UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): March 23, 2007
SILICON LABORATORIES INC.
(Exact Name of Registrant as Specified in Charter)
Delaware |
|
000-29823 |
|
74-2793174 |
(State or Other Jurisdiction |
|
(Commission File Number) |
|
(IRS Employer |
of Incorporation) |
|
|
|
Identification No.) |
400 West
Cesar Chavez, Austin, TX 78701
(Address of Principal Executive Offices) (Zip Code)
Registrants telephone number, including area code: (512) 416-8500
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 1.01 Entry into a Material Definitive Agreement.
The information set forth in Item 2.01 of this Current Report on Form 8-K regarding the Intellectual Property License Agreement is incorporated herein by reference.
Item 2.01 Completion of Acquisition or Disposition of Assets.
On March 23, 2007, Silicon Laboratories Inc., Silicon Laboratories International Pte. Ltd. (collectively Silicon Laboratories), NXP B.V. and NXP Semiconductors France SAS (collectively NXP), completed the sale of Silicon Laboratories Aero® transceiver, AeroFONE single-chip phone and power amplifier product lines to NXP in exchange for $285 million in cash (including $14.3 million held in escrow), with additional earn-out potential of up to an aggregate of $65 million over the next three years. The acquisition was completed pursuant to the terms of the Sale and Purchase Agreement dated February 8, 2007, a copy of which was filed as an exhibit to the Current Report on Form 8-K filed with the Securities and Exchange Commission on February 9, 2007 and is incorporated herein by reference (the Purchase Agreement).
In connection with the closing of the acquisition, Silicon Laboratories entered into certain ancillary agreements, including an Intellectual Property License Agreement dated March 23, 2007 (IPLA), pursuant to which Silicon Laboratories granted NXP a license with respect to retained intellectual property and NXP granted a license to Silicon Laboratories with respect to transferred intellectual property.
The foregoing description of the transactions is qualified in its entirety by the full text of the Purchase Agreement and the IPLA (a copy of which is filed hereto as Exhibit 10.1 and incorporated herein by reference).
The press release announcing the completion of the sale is attached as Exhibit 99.1 to this Current Report on Form 8-K.
Item 7.01 Regulation FD disclosures.
On March 23, 2007, Silicon Laboratories completed the sale of its Aero transceiver, AeroFONE single-chip phone and power amplifier product lines. Pro forma condensed consolidated statements of income are included as Exhibit 99.2 to this Current Report on Form 8-K. A reconciliation of GAAP financial measurements to non-GAAP financial measurements, in each case on the pro forma basis described in Exhibit 99.2, is attached as Exhibit 99.3 to this Current Report on Form 8-K. The non-GAAP financial measurements provided in Exhibit 99.3 furnished herewith do not replace the presentation of Silicon Laboratories GAAP financial results. Exhibit 99.3 merely provides supplemental information to assist investors in analyzing Silicon Laboratories results of operations; however, these measures are not in accordance with, or an alternative to, GAAP and may be different from non-GAAP measures used by other companies. Silicon Laboratories has chosen to provide this information to investors because it believes that such supplemental information enables them to perform meaningful comparisons of past, present and future operating results, and as a means to highlight the results of core ongoing operations.
The information in Item 7.01 of this Current Report on Form 8-K, including exhibit 99.3 hereto, shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. The information contained in this Item 7.01 and in the accompanying exhibit 99.3 shall not be incorporated by reference into any filing with the U.S. Securities and Exchange Commission made by Silicon Laboratories, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Item 9.01. Financial Statements and Exhibits
(b) Pro Forma Financial Information.
The pro forma financial information required by this item is attached as Exhibit 99.2 to this Current Report on Form 8-K.
(d) Exhibits.
