x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware |
74-3022102 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) | |
88 Pine Street, Wall Street Plaza, New York, NY |
10005 | |
(Address of principal executive offices) |
(Zip Code) |
Class |
Outstanding at July 31,
2002 |
|||
Common Stock par value $0.01 |
14,060,000 shares |
Page | ||||||
Part I. Financial Information: |
||||||
Item 1. |
Financial Statements |
|||||
A) |
Condensed Consolidated Balance Sheets as of September 30, 2001, December 31, 2001 and June 30, 2002 |
1 | ||||
B) |
Condensed Consolidated Statements of Operations for the Three Months ended June 30, 2001 and 2002, the Nine Months ended June 30, 2001, the period from October 1, 2001 to December 20, 2001 and the period from November 15, 2001
(date of initial capitalization) to June 30, 2002 |
2 | ||||
C) |
Condensed Consolidated Statements of Cash Flows for the Nine Months ended June 30, 2001, the period from October 1, 2001 to December 20, 2001 and the period from November 15, 2001 (date of initial capitalization) to June 30,
2002 |
3 | ||||
D) |
4 | |||||
Item 2. |
17 | |||||
Item 3. |
25 | |||||
Part II. Other Information: |
||||||
Item 1. |
26 | |||||
Item 2. |
26 | |||||
Item 3. |
26 | |||||
Item 4. |
26 | |||||
Item 5. |
26 | |||||
Item 6. |
26 | |||||
27 |
ITEM 1. |
Financial Statements |
Predecessor |
||||||||||||
September 30, 2001 |
December 31, 2001 |
June 30, 2002 |
||||||||||
Assets |
||||||||||||
Assets: |
||||||||||||
Cash |
$ |
4,536 |
|
$ |
25,046 |
|
$ |
51,640 |
| |||
Restricted cash |
|
|
|
|
20,800 |
|
|
8,514 |
| |||
Accounts receivable, net of allowance of $2,648, $125 and $434, respectively |
|
77,496 |
|
|
66,804 |
|
|
45,463 |
| |||
Inventories, net |
|
45,258 |
|
|
67,810 |
|
|
38,004 |
| |||
Prepaid and other current assets |
|
2,919 |
|
|
2,832 |
|
|
3,745 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total current assets |
|
130,209 |
|
|
183,292 |
|
|
147,366 |
| |||
Property, plant and equipment, net |
|
20,368 |
|
|
21,203 |
|
|
18,760 |
| |||
Goodwill |
|
185,033 |
|
|
77,310 |
|
|
72,139 |
| |||
Intangible assets, net |
|
152,630 |
|
|
215,601 |
|
|
209,553 |
| |||
Deferred financing costs, net |
|
|
|
|
19,712 |
|
|
18,236 |
| |||
Other assets |
|
871 |
|
|
552 |
|
|
697 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total assets |
$ |
489,111 |
|
$ |
517,670 |
|
$ |
466,751 |
| |||
|
|
|
|
|
|
|
|
| ||||
Liabilities and Stockholders Equity |
||||||||||||
Liabilities: |
||||||||||||
Current portion of long term debt |
$ |
|
|
$ |
5,250 |
|
$ |
7,875 |
| |||
Accounts payable |
|
9,254 |
|
|
6,597 |
|
|
4,984 |
| |||
Accrued expenses and other current liabilities |
|
15,029 |
|
|
27,209 |
|
|
24,560 |
| |||
Current portion of deferred compensation |
|
471 |
|
|
471 |
|
|
458 |
| |||
Income taxes payable |
|
1,934 |
|
|
2,736 |
|
|
5,435 |
| |||
Customer advances on installation contracts |
|
41,388 |
|
|
43,327 |
|
|
22,735 |
| |||
Deferred revenue on maintenance contracts |
|
10,204 |
|
|
8,633 |
|
|
11,500 |
| |||
Due to affiliates |
|
104,106 |
|
|
|
|
|
|
| |||
Deferred purchase price obligation |
|
|
|
|
20,800 |
|
|
8,514 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total current liabilities |
|
182,386 |
|
|
115,023 |
|
|
86,061 |
| |||
Term loan |
|
|
|
|
99,750 |
|
|
94,500 |
| |||
Senior subordinated notes |
|
|
|
|
150,000 |
|
|
150,000 |
| |||
Deferred taxes, net |
|
56,679 |
|
|
10,940 |
|
|
4,062 |
| |||
Deferred compensation |
|
3,377 |
|
|
3,354 |
|
|
3,325 |
| |||
Other long term liabilities |
|
2,623 |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Total liabilities |
|
245,065 |
|
|
379,067 |
|
|
337,948 |
| |||
|
|
|
|
|
|
|
|
