
|
|
|
|
-
|
|
|
|
448
|
|
|
|
|
-
|
|
|
|
448
|
|
|
Amortization of acquired intangible assets (d)
|
|
|
351
|
|
|
|
351
|
|
|
|
217
|
|
|
|
|
702
|
|
|
|
217
|
|
|
Non-recurring legal and settlement costs
|
|
|
774
|
|
|
|
117
|
|
|
|
-
|
|
|
|
|
891
|
|
|
|
-
|
|
|
Employee separation costs (e)
|
|
|
173
|
|
|
|
56
|
|
|
|
-
|
|
|
|
|
229
|
|
|
|
(19
|
)
|
|
Integration costs (g)
|
|
|
(20
|
)
|
|
|
-
|
|
|
|
1,326
|
|
|
|
|
(20
|
)
|
|
|
1,461
|
|
|
Purchase price adjustments (k)
|
|
|
92
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
92
|
|
|
|
-
|
|
|
Revaluation of contingent consideration
|
|
|
-
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
Non-cash interest expense on convertible senior notes (i)
|
|
|
186
|
|
|
|
186
|
|
|
|
104
|
|
|
|
|
372
|
|
|
|
207
|
|
|
Net (loss)/income
|
|
$
|
(40,121
|
)
|
|
$
|
1,077
|
|
|
$
|
(14,235
|
)
|
|
|
$
|
(39,044
|
)
|
|
$
|
(19,834
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Net (Loss)/Income Per Share to GAAP
Net (Loss)/Income Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)/income per share, basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net (loss)/income
|
|
$
|
(0.02
|
)
|
|
$
|
0.16
|
|
|
$
|
(0.14
|
)
|
|
|
$
|
0.13
|
|
|
$
|
(0.22
|
)
|
|
Adjustments
|
|
|
(0.98
|
)
|
|
|
(0.13
|
)
|
|
|
(0.25
|
)
|
|
|
|
(1.11
|
)
|
|
|
(0.35
|
)
|
|
Net (loss)/income
|
|
$
|
(1.00
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.39
|
)
|
|
|
$
|
(0.98
|
)
|
|
$
|
(0.57
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) per share, diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income/(loss)
|
|
$
|
(0.02
|
)
|
|
$
|
0.14
|
|
|
$
|
(0.14
|
)
|
|
|
$
|
0.13
|
|
|
$
|
(0.22
|
)
|
|
Adjustments
|
|
|
(0.98
|
)
|
|
|
(0.11
|
)
|
|
|
(0.25
|
)
|
|
|
|
(1.11
|
)
|
|
|
(0.35
|
)
|
|
Net (loss)/income
|
|
$
|
(1.00
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.39
|
)
|
|
|
$
|
(0.98
|
)
|
|
$
|
(0.57
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Shares used in Non-GAAP diluted shares to GAAP
diluted shares
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted shares
|
|
|
40,115
|
|
|
|
51,428
|
|
|
|
36,293
|
|
|
|
|
40,549
|
|
|
|
34,597
|
|
|
The effect of dilutive potential common shares due to reporting
Non-GAAP net income (j)
|
|
|
-
|
|
|
|
(11,370
|
)
|
|
|
-
|
|
|
|
|
(740
|
)
|
|
|
-
|
|
|
GAAP diluted shares
|
|
|
40,115
|
|
|
|
40,058
|
|
|
|
36,293
|
|
|
|
|
39,809
|
|
|
|
34,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c) Profit in acquired inventory results from purchase-accounting
adjustments which increase the value of inventory acquired to its
fair value. As the acquired inventory is sold, the associated profit
in acquired inventory increases cost of goods sold and reduces gross
profit.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(d) Amortization of acquired intangible assets reflects amortization
expense on intangible assets recorded in conjunction with the
picoChip acquisition.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(e) Employee separation costs consist of severance benefits payable
to certain former employees of the Company as a result of
organizational changes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(f) Asset impairment includes the write-off of software tools no
longer in use.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(g) Integration costs represent costs incurred related to the
transition of picoChip to a wholly owned subsidiary of Mindspeed.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(h) Acquisition-related costs are professional fees incurred related
to the acquisition of picoChip.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) Non-cash interest expense on convertible senior notes represents
the amortization of debt discounts recorded in accordance with FASB
ASC 470-20, related to the Company's 6.50% and 6.75% convertible
senior notes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(j) Diluted shares include shares that would be issued from the
company's 6.5% and 6.75% convertible notes, calculated using the "if
converted" method.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(k) Purchase price adjustments consist of adjustments to amounts
recognized in the picoChip acquisition that occurred after the
measurement period.
|
|
|
|
MINDSPEED TECHNOLOGIES, INC.