10.1 Intellectual Property License Agreement dated as of March 23, 2007, by and among Silicon Laboratories Inc., Silicon Laboratories International Pte. Ltd., NXP B.V. and NXP Semiconductors France SAS
99.1 Press release of Silicon Laboratories Inc. dated March 23, 2007 entitled Silicon Laboratories Closes Sale of Aero® Product Lines to NXP
99.2 Unaudited Pro Forma Condensed Consolidated Financial Statements
99.3 Unaudited Reconciliation of GAAP to Non-GAAP Financial Measures
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
SILICON LABORATORIES INC. |
|
|
|
|
|
|
|
|
|
|
March 29, 2007 |
|
By: /s/ Paul V. Walsh, Jr. |
|
Date |
|
Paul V. Walsh,
Jr. |
|
3
EXHIBIT INDEX
Exhibit No. |
|
Description |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1 |
|
|
Intellectual Property License Agreement dated as of March 23, 2007, by and among Silicon Laboratories Inc., Silicon Laboratories International Pte. Ltd., NXP B.V. and NXP Semiconductors France SAS |
|
|
|
|
|
|
|
|
99.1 |
|
|
Press Release |
|
|
|
|
|
|
|
|
99.2 |
|
|
Unaudited Pro Forma Condensed Consolidated Financial Statements |
|
|
|
|
|
|
|
|
99.3 |
|
|
Unaudited Reconciliation of GAAP to Non-GAAP Financial Measures |
|
Exhibit 10.1
INTELLECTUAL PROPERTY LICENSE AGREEMENT
This Intellectual Property License Agreement (Agreement) is effective as of the Closing Date, between Silicon Laboratories Inc., a Delaware corporation (Parent Seller), and Silicon Laboratories International Pte. Ltd., a private limited company organized under the laws of Singapore (Subsidiary Seller) (collectively Seller), and NXP BV, a limited liability company organized under the laws of The Netherlands (Parent Buyer), NXP Semiconductors France SAS, a company incorporated under the laws of France (Subsidiary Buyer, and together with Parent Buyer, Buyer). For the purpose of this Agreement, unless otherwise defined herein, all initially capitalized terms are defined in and shall have the meaning specified in the Sale and Purchase Agreement (as defined below).
RECITAL
WHEREAS, Seller and certain of its Subsidiaries are engaged in, among other things, the Business;
WHEREAS, Seller and Buyer have entered into a Sale and Purchase Agreement, dated as of February 8, 2007 (Sale and Purchase Agreement); and
WHEREAS, as part of the foregoing, each of Buyer and Seller desire to grant the other party certain license rights under certain Intellectual Property Rights, and each of Seller and Buyer desires to obtain such licenses.
AGREEMENT
NOW, THEREFORE, in consideration of the mutual promises of the parties, and for the good and valuable consideration set forth in the Sale and Purchase Agreement, the parties agree as follows:
As used herein, the terms below shall have the following meanings. Any such terms, unless the context otherwise requires, may be used in the singular or plural, depending on the reference.
EXCEPT AS SET FORTH BELOW OR IN THE SALE AND PURCHASE AGREEMENT, IN NO EVENT SHALL EITHER PARTY OR ITS SUBSIDIARIES BE LIABLE TO THE OTHER PARTY OR ITS SUBSIDIARIES FOR ANY LOST PROFITS OR FOR ANY SPECIAL, CONSEQUENTIAL, INDIRECT OR INCIDENTAL DAMAGES, HOWEVER CAUSED AND ON ANY THEORY OF LIABILITY (INCLUDING WITHOUT LIMITATION NEGLIGENCE), ARISING IN ANY WAY OUT OF THIS AGREEMENT, WHETHER OR NOT SUCH PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES. THE FOREGOING SHALL NOT, HOWEVER, LIMIT THE AMOUNT OR TYPES OF DAMAGES AVAILABLE TO EITHER PARTY FOR ANY DISCLOSURE OF TRADE SECRET INFORMATION IN VIOLATION OF ARTICLE IV (CONFIDENTIALITY).
EXCEPT AS OTHERWISE SET FORTH IN THE SALE AND PURCHASE AGREEMENT, EACH PARTY ACKNOWLEDGES AND AGREES THAT ALL INTELLECTUAL PROPERTY RIGHTS LICENSED HEREUNDER ARE LICENSED WITHOUT ANY WARRANTIES WHATSOEVER, AND EACH PARTY DISCLAIMS ALL WARRANTIES OF ANY KIND WHETHER EXPRESS, IMPLIED OR STATUTORY, INCLUDING WITHOUT LIMITATION ANY IMPLIED WARRANTIES OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, TITLE OR NON-INFRINGEMENT. Each party makes no warranty or representation under this Agreement as to the validity and/or scope of any IPR licensed by such party and its Subsidiaries to the other party hereunder or any warranty or representation that any manufacture, use, importation, offer for sale or sale of any product or service by a licensed party hereunder will not Infringe any IPR of any person.