| ||||
Commitments and Contingencies |
||||||||||||
Stockholders equity: |
||||||||||||
Common stock-$0.01 par value, authorized 25,000,000 shares; 14,000,000 shares issued and outstanding at December 31,
2001 and June 30, 2002 |
|
|
|
|
140 |
|
|
140 |
| |||
Paid in capital |
|
278,048 |
|
|
139,560 |
|
|
139,560 |
| |||
Accumulated deficit |
|
(32,710 |
) |
|
(1,382 |
) |
|
(12,077 |
) | |||
Accumulated other comprehensive income (loss) |
|
(1,292 |
) |
|
285 |
|
|
1,180 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total stockholders equity |
|
244,046 |
|
|
138,603 |
|
|
128,803 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total liabilities and stockholders equity |
$ |
489,111 |
|
$ |
517,670 |
|
$ |
466,751 |
| |||
|
|
|
|
|
|
|
|
|
Predecessor |
Predecessor |
|||||||||||||||||||
Three Months Ended June
30, 2001 |
Three Months Ended June 30, 2002
|
Nine Months Ended June 30, 2001 |
Period from October 1, 2001 to December 20, 2001 |
Period from November 15, 2001 to June 30, 2002 |
||||||||||||||||
Revenue: |
||||||||||||||||||||
Product sales and installations |
$ |
51,236 |
|
$ |
37,087 |
|
$ |
134,104 |
|
$ |
35,691 |
|
$ |
104,416 |
| |||||
Service |
|
24,826 |
|
|
25,721 |
|
|
75,681 |
|
|
23,089 |
|
|
50,926 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
76,062 |
|
|
62,808 |
|
|
209,785 |
|
|
58,780 |
|
|
155,342 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cost of goods sold: |
||||||||||||||||||||
Product sales and installations |
|
25,220 |
|
|
30,322 |
|
|
80,968 |
|
|
18,869 |
|
|
89,774 |
| |||||
Service |
|
14,836 |
|
|
13,617 |
|
|
44,526 |
|
|
13,953 |
|
|
28,675 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
40,056 |
|
|
43,939 |
|
|
125,494 |
|
|
32,822 |
|
|
118,449 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Gross profit |
|
36,006 |
|
|
18,869 |
|
|
84,291 |
|
|
25,958 |
|
|
36,893 |
| |||||
Research and development |
|
3,672 |
|
|
3,847 |
|
|
11,888 |
|
|
3,519 |
|
|
7,962 |
| |||||
Selling, general and administrative expense |
|
8,183 |
|
|
10,352 |
|
|
27,396 |
|
|
17,110 |
|
|
21,247 |
| |||||
Depreciation and amortization |
|
11,976 |
|
|
4,783 |
|
|
36,155 |
|
|
10,737 |
|
|
9,949 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income (loss) from operations |
|
12,175 |
|
|
(113 |
) |
|
8,852 |
|
|
(5,408 |
) |
|
(2,265 |
) | |||||
Other income (expense): |
||||||||||||||||||||
Interest expense, net |
|
(8,722 |
) |
|
(6,894 |
) |
|
(21,852 |
) |
|
(5,987 |
) |
|
(14,678 |
) | |||||
Other income (expense), net |
|
(74 |
) |
|
(92 |
) |
|
2,105 |
|
|
49 |
|
|
(64 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income (loss) before income taxes |
|
3,379 |
|
|
(7,099 |
) |
|
(10,895 |
) |
|
(11,346 |
) |
|
(17,007 |
) | |||||
Income tax expense (benefit) |
|
(1,757 |
) |
|
(1,714 |
) |
|
5,666 |
|
|
(318 |
) |
|
(4,930 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income (loss) |
$ |
5,136 |
|
$ |
(5,385 |
) |
$ |
(16,561 |
) |
$ |
(11,028 |
) |
$ |
(12,077 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor |
||||||||||||
Nine Months Ended June 30, 2001 |
Period from October 1, 2001 to December 20, 2001 |
Period from November 15, 2001 to June 30, 2002 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net loss |
$ |
(16,561 |
) |
$ |
(11,028 |
) |
$ |
(12,077 |
) | |||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
|
4,927 |
|
|
1,393 |
|
|
2,474 |
| |||
Amortization of intangibles |
|
31,228 |
|
|
9,344 |
|
|
7,475 |
| |||
Amortization of deferred financing costs |
|
|
|
|
|
|
|
1,564 |
| |||
Provision for doubtful accounts |
|
853 |
|
|
1,018 |
|
|
445 |
| |||
Deferred income taxes |
|
(13,148 |
) |
|
(4,761 |
) |
|
(8,368 |
) | |||