|
|
CONSOLIDATED CONDENSED BALANCE SHEETS
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
March 29,
|
|
September 28,
|
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
46,572
|
|
$
|
49,098
|
|
Receivables, net
|
|
|
19,348
|
|
|
14,527
|
|
Inventories
|
|
|
11,006
|
|
|
10,482
|
|
Prepaid expenses and other current assets
|
|
|
4,309
|
|
|
10,497
|
|
Total current assets
|
|
|
81,235
|
|
|
84,604
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
17,194
|
|
|
16,031
|
|
Intangible assets, net
|
|
|
32,986
|
|
|
35,351
|
|
Goodwill
|
|
|
26,529
|
|
|
57,110
|
|
Other assets
|
|
|
4,164
|
|
|
4,000
|
|
Total assets
|
|
$
|
162,108
|
|
$
|
197,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
Accounts payable
|
|
$
|
10,150
|
|
$
|
9,262
|
|
Accrued compensation and benefits
|
|
|
5,510
|
|
|
6,401
|
|
Deferred income on sales to distributors
|
|
|
3,704
|
|
|
4,396
|
|
Deferred revenue
|
|
|
1,459
|
|
|
2,338
|
|
Line of credit - short term
|
|
|
5,521
|
|
|
5,511
|
|
Short term debt
|
|
|
16,348
|
|
|
15,384
|
|
Contingent consideration
|
|
|
1,866
|
|
|
1,876
|
|
Other current liabilities
|
|
|
9,812
|
|
|
10,661
|
|
Total current liabilities
|
|
|
54,370
|
|
|
55,829
|
|
|
|
|
|
|
|
Line of credit - long term
|
|
|
8,000
|
|
|
8,000
|
|
Long-term debt
|
|
|
44,174
|
|
|
44,765
|
|
Other liabilities
|
|
|
7,107
|
|
|
6,767
|
|
Total liabilities
|
|
|
113,651
|
|
|
115,361
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
48,457
|
|
|
81,735
|
|
Total liabilities and stockholders' equity
|
|
$
|
162,108
|
|
$
|
197,096
|
|
|
|
MINDSPEED TECHNOLOGIES, INC.
|
|
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
March 29,
|
|
March 30,
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
Cash Flows From Operating Activities
|
|
|
|
|
|
Net loss
|
|
$
|
(39,044
|
)
|
|
$
|
(19,834
|
)
|
|
Adjustments required to reconcile net loss to net cash provided
by/(used in) operating activities:
|
|
|
|
|
|
Depreciation and amortization of property, plant and equipment
|
|
|
3,108
|
|
|
|
3,108
|
|
|
Amortization of license agreements
|
|
|
1,391
|
|
|
|
1,240
|
|
|
Amortization of intangible assets
|
|
|
702
|
|
|
|
217
|
|
|
Asset impairments
|
|
|
2,560
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
2,248
|
|
|
|
1,272
|
|
|
Goodwill impairment charge
|
|
|
30,533
|
|
|
|
-
|
|
|
Impairment of indefinite-lived intangible assets
|
|
|
500
|
|
|
|
-
|
|
|
Stock-based compensation
|
|
|
5,916
|
|
|
|
5,456
|
|
|
Inventory provisions
|
|
|
442
|
|
|
|
1,539
|
|
|
Amortization of debt discount on convertible debt
|
|
|
482
|
|
|
|
300
|
|
|
Other non-cash items, net
|
|
|
(53
|
)
|
|
|
35
|
|
|
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
Receivables
|
|
|
(4,769
|
)
|
|
|
(7,632
|
)
|
|
Inventories
|
|
|
(966
|
)
|
|
|
3,779
|
|
|
Other assets, net
|
|
|
4,889
|
|
|
|
1,001
|
|
|
Accounts payable
|
|
|
(449
|
)
|
|
|
4,425
|
|
|
Deferred income on sales to distributors
|
|
|
(692
|
)
|
|
|
(471
|
)
|
|
Restructuring charges
|
|
|
(1,829
|
)
|
|
|
(1,349
|
)
|
|
Accrued compensation and benefits
|
|
|
(899
|
)
|
|
|
(3,656
|
)
|
|
Accrued expenses and other current liabilities
|
|
|
(1,612
|
)
|
|
|
(1,024
|
)
|
|
Other liabilities, net
|
|
|
198
|
|
|
|
(76
|
)
|
|
|
|
|
|
|
|
Net cash provided by/(used in) operating activities
|
|
|
2,656
|
|
|
|
(11,670
|
)
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
(2,443
|
)
|
|
|
(2,334
|
)
|
|
Payments under license agreements
|
|
|
(2,687
|
)
|
|
|
(7,341
|
)
|
|
Net cash paid for acquired companies
|
|
|
-
|
|
|
|
(20,096
|
)
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(5,130
|
)
|
|
|
(29,771
|
)
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities
|
|
|
|
|
|
Payments made on capital lease obligations
|
|
|
(110
|
)
|
|
|
(281
|
)
|
|
Borrowings under term loan
|
|
|
-
|
|
|
|
15,000
|
|
|
Borrowings under line of credit
|
|
|
1,420
|
|
|
|
14,807
|
|
|
Payments made on line of credit
|
|
|
(1,410
|
)
|
|
|
(1,317
|
)
|
|
Deferred financing costs
|
|
|
-
|
|
|
|
(378
|
)
|
|
Repurchase of restricted stock for income tax withholding
|
|
|
(858
|
)
|
|
|
(575
|
)
|
|
Proceeds from equity compensation programs
|
|
|
915
|
|
|
|
1,362
|
|
|
|
|
|
|
|
|
Net cash (used in)/provided by financing activities
|
|
|
(43
|
)
|
|
|
28,618
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rates on cash
|
|
|
(9
|
)
|
|
|
(50
|
)
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(2,526
|
)
|
|
|
(12,873
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
49,098
|
|
|
|
45,227
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
46,572
|
|
|
$
|
32,354
|
|
|
|
|
MINDSPEED TECHNOLOGIES, INC.