If to Seller, addressed to: |
|
|
|
Silicon Laboratories Inc. |
|
|
400 West Cesar Chavez |
|
|
Austin, Texas 78701 |
|
|
Attention: General Counsel |
|
|
Fax: (512) 428-1504 |
|
|
|
|
|
With a copy to: |
|
|
DLA Piper US LLP |
|
|
1221 South MoPac Expwy |
|
|
Suite 400 |
|
|
Austin, Texas 78746 |
|
|
Attention: Philip Russell, P.C. |
|
|
Fax: (512) 457-7001 |
|
|
|
|
|
If to Buyer, addressed to: |
|
|
NXP B.V. |
|
|
High Tech Campus 60 |
|
|
5656 AG Eindhoven |
|
|
The Netherlands |
|
|
Attention: Guido R.C. Dierick |
|
|
|
|
|
With a copy to: |
|
|
Simpson Thacher & Bartlett LLP |
|
|
425 Lexington Avenue |
|
|
New York 10017 |
|
|
Attention: Lori Lesser |
|
|
Fax: (212) 455-2502 |
|
or to such other place and with such other copies as either party may designate as to itself by written notice to the others.
WHEREFORE, the parties have signed this Intellectual Property License Agreement effective as of the Closing Date.
SILICON LABORATORIES INC. |
|
NXP BV |
||||||||
ON BEHALF OF ITSELF AND ITS SUBSIDIARIES |
|
ON BEHALF OF ITSELF AND ITS SUBSIDIARIES |
||||||||
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||
By: |
|
/s/ Necip Sayiner |
|
By: |
|
/s/ Guido Dierick |
||||
|
|
|
|
|
||||||
Name: |
Necip Sayiner |
|
Name: |
Guido Dierick |
||||||
|
|
|
|
|
||||||
Title: |
|
President and Chief Executive Officer |
|
Title: |
|
General Counsel |
||||
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||
SILICON LABORATORIES INTERNATIONAL PTE. LTD. |
|
NXP SEMICONDUCTORS FRANCE SAS |
||||||||
|
|
|
|
|
|
|
||||
ON BEHALF OF ITSELF AND ITS SUBSIDIARIES |
|
ON BEHALF OF ITSELF AND ITS SUBSIDIARIES |
||||||||
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||
By: |
|
/s/ GH Low |
|
By: |
|
/s/ James N. Casey |
||||
|
|
|
|
|
|
|
||||
Name: |
GH Low |
|
Name: |
James N. Casey |
||||||
|
|
|
|
|
||||||
Title: |
|
International Finance Director |
|
Title: |
|
VP, Authorized Signatory |
||||
Exhibit 99.1
NEWS RELEASE
SILICON LABORATORIES CLOSES SALE OF AERO® PRODUCT LINES TO NXP
Company Focused on Long-Term Growth Potential and
Sustainable Competitive
Advantages of Mixed-Signal Business
AUSTIN, Texas March 23, 2007 Silicon Laboratories Inc. (Nasdaq: SLAB), a leader in high-performance, analog-intensive, mixed-signal integrated circuits (ICs), today announced it finalized the sale of the Aero product lines to NXP, formerly Philips Semiconductor.
With the close of this transaction, our focus will be on mixed-signal product lines where the expected return on investment is aligned with our business model targets, stated Necip Sayiner, president and chief executive officer of Silicon Laboratories.
Announced in February 2007, NXP purchased the Aero product lines, including the Aero transceiver, AeroFONE single-chip phone and power amplifier, for $285 million in cash. There is an additional earn-out potential of up to an aggregate of $65 million over the next three years based on the broad acceptance of AeroFONE technology.
About Silicon Laboratories Inc.
Silicon Laboratories Inc. is a leading designer of high-performance, analog-intensive, mixed-signal integrated circuits (ICs) for a broad range of applications. Silicon Laboratories diverse portfolio of highly-integrated, patented solutions is developed by a world-class engineering team with decades of cumulative expertise in cutting-edge mixed-signal design. The company has design, engineering, marketing, sales and applications offices throughout North America, Europe and Asia. For more information about Silicon Laboratories, please visit www.silabs.com.