Employee deferred compensation charge |
|
(26 |
) |
|
(19 |
) |
|
(46 |
) | |||
Changes in operating assets and liabilities: |
||||||||||||
Accounts receivables |
|
(2,751 |
) |
|
4,702 |
|
|
25,223 |
| |||
Inventories |
|
(989 |
) |
|
1,823 |
|
|
43,771 |
| |||
Prepaids and other current assets |
|
4,108 |
|
|
(281 |
) |
|
(545 |
) | |||
Other assets |
|
140 |
|
|
322 |
|
|
(16 |
) | |||
Accounts payable and accrued expenses |
|
(11,803 |
) |
|
7,019 |
|
|
(9,520 |
) | |||
Income taxes payable |
|
749 |
|
|
(988 |
) |
|
3,221 |
| |||
Customer advances and deferred revenue |
|
18,384 |
|
|
9,326 |
|
|
(26,885 |
) | |||
Other liabilities |
|
|
|
|
(2,623 |
) |
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash provided by operating activities |
|
15,111 |
|
|
15,247 |
|
|
26,716 |
| |||
|
|
|
|
|
|
|
|
| ||||
Cash flows from investing activities: |
||||||||||||
Capital expenditures |
|
(6,701 |
) |
|
(1,902 |
) |
|
(2,785 |
) | |||
Payment for acquisitions, net of cash acquired (includes restricted cash of $8.5 million) |
|
|
|
|
|
|
|
(345,746 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net cash used in investing activities |
|
(6,701 |
) |
|
(1,902 |
) |
|
(348,531 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Cash flows from financing activities: |
||||||||||||
Proceeds from (repayments of) intercompany borrowings |
|
8,645 |
|
|
(15,134 |
) |
|
|
| |||
Principal payments on capital leases |
|
(234 |
) |
|
|
|
|
|
| |||
Principal payments on term loan |
|
|
|
|
|
|
|
(2,625 |
) | |||
Proceeds from term loan, net of issuance costs |
|
|
|
|
|
|
|
98,600 |
| |||
Proceeds from senior subordinated notes, net of issuance costs |
|
|
|
|
|
|
|
136,600 |
| |||
Proceeds from equity issuance, net |
|
|
|
|
|
|
|
139,700 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash provided by (used in) financing activities |
|
8,411 |
|
|
(15,134 |
) |
|
372,275 |
| |||
|
|
|
|
|
|
|
|
| ||||
Effect of exchange rate changes on cash |
|
(1,402 |
) |
|
(1,996 |
) |
|
1,180 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net increase (decrease) in cash |
|
15,419 |
|
|
(3,785 |
) |
|
51,640 |
| |||
Cash, beginning of period |
|
3,152 |
|
|
4,536 |
|
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Cash, end of period |
$ |
18,571 |
|
$ |
751 |
|
$ |
51,640 |
| |||
|
|
|
|
|
|
|
|
| ||||
Supplemental disclosures of cash flow information: |
||||||||||||
Cash paid during the periods for: |
||||||||||||
Income taxes |
$ |
1,986 |
|
$ |
1,338 |
|
$ |
234 |
| |||
|
|
|
|
|
|
|
|
| ||||
Interest |
$ |
385 |
|
$ |
66 |
|
$ |
12,830 |
| |||
|
|
|
|
|
|
|
|
| ||||
Dividend to parent |
$ |
62,570 |
|
$ |
|
|
$ |
|
| |||
|
|
|
|
|
|
|
|
|
1. |
Basis of Presentation |
Predecessor |
Predecessor |
|||||||||||||||||||
Three Months Ended June 30, |
Nine Months Ended June 30, 2001
|
October 1, 2001 to December 20, 2001 |
November 15, 2001 to June 30, 2002 |
|||||||||||||||||
(in thousands) |
2001 |
2002 |
||||||||||||||||||
Reported net income (loss) |
$ |
5,136 |
|
$ |
(5,385 |
) |
$ |
(16,561 |
) |
$ |
(11,028 |
) |
$ |
(12,077 |
) | |||||
Translation adjustment |
|
(2,064 |
) |
|
2,214 |
|
|
(1,294 |
) |
|
(1,965 |
) |
|
1,180 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total comprehensive income (loss) |
$ |
3,072 |
|
$ |
(3,171 |
) |
$ |
(17,855 |
) |
$ |
(12,993 |
) |
$ |
(10,897 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. |
The IPC Acquisition |
Goodwill |
$ |
72,139 |
| |
Fair value increase to inventory |
|
34,300 |
| |
Identified intangibles: |
||||
Customer list |
|
153,000 |
| |
Technology |
|
45,000 |
| |
Trade name |
|
18,000 |
| |
Deferred taxes |
|
(12,430 |
) | |
|
|
| ||
Net impact of purchase accounting adjustments |