|
|
Selected Corporate Data
|
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
March 29,
|
|
December 28,
|
|
|
March 30,
|
|
|
March 29,
|
|
March 30,
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin %
|
|
|
53.0
|
%
|
|
|
66.0
|
%
|
|
|
|
58.0
|
%
|
|
|
|
60.3
|
%
|
|
|
58.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash (used in)/provided by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
$
|
(2,162
|
)
|
|
$
|
4,818
|
|
*
|
|
$
|
(11,324
|
)
|
|
|
$
|
2,656
|
|
|
$
|
(11,670
|
)
|
|
Investing activities
|
|
|
(1,830
|
)
|
|
|
(3,300
|
)
|
*
|
|
|
(27,090
|
)
|
|
|
|
(5,130
|
)
|
|
|
(29,771
|
)
|
|
Financing activities
|
|
|
(539
|
)
|
|
|
496
|
|
|
|
|
28,063
|
|
|
|
|
(43
|
)
|
|
|
28,618
|
|
|
Effect of foreign currency on cash
|
|
|
(34
|
)
|
|
|
25
|
|
|
|
|
(56
|
)
|
|
|
|
(9
|
)
|
|
|
(50
|
)
|
|
Net (decrease)/increase in cash
|
|
$
|
(4,565
|
)
|
|
$
|
2,039
|
|
|
|
$
|
(10,407
|
)
|
|
|
$
|
(2,526
|
)
|
|
$
|
(12,873
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
$
|
1,555
|
|
|
$
|
1,553
|
|
|
|
$
|
1,595
|
|
|
|
$
|
3,108
|
|
|
$
|
3,108
|
|
|
Amortization of intangible assets
|
|
|
1,083
|
|
|
|
1,010
|
|
|
|
|
814
|
|
|
|
|
2,093
|
|
|
|
1,457
|
|
|
Capital expenditures
|
|
|
1,830
|
|
|
|
3,300
|
|
|
|
|
6,994
|
|
|
|
|
5,130
|
|
|
|
9,675
|
|
|
Net cash paid for acquired companies
|
|
|
-
|
|
|
|
-
|
|
|
|
|
20,096
|
|
|
|
|
-
|
|
|
|
20,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by region:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
6,720
|
|
|
$
|
11,510
|
|
|
|
$
|
6,150
|
|
|
|
$
|
18,230
|
|
|
$
|
11,666
|
|
|
Europe
|
|
|
3,356
|
|
|
|
3,454
|
|
|
|
|
2,829
|
|
|
|
|
6,810
|
|
|
|
4,687
|
|
|
Asia-Pacific
|
|
|
25,309
|
|
|
|
29,430
|
|
|
|
|
26,380
|
|
|
|
|
54,739
|
|
|
|
52,938
|
|
|
Total net revenue
|
|
$
|
35,385
|
|
|
$
|
44,394
|
|
|
|
$
|
35,359
|
|
|
|
$
|
79,779
|
|
|
$
|
69,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by product lines:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High-performance analog
|
|
$
|
15,683
|
|
|
$
|
19,190
|
|
|
|
$
|
15,657
|
|
|
|
$
|
34,873
|
|
|
$
|
30,001
|
|
|
Communications processors
|
|
|
17,135
|
|
|
|
14,630
|
|
|
|
|
16,988
|
|
|
|
|
31,765
|
|
|
|
36,214
|
|
|
Wireless infrastructure
|
|
|
2,567
|
|
|
|
4,574
|
|
|
|
|
2,213
|
|
|
|
|
7,141
|
|
|
|
2,485
|
|
|
Total net product revenue
|
|
|
35,385
|
|
|
|
38,394
|
|
|
|
|
34,858
|
|
|
|
|
73,779
|
|
|
|
68,700
|
|
|
Intellectual property
|
|
|
-
|
|
|
|
6,000
|
|
|
|
|
501
|
|
|
|
|
6,000
|
|
|
|
591
|
|
|
Total net revenue
|
|
$
|
35,385
|
|
|
$
|
44,394
|
|
|
|
$
|
35,359
|
|
|
|
$
|
79,779
|
|
|
$
|
69,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Cash provided by operating activities and cash used in investing
activities have been adjusted to exclude $2.2 million of property
and equipment and licenses of intellectual property from the
corresponding amounts previously reported.
|

[ Back To TMCnet.com's Homepage ]
|