Forward Looking Statement
This press release contains forward-looking statements based on Silicon Laboratories current expectations. The words believe, estimate, expect, intend, anticipate, plan, project, will and similar phrases as they relate to Silicon Laboratories are intended to identify such forward-looking statements. These forward-looking statements reflect the current views and assumptions of Silicon Laboratories and are subject to various risks and uncertainties that could cause actual results to differ materially from expectations. Among the factors that could cause actual results to differ materially from those in the forward-looking statements are the following: risks relating to the achievement of the earn-out; the potential for unexpected liabilities related to the disposition of the business; risks that Silicon Laboratories may not be able to maintain its historical growth; average selling prices of products may decrease significantly and rapidly, dependence on a limited number of products and customers; difficulties developing new products that achieve market acceptance; risks that Silicon Laboratories may not be able to manage strains associated with this divestiture and/or any future growth or acquisitions; dependence on key personnel; and other factors that are detailed in Silicon Laboratories filings with the SEC. Silicon Laboratories disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
# # #
Note to editors: The Silicon Labs logo is a trademark of Silicon Laboratories Inc. All other product names noted herein may be trademarks of their respective holders.
INVESTOR CONTACT: Silicon Laboratories Inc., Kellie Nugent, (972) 239-5119 x 125, knugent@sheltongroup.com
MEDIA CONTACT: Silicon Laboratories, Inc., Kirstan Ryan, (512) 416-8500, kirstan.ryan@silabs.com
NXP Semiconductors: Heather Drake, +31 40 27 65949, heather.drake@nxp.com
Exhibit 99.2
Silicon Laboratories Inc.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
As of December 30, 2006
(in thousands, except per share data)
|
|
Historical |
|
Disposition |
|
Pro Forma |
|
|||
Assets |
|
|
|
|
|
|
|
|||
Current assets: |
|
|
|
|
|
|
|
|||
Cash and cash equivalents |
|
$ |
68,188 |
|
$ |
270,750 |
(A) |
$ |
338,938 |
|
Short-term investments |
|
318,104 |
|
|
|
318,104 |
|
|||
Accounts receivable, net |
|
49,701 |
|
|
|
49,701 |
|
|||
Inventories |
|
40,282 |
|
(18,266 |
)(B) |
22,016 |
|
|||
Deferred income taxes |
|
13,330 |
|
(1,212 |
)(B) |
12,118 |
|
|||
Prepaid expenses and other |
|
14,102 |
|
14,250 |
(C) |
|
|
|||
|
|
|
|
(1,159 |
)(B) |
27,193 |
|
|||
Total current assets |
|
503,707 |
|
264,363 |
|
768,070 |
|
|||
Property, equipment and software, net |
|
43,321 |
|
(9,251 |
)(B) |
34,070 |
|
|||
Goodwill |
|
78,224 |
|
(12,544 |
)(B) |
65,680 |
|
|||
Other intangible assets, net |
|
21,970 |
|
(1,699 |
)(B) |
20,271 |
|
|||
Other assets, net |
|
39,773 |
|
(16,026 |
)(B) |
23,747 |
|
|||
Total assets |
|
$ |
686,995 |
|
$ |
224,843 |
|
$ |
911,838 |
|
|
|
|
|
|
|
|
|
|||
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|||
Current liabilities: |
|
|
|
|
|
|
|
|||
Accounts payable |
|
$ |
36,396 |
|
$ |
3,675 |
(D) |
$ |
40,071 |
|
Accrued expenses |
|
27,929 |
|
(4,878 |
)(B) |
|
|
|||
|
|
|
|
700 |
(E) |
23,751 |
|
|||
Deferred income on shipments to distributors |
|
22,234 |
|
|
|
22,234 |
|
|||
Income taxes |
|
15,063 |
|
66,661 |
(F) |
81,724 |
|
|||
Total current liabilities |
|
101,622 |
|
66,158 |
|
167,780 |
|
|||
Long-term obligations and other liabilities |
|
16,691 |
|
(1,050 |
)(B) |
15,641 |
|
|||
Total liabilities |
|
118,313 |
|
65,108 |
|
183,421 |
|
|||
|
|
|
|
|
|
|
|
|||
Commitments and contingencies |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Stockholders equity: |
|
|
|
|
|
|
|
|||
Preferred stock$0.0001 par value |
|
|
|
|
|
|
|
|||
Common stock$0.0001 par value |
|
5 |
|
|
|
5 |
|
|||
Additional paid-in capital |
|
373,655 |
|
5,512 |
(E) |
379,167 |
|
|||
Retained earnings |
|
195,022 |
|
154,223 |
(G) |
349,245 |
|
|||
Total stockholders equity |
|
568,682 |
|
159,735 |
|
728,417 |
|
|||
Total liabilities and stockholders equity |
|
$ |
686,995 |
|
$ |
224,843 |
|
$ |
911,838 |
|
The
accompanying notes are an integral part of these unaudited pro forma
condensed consolidated financial statements.