$ |
310,009 |
| |
|
|
|
Predecessor |
Predecessor |
|||||||||||||||||
Three Months Ended June
30, |
Nine Months Ended June 30, 2001 |
October 1, 2001 to December 20, 2001 |
November 15, 2001 to June 30, 2002 |
|||||||||||||||
(in thousands) |
2001 |
2002 |
||||||||||||||||
Revenue |
$ |
76,062 |
$ |
62,808 |
|
$ |
209,785 |
$ |
58,780 |
|
$ |
155,342 |
| |||||
Net income (loss) |
$ |
7,569 |
$ |
(5,385 |
) |
$ |
6,918 |
$ |
(3,870 |
) |
$ |
(12,077 |
) |
3. |
Inventories (in thousands) |
Predecessor |
|||||||||
September 30, 2001 |
December 31, 2001 |
June 30, 2002 | |||||||
Components and manufacturing work in process |
$ |
9,720 |
$ |
7,114 |
$ |
6,954 | |||
Inventory on customer sites awaiting installation |
|
25,775 |
|
51,536 |
|
21,430 | |||
Parts and maintenance supplies |
|
9,763 |
|
9,160 |
|
9,620 | |||
|
|
|
|
|
| ||||
$ |
45,258 |
$ |
67,810 |
$ |
38,004 | ||||
|
|
|
|
|
|
4. |
Goodwill and Intangible Assets |
Predecessor |
Predecessor |
||||||||||||||||||
Three Months Ended June
30, |
Nine Months Ended June 30, 2001 |
October 1, 2001 to December 20, 2001 |
November 15, 2001 to June 30, 2002 |
||||||||||||||||
(in thousands) |
2001 |
2002 |
|||||||||||||||||
Reported net income (loss) |
$ |
5,136 |
$ |
(5,385 |
) |
$ |
(16,561 |
) |
$ |
(11,028 |
) |
$ |
(12,077 |
) | |||||
Add back goodwill amortization, net of tax |
|
3,342 |
|
|
|
|
10,072 |
|
|
2,978 |
|
|
|
| |||||
Add back indefinite lived intangible assets amortization, net of tax |
|
983 |
|
|
|
|
3,031 |
|
|
950 |
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted net income (loss) |
$ |
9,461 |
$ |
(5,385 |
) |
$ |
(3,458 |
) |
$ |
(7,100 |
) |
$ |
(12,077 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor |
||||||||||||
(in thousands) |
September 30, 2001 |
December 31, 2001 |
June 30, 2002 |
|||||||||
Intangible assets: |
||||||||||||
Amortized intangible assets: |
||||||||||||
Technology |
$ |
35,940 |
|
$ |
45,000 |
|
$ |
45,000 |
| |||
Customer list |
|
108,904 |
|
|
153,000 |
|
|
154,029 |
| |||
Accumulated amortization |
|
(20,698 |
) |
|
(399 |
) |
|
(7,476 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net carrying amount |
$ |
124,146 |
|
$ |
197,601 |
|
$ |
191,553 |
| |||
|
|
|
|
|
|
|
|
| ||||
Non-amortized intangible assets: |
||||||||||||
Goodwill |
$ |
185,033 |
|
$ |
77,310 |
|
$ |
72,139 |
| |||
Trade name |
|
15,867 |
|
|
18,000 |
|
|
18,000 |
| |||
Assembled workforce |
|
12,617 |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Net carrying amount |
$ |
213,517 |
|
$ |
95,310 |
|
$ |
90,139 |
| |||
|
|
|
|
|
|
|
|
|
5. |
Accrued Expenses (in thousands) |
Predecessor |
|||||||||
September 30, 2001 |
December 31, 2001 |
June 30, 2002 | |||||||
Accrued compensation and benefits |
$ |
6,273 |
$ |
6,874 |
$ |
7,210 | |||
Warranty reserves |
|
2,373 |
|
2,430 |
|
2,894 | |||
Sales taxes payable |
|
792 |
|
1,033 |
|
668 | |||
Job accruals |
|
4,010 |
|
2,530 |
|
2,142 | |||
Accrued transaction costs |
|
|
|
7,900 |
|
2,702 | |||
Accrued interest |
|
|
|
757 |
|
769 | |||
Other accruals |
|
1,581 |
|
5,685 |
|
8,175 | |||
|
|
|
|
|
| ||||
$ |
15,029 |
$ |
27,209 |
$ |
24,560 | ||||
|
|
|
|
|
|
6. |
Long Term Debt |
2002 |
$ |
2,625 | |
2003 |
|
10,500 | |
2004 |
|
10,500 | |
2005 |
|
10,500 | |
2006 |
|
68,250 | |
|
| ||
$ |
102,375 | ||
|
|
7. |
Foreign Currency Instruments |
8. |
Business Segment Information |
Predecessor |
|||||||||||
Trading Systems |
ITS |
Consolidated |
|||||||||
(in thousands) |
|||||||||||
Period from October 1, 2000 to June 30, 2001 |
|||||||||||
Revenue: |
|||||||||||
Product sales and installations |
$ |
103,658 |
|
$ |
30,446 |
$ |
134,104 |
| |||
Service |
|
63,446 |
|
|
12,235 |
|
75,681 |
| |||
|
|
|
|
|
|
|
| ||||
Total revenue |
$ |
167,104 |
|
$ |
42,681 |
$ |
209,785 |
| |||
Direct margin |
|
96,612 |
|
|
9,018 |
|
105,630 |
| |||
Income from operations |
|
5,894 |
|
|
2,958 |
|
8,852 |
| |||
Depreciation and amortization |
|
35,956 |
|
|
199 |
|
36,155 |
| |||
Interest expense, net |
|
(21,852 |
) |
|
|
|
(21,852 |
) | |||
Income tax provision |
|
5,666 |
|
|
|
|
5,666 |
| |||
Total assets |
$ |
482,696 |
|
$ |
33,376 |
$ |
516,072 |
| |||
Capital expenditures |
$ |
6,362 |
|
$ |
339 |
$ |
6,701 |
|
Predecessor |
|||||||||||
Trading Systems |
ITS |
Consolidated |
|||||||||
(in thousands) |
|||||||||||
Period from October 1, 2001 to December 20, 2001 |
|||||||||||
Revenue: |
|||||||||||
Product sales and installations |
$ |
27,444 |
|
$ |
8,247 |
$ |
35,691 |
| |||
Service |
|
18,795 |
|
|
4,294 |
|
23,089 |
| |||
|
|
|
|
|
|
|
| ||||
Total revenue |
$ |
46,239 |
|
$ |
12,541 |
$ |
58,780 |
| |||
Direct margin |
|
28,690 |
|
|
2,734 |
|
31,424 |
| |||
Income (loss) from operations |
|
(6,498 |
) |
|
1,090 |
|
(5,408 |
) | |||
Depreciation and amortization |
|
10,729 |
|
|
8 |
|
10,737 |
| |||
Interest expense, net |
|
(5,987 |
) |
|
|
|
(5,987 |
) | |||
Income tax benefit |
|
(318 |
) |
|
|
|
(318 |
) | |||
Total assets |
$ |
350,787 |
|
$ |
29,179 |
$ |
379,966 |
| |||
Capital expenditures |
$ |
1,897 |
|
$ |
5 |
$ |
1,902 |
|
Predecessor |
|||||||||||
Trading Systems |
ITS |
Consolidated |
|||||||||
(in thousands) |
|||||||||||
Period from November 15, 2001 to June 30, 2002 |
|||||||||||
Revenue: |
|||||||||||
Product sales and installations |
$ |
88,512 |
|
$ |
15,904 |
$ |
104,416 |
| |||
Service |
|
44,348 |
|
|
6,578 |
|
50,926 |
| |||
|
|
|
|
|
|
|
| ||||
Total revenue |
$ |
132,860 |
|
$ |
22,482 |
$ |
155,342 |
| |||
Direct margin |
|
46,326 |
|
|
4,013 |
|
50,339 |
| |||
Income (loss) from operations |
|
(2,635 |
) |
|
370 |
|
(2,265 |
) | |||
Depreciation and amortization |
|
9,733 |
|
|
216 |
|
9,949 |
| |||
Interest expense, net |
|
(14,678 |
) |
|
|
|
(14,678 |
) | |||
Income tax benefit |
|
(4,930 |
) |
|
|
|
(4,930 |
) | |||
Total assets |
$ |
430,984 |
|
$ |
35,767 |
$ |
466,751 |
| |||
Capital expenditures |
$ |
2,766 |
|
$ |
19 |
$ |
2,785 |
|
9. |
Guarantor Subsidiaries Financial Information |
Predecessor |
||||||||||||||||
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Combined |
|||||||||||||
Revenue |
$ |
181,646 |
|
$ |
44,555 |
|
$ |
(16,416 |
) |
$ |
209,785 |
| ||||
Cost of goods sold |
|
109,324 |
|
|
33,108 |
|
|
(16,938 |
) |
|
125,494 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gross profit |
|
72,322 |
|
|
11,447 |
|
|
522 |
|
|
84,291 |
| ||||
Other operating expenses |
|
63,566 |
|
|
11,873 |
|
|
|
|
|
75,439 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) from operations |
|
8,756 |
|
|
(426 |
) |
|
522 |
|
|
8,852 |
| ||||
Interest expense and other, net |
|
(19,853 |
) |
|
106 |
|
|
|
|
|
(19,747 |
) | ||||
Income tax provision (benefit) |
|
2,181 |
|
|
3,485 |
|
|
|
|
|
5,666 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
$ |
(13,278 |
) |
$ |
(3,805 |
) |
$ |
522 |
|
$ |
(16,561 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor |
|||||||||||||||
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Combined |
||||||||||||
Net cash provided by operating activities |
$ |
3,919 |
|
$ |
11,192 |
|
$ |
|
$ |
15,111 |
| ||||
Capital expenditures |
|
(6,555 |
) |
|
(146 |
) |
|
|
|
(6,701 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net cash used in investing activities |
|
(6,555 |
) |
|
(146 |
) |
|
|
|
(6,701 |
) | ||||
Proceeds from (repayments of) intercompany borrowings |
|
15,868 |
|
|
(7,223 |
) |
|
|
|
8,645 |
| ||||
Principal payments on capital leases |