Silicon Laboratories Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Income
For the Year Ended December 30, 2006
(in thousands, except per share data)
|
|
Historical |
|
Disposition |
|
Pro Forma |
|
|||
Revenues |
|
$ |
464,597 |
|
$ |
(176,441 |
) |
$ |
288,156 |
(I) |
Cost of revenues |
|
208,217 |
|
(107,539 |
) |
100,678 |
|
|||
Gross profit |
|
256,380 |
|
(68,902 |
) |
187,478 |
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|||
Research and development |
|
121,707 |
|
(31,903 |
) |
89,804 |
|
|||
Selling, general and administrative |
|
102,358 |
|
(13,336 |
) |
89,022 |
|
|||
In-process research and development |
|
3,200 |
|
(600 |
) |
2,600 |
|
|||
Operating expenses |
|
227,265 |
|
(45,839 |
) |
181,426 |
|
|||
Operating income |
|
29,115 |
|
(23,063 |
) |
6,052 |
|
|||
Other income (expense): |
|
|
|
|
|
|
|
|||
Interest income |
|
13,745 |
|
|
|
13,745 |
|
|||
Interest expense |
|
(872 |
) |
|
|
(872 |
) |
|||
Other income (expense), net |
|
744 |
|
|
|
744 |
|
|||
Income before income taxes |
|
42,732 |
|
(23,063 |
) |
19,669 |
|
|||
Provision for income taxes |
|
11,574 |
|
(7,248 |
) |
4,326 |
|
|||
Net income |
|
$ |
31,158 |
|
$ |
(15,815 |
) |
$ |
15,343 |
|
Net income per share: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.56 |
|
|
|
$ |
0.28 |
|
|
Diluted |
|
$ |
0.54 |
|
|
|
$ |
0.27 |
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|||
Basic |
|
55,346 |
|
|
|
55,346 |
|
|||
Diluted |
|
57,201 |
|
|
|
57,201 |
|
The
accompanying notes are an integral part of these unaudited pro forma
condensed
consolidated financial statements.
Silicon Laboratories Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Income
For the Year Ended December 31, 2005
(in thousands, except per share data)
|
|
Historical |
|
Disposition |
|
Pro Forma |
|
|||
Revenues |
|
$ |
425,689 |
|
$ |
(187,102 |
) |
$ |
238,587 |
|
Cost of revenues |
|
193,904 |
|
(113,954 |
) |
79,950 |
|
|||
Gross profit |
|
231,785 |
|
(73,148 |
) |
158,637 |
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|||
Research and development |
|
101,222 |
|
(24,845 |
) |
76,377 |
|
|||
Selling, general and administrative |
|
72,553 |
|
(9,238 |
) |
63,315 |
|
|||
Operating expenses |
|
173,775 |
|
(34,083 |
) |
139,692 |
|
|||
Operating income |
|
58,010 |
|
(39,065 |
) |
18,945 |
|
|||
Other income (expense): |
|
|
|
|
|
|
|
|||
Interest income |
|
8,285 |
|
|
|
8,285 |
|
|||
Interest expense |
|
(322 |
) |
|
|
(322 |
) |
|||
Other income (expense), net |
|
(332 |
) |
|
|
(332 |
) |
|||
Income before income taxes |
|
65,641 |
|
(39,065 |
) |
26,576 |
|
|||
Provision for income taxes |
|
18,135 |
|
(9,259 |
) |
8,876 |
|
|||
Net income |
|
$ |
47,506 |
|
$ |
(29,806 |
) |
$ |
17,700 |
|
Net income per share: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.89 |
|
|
|
$ |
0.33 |
|
|
Diluted |
|
$ |
0.86 |
|
|
|
$ |
0.32 |
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|||
Basic |
|
53,399 |
|
|
|
53,399 |
|
|||
Diluted |
|
55,485 |
|
|
|
55,485 |
|
The
accompanying notes are an integral part of these unaudited pro forma
condensed
consolidated financial statements.