|
(234 |
) |
|
|
|
|
|
|
(234 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net cash provided by financing activities |
|
15,634 |
|
|
(7,223 |
) |
|
|
|
8,411 |
| ||||
Effect of exchange rate changes on cash |
|
|
|
|
(1,402 |
) |
|
|
|
(1,402 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net increase in cash |
|
12,998 |
|
|
2,421 |
|
|
|
|
15,419 |
| ||||
Cash at beginning of period |
|
393 |
|
|
2,759 |
|
|
|
|
3,152 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Cash at end of period |
$ |
13,391 |
|
$ |
5,180 |
|
$ |
|
$ |
18,571 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
Predecessor |
||||||||||||||||
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Combined |
|||||||||||||
Assets: |
||||||||||||||||
Cash |
$ |
(703 |
) |
$ |
5,239 |
|
$ |
|
|
$ |
4,536 |
| ||||
Accounts receivable, net |
|
64,005 |
|
|
13,491 |
|
|
|
|
|
77,496 |
| ||||
Inventories, net |
|
41,991 |
|
|
8,254 |
|
|
(4,987 |
) |
|
45,258 |
| ||||
Prepaid and other current assets |
|
410 |
|
|
2,509 |
|
|
|
|
|
2,919 |
| ||||
Due from affiliate |
|
(13,977 |
) |
|
13,597 |
|
|
380 |
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total current assets |
|
91,726 |
|
|
43,090 |
|
|
(4,607 |
) |
|
130,209 |
| ||||
Property, plant and equipment, net |
|
18,595 |
|
|
1,773 |
|
|
|
|
|
20,368 |
| ||||
Goodwill and intangibles, net |
|
265,467 |
|
|
72,196 |
|
|
|
|
|
337,663 |
| ||||
Deferred financing costs |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other assets |
|
722 |
|
|
149 |
|
|
|
|
|
871 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
376,510 |
|
$ |
117,208 |
|
$ |
(4,607 |
) |
$ |
489,111 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Liabilities and stockholders equity: |
||||||||||||||||
Accounts payable, accrued expenses and other current liabilities |
$ |
17,521 |
|
$ |
9,167 |
|
$ |
|
|
$ |
26,688 |
| ||||
Customer advances and deferred revenue |
|
45,138 |
|
|
6,454 |
|
|
|
|
|
51,592 |
| ||||
Due to affiliates |
|
104,106 |
|
|
|
|
|
|
|
|
104,106 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total current liabilities |
|
166,765 |
|
|
15,621 |
|
|
|
|
|
182,386 |
| ||||
Other long-term liabilities |
|
62,679 |
|
|
|
|
|
|
|
|
62,679 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities |
|
229,444 |
|
|
15,621 |
|
|
|
|
|
245,065 |
| ||||
Total stockholders equity |
|
147,066 |
|
|
101,587 |
|
|
(4,607 |
) |
|
244,046 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities and stockholders equity |
$ |
376,510 |
|
$ |
117,208 |
|
$ |
(4,607 |
) |
$ |
489,111 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Condensed Combining Statement of Operations For the Period
October 1, 2001 to December 20, 2001 | ||||||||||||||||
Predecessor |
||||||||||||||||
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Combined |
|||||||||||||
Revenue |
$ |
52,098 |
|
$ |
13,777 |
|
$ |
(7,095 |
) |
$ |
58,780 |
| ||||
Cost of goods sold |
|
30,610 |
|
|
9,226 |
|
|
(7,014 |
) |
|
32,822 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gross profit |
|
21,488 |
|
|
4,551 |
|
|
(81 |
) |
|
25,958 |
| ||||
Other operating expenses |
|
28,427 |
|
|
2,939 |
|
|
|
|
|
31,366 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) from operations |
|
(6,939 |
) |
|
1,612 |
|
|
(81 |
) |
|
(5,408 |
) | ||||
Interest expense and other, net |
|
(6,218 |
) |
|
280 |
|
|
|
|
|
(5,938 |
) | ||||
Income tax provision (benefit) |
|
639 |
|
|
(957 |
) |
|
|
|
|
(318 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
$ |
(13,796 |
) |
$ |
2,849 |
|
$ |
(81 |
) |
$ |
(11,028 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor |
|||||||||||||||
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Combined |
||||||||||||
Net cash provided by (used in) operating activities |
$ |
19,702 |
|
$ |
(4,455 |
) |
$ |
|
$ |
15,247 |
| ||||
Capital expenditures |
|
(1,875 |
) |
|
(27 |
) |
|
|
|
(1,902 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net cash used in investing activities |
|
(1,875 |
) |
|
(27 |
) |
|
|
|
(1,902 |
) | ||||
Proceeds from (repayments of) intercompany borrowings |
|
(16,428 |
) |
|
1,294 |
|
|
|
|
(15,134 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net cash (used in) provided by financing activities |
|
(16,428 |
) |
|
1,294 |
|
|
|
|
(15,134 |
) | ||||
Effect of exchange rate changes on cash |
|
(1,076 |
) |
|
(920 |
) |
|
|
|
(1,996 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net increase (decrease) in cash |
|
323 |
|
|
(4,108 |
) |
|
|
|
(3,785 |
) | ||||
Cash at beginning of period |
|
(703 |
) |
|
5,239 |
|
|
|
|
4,536 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Cash at end of period |
$ |
(380 |
) |
$ |
1,131 |
|
$ |
|
$ |
751 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
IPC Acquisition |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Consolidated | |||||||||||||
Assets: |
|||||||||||||||||
Cash |
$ |
24,654 |
$ |
549 |
$ |
(157 |
) |
$ |
|
|
$ |
25,046 | |||||
Restricted cash |
|
20,800 |
|
|
|
|
|
|
|
|
|
20,800 | |||||
Accounts receivable, net |
|
|
|
44,663 |
|
22,141 |
|
|
|
|
|
66,804 | |||||
Inventories, net |
|
|
|
64,782 |
|
7,233 |
|
|
(4,205 |
) |
|
67,810 | |||||
Prepaid and other current assets |
|
|
|
828 |
|
2,004 |
|
|
|
|
|
2,832 | |||||
Due from affiliate |
|
|
|
34,169 |
|
(34,630 |
) |
|
461 |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total current assets |
|
45,454 |
|
144,991 |
|
(3,409 |
) |
|
(3,744 |
) |
|
183,292 | |||||
Investment in subsidiaries |
|
360,177 |
|
|
|
|
|
|
(360,177 |
) |
|
| |||||
Property, plant and equipment, net |
|
|
|
19,427 |
|
1,776 |
|
|
|
|
|
21,203 | |||||
Goodwill and intangibles, net |
|
|
|
224,679 |
|
68,232 |
|
|
|
|
|
292,911 | |||||
Deferred financing costs, net |
|
19,712 |
|
|
|
|
|
|
|
|
|
19,712 | |||||
Other assets |
|
|
|
663 |
|
(111 |
) |
|
|
|
|
552 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total assets |
$ |
425,343 |
$ |
389,760 |
$ |
66,488 |
|
$ |
(363,921 |
) |
$ |
517,670 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Liabilities and stockholders equity: |
|||||||||||||||||
Current portion of long-term debt |
$ |
5,250 |
$ |
|
$ |
|
|
$ |
|
|
$ |
5,250 | |||||
Accounts payable, accrued expenses and other current liabilities |
|
|
|
33,057 |
|
3,956 |
|
|
|
|
|
37,013 | |||||
Customer advances and deferred revenue |
|
|
|
45,003 |
|
6,957 |
|
|
|
|
|
51,960 | |||||
Deferred purchase price obligation |
|
20,800 |
|
|
|
|
|
|
|
|
|
20,800 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total current liabilities |
|
26,050 |
|
78,060 |
|
10,913 |
|
|
|
|
|
115,023 | |||||
Long-term debt |
|
249,750 |
|
|
|
|
|
|
|
|
|
249,750 | |||||
Other long-term liabilities |
|
10,940 |
|
3,354 |
|
|
|
|
|
|
|
14,294 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total liabilities |
|
286,740 |
|
81,414 |
|
10,913 |
|
|
|
|
|
379,067 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total stockholders equity |
|
138,603 |
|
308,346 |
|
55,575 |
|
|
(363,921 |
) |
|
138,603 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total liabilities and stockholders equity |
$ |
425,343 |
$ |
389,760 |
$ |
66,488 |
|
$ |
(363,921 |
) |
$ |
517,670 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
IPC Acquisition |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Consolidated | ||||||||||||||
Assets: |
||||||||||||||||||
Cash |
$ |
19,257 |
|
$ |