Silicon Laboratories Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Income
For the Year Ended January 1, 2005
(in thousands, except per share data)
|
|
Historical |
|
Disposition |
|
Pro Forma |
|
|||
Revenues |
|
$ |
456,225 |
|
$ |
(220,258 |
) |
$ |
235,967 |
|
Cost of revenues |
|
206,320 |
|
(120,974 |
) |
85,346 |
|
|||
Gross profit |
|
249,905 |
|
(99,284 |
) |
150,621 |
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|||
Research and development |
|
78,056 |
|
(21,258 |
) |
56,798 |
|
|||
Selling, general and administrative |
|
65,164 |
|
(11,576 |
) |
53,588 |
|
|||
Operating expenses |
|
143,220 |
|
(32,834 |
) |
110,386 |
|
|||
Operating income |
|
106,685 |
|
(66,450 |
) |
40,235 |
|
|||
Other income (expense): |
|
|
|
|
|
|
|
|||
Interest income |
|
3,054 |
|
|
|
3,054 |
|
|||
Interest expense |
|
(311 |
) |
|
|
(311 |
) |
|||
Other income (expense), net |
|
2,148 |
|
|
|
2,148 |
|
|||
Income before income taxes |
|
111,576 |
|
(66,450 |
) |
45,126 |
|
|||
Provision for income taxes |
|
34,883 |
|
(21,736 |
) |
13,147 |
|
|||
Net income |
|
$ |
76,693 |
|
$ |
(44,714 |
) |
$ |
31,979 |
|
Net income per share: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
1.49 |
|
|
|
$ |
0.62 |
|
|
Diluted |
|
$ |
1.39 |
|
|
|
$ |
0.58 |
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|||
Basic |
|
51,471 |
|
|
|
51,471 |
|
|||
Diluted |
|
54,983 |
|
|
|
54,983 |
|
The accompanying
notes are an integral part of these unaudited pro forma
condensed
consolidated financial statements.
Silicon
Laboratories Inc.
Notes to Unaudited Pro Forma Condensed
Consolidated Financial Statements
1. Basis of Presentation
As disclosed in Item 2.01 of this Form 8-K, Silicon Laboratories Inc. (the Company) completed the sale of its Aero transceiver, AeroFONE single-chip phone and power amplifier product lines to NXP, on March 23, 2007 (the Sale). The unaudited pro forma condensed consolidated financial statements included herein have been prepared based on the Companys historical consolidated balance sheet as of December 30, 2006 and consolidated statements of income for the fiscal years ended December 30, 2006, December 31, 2005 and January 1, 2005, after giving effect to the disposition of the net assets and operations related to the sold product lines. This disposition will be accounted for as discontinued operations in accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.
The pro forma condensed consolidated balance sheet gives effect to the Sale as if it had occurred on December 30, 2006. The pro forma balance sheet also reflects the effects of nonrecurring items attributed directly to the Sale, including the gain on sale, net of taxes, and direct transaction costs, including stock compensation charges, as though the Sale occurred on December 30, 2006. The pro forma gain as of December 30, 2006 is expected to differ from the actual gain that ultimately will be recognized as of the closing date of March 23, 2007.
The pro forma condensed consolidated statements of income give effect to the Sale as if it had occurred on January 4, 2004. The disposition adjustments reflect the elimination of revenues and direct costs of the discontinued operations. The pro forma statements of income do not include adjustments for nonrecurring items attributed directly to the Sale. Such items will be recorded in our quarter ended March 31, 2007.
This pro forma financial information is presented for illustrative purposes only, and is not necessarily indicative of the operating results and financial position that might have been achieved had the Sale occurred on the dates indicated, nor are they necessarily indicative of the operating results and financial position that may occur in the future. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the three fiscal years in the period ended December 30, 2006, included in the Companys Form 10-K filed with the Securities and Exchange Commission (SEC) on February 7, 2007.
2. Pro Forma Adjustments
The unaudited pro forma condensed consolidated financial statements reflect the following adjustments:
(A) Cash proceeds received from the Sale, excluding $14.3 million of funds held in escrow which are included under Prepaid expenses and other.
(B) Removal of balances related to assets and liabilities that will be transferred in the Sale.
(C) Includes $14.3 million of funds held in escrow subject to potential indemnification claims in accordance with the Purchase Agreement.
(D) Accrual of estimated direct transaction costs, other than stock compensation charges.
(E) Accrual of $5.5 million of additional paid-in capital and $0.7 million of payroll taxes for stock compensation charges resulting from modifications of share-based awards held by certain Company employees who were hired by NXP in connection with the Sale.
(F) Represents the estimated tax effect of the pro forma adjustments, including the estimated gain on sale, estimated direct transaction costs and stock compensation charges.
(G) Adjustment for the pro forma gain on sale, net of tax, as though the sale closed on December 30, 2006.
(H) Removal of historical revenues and costs associated with the sold product lines. Unaudited condensed operating results related to the sold product lines for the three fiscal years in the period ended December 30, 2006 are as follows (in thousands):
|
Year Ended |
|
||||||||
|
|
December 30, |
|
December 31, |
|
January 1, |
|
|||
Revenues |
|
$ |
176,441 |
|
$ |
187,102 |
|
$ |
220,258 |
|
Gross profit |
|
68,902 |
|
73,148 |
|
99,284 |
|
|||
Operating income |
|
23,063 |
|
39,065 |
|
66,450 |
|
|||
Net income |
|
$ |
15,815 |
|
$ |
29,806 |
|
$ |
44,714 |
|
(I) The following are the Companys fiscal 2006 pro forma revenues (excluding the sold product lines) by quarter (in thousands):
Quarter |
|
|
|
Pro Forma |
|
|
First |
|
$ |
66,652 |
|
||
Second |
|
73,936 |
|
|||
Third |
|
72,956 |
|
|||
Fourth |
|
74,612 |
|
|||
Total |
|
$ |
288,156 |
|
Exhibit 99.3
Silicon Laboratories Inc.
Unaudited Reconciliation of GAAP to Non-GAAP Financial Measures
(in thousands)
Pro forma condensed consolidated statements of income are included as Exhibit 99.2 to this Current Report on Form 8-K. This Unaudited Reconciliation of GAAP to Non-GAAP Financial Measures reconciles GAAP financial measurements to non-GAAP financial measurements, in each case on the pro forma basis described in Exhibit 99.2. The non-GAAP financial measurements provided in this Exhibit 99.3 do not replace the presentation of Silicon Laboratories GAAP financial results. This Exhibit 99.3 merely provides supplemental information to assist investors in analyzing Silicon Laboratories results of operations; however, these measures are not in accordance with, or an alternative to, GAAP and may be different from non-GAAP measures used by other companies. Silicon Laboratories has chosen to provide this information to investors because it believes that such supplemental information enables them to perform meaningful comparisons of past, present and future operating results, and as a means to highlight the results of core ongoing operations.
|
|
Year Ended |
|
|
GAAP revenues |
|
$ |
464,597 |
|
Aero product lines adjustment |
|
(176,441 |
) |
|
Non-GAAP revenues |
|
$ |
288,156 |
|
|
|
|
|
|
GAAP operating income |
|
$ |
29,115 |
|
Aero product lines adjustment (including $8.4 million of stock compensation expense) |
|
(23,063 |
) |
|
Stock compensation retained business |
|
31,029 |
|
|
In-process R&D retained business |
|
2,600 |
|
|
Headquarters relocation costs |
|
2,956 |
|
|
Non-GAAP operating income |
|
$ |
42,637 |
|
|
|
|
|
|
Non-GAAP operating income % |
|
14.8 |
% |