3,374 |
$ |
29,009 |
|
$ |
|
|
$ |
51,640 | |||||
Restricted cash |
|
8,514 |
|
|
|
|
|
|
|
|
|
|
8,514 | |||||
Accounts receivable, net |
|
|
|
|
27,421 |
|
18,042 |
|
|
|
|
|
45,463 | |||||
Inventories, net |
|
|
|
|
32,359 |
|
11,878 |
|
|
(6,233 |
) |
|
38,004 | |||||
Prepaid and other current assets |
|
|
|
|
921 |
|
2,824 |
|
|
|
|
|
3,745 | |||||
Due from affiliate |
|
(16,867 |
) |
|
72,339 |
|
(55,933 |
) |
|
461 |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total current assets |
|
10,904 |
|
|
136,414 |
|
5,820 |
|
|
(5,772 |
) |
|
147,366 | |||||
Investment in subsidiaries |
|
365,383 |
|
|
|
|
|
|
|
(365,383 |
) |
|
| |||||
Property, plant and equipment, net |
|
|
|
|
17,028 |
|
1,732 |
|
|
|
|
|
18,760 | |||||
Goodwill and intangibles, net |
|
|
|
|
213,571 |
|
68,121 |
|
|
|
|
|
281,692 | |||||
Deferred financing costs, net |
|
18,236 |
|
|
|
|
|
|
|
|
|
|
18,236 | |||||
Other assets |
|
|
|
|
646 |
|
51 |
|
|
|
|
|
697 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total assets |
$ |
394,523 |
|
$ |
367,659 |
$ |
75,724 |
|
$ |
(371,155 |
) |
$ |
466,751 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Liabilities and stockholders equity: |
||||||||||||||||||
Current portion of long-term debt |
$ |
7,875 |
|
$ |
|
$ |
|
|
$ |
|
|
$ |
7,875 | |||||
Accounts payable, accrued expenses and other current liabilities |
|
769 |
|
|
24,150 |
|
10,518 |
|
|
|
|
|
35,437 | |||||
Customer advances and deferred revenue |
|
|
|
|
24,044 |
|
10,191 |
|
|
|
|
|
34,235 | |||||
Deferred purchase price obligation |
|
8,514 |
|
|
|
|
|
|
|
|
|
|
8,514 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total current liabilities |
|
17,158 |
|
|
48,194 |
|
20,709 |
|
|
|
|
|
86,061 | |||||
Long-term debt |
|
244,500 |
|
|
|
|
|
|
|
|
|
|
244,500 | |||||
Other long-term liabilities |
|
4,062 |
|
|
3,325 |
|
|
|
|
|
|
|
7,387 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total liabilities |
|
265,720 |
|
|
51,519 |
|
20,709 |
|
|
|
|
|
337,948 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total stockholders equity |
|
128,803 |
|
|
316,140 |
|
55,015 |
|
|
(371,155 |
) |
|
128,803 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total liabilities and stockholders equity |
$ |
394,523 |
|
$ |
367,659 |
$ |
75,724 |
|
$ |
(371,155 |
) |
$ |
466,751 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
IPC Acquisition |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Consolidated |
|||||||||||||||
Revenue |
$ |
|
|
$ |
133,922 |
|
$ |
36,064 |
$ |
(14,644 |
) |
$ |
155,342 |
| |||||
Cost of goods sold |
|
|
|
|
108,623 |
|
|
23,386 |
|
(13,560 |
) |
|
118,449 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Gross profit |
|
|
|
|
25,299 |
|
|
12,678 |
|
(1,084 |
) |
|
36,893 |
| |||||
Other operating expenses |
|
|
|
|
32,588 |
|
|
6,570 |
|
|
|
|
39,158 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income (loss) from operations |
|
|
|
|
(7,289 |
) |
|
6,108 |
|
(1,084 |
) |
|
(2,265 |
) | |||||
Interest expense and other, net |
|
(14,720 |
) |
|
(168 |
) |
|
146 |
|
|
|
|
(14,742 |
) | |||||
Income tax provision (benefit) |
|
|
|
|
(6,196 |
) |
|
1,266 |
|
|
|
|
(4,930 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income (loss) |
$ |
(14,720 |
) |
$ |
(1,261 |
) |
$ |
4,988 |
$ |
(1,084 |
) |
$ |
(12,077 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IPC Acquisition |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations |
Consolidated |
||||||||||||||||
Net cash (used in) provided by operating activities |
$ |
(2,772 |
) |
$ |
1,767 |
|
$ |
27,721 |
|
$ |
|
|
$ |
26,716 |
| |||||
Capital expenditures |
|
|
|
|
(1,819 |
) |
|
(966 |
) |
|
|
|
|
(2,785 |
) | |||||
Payment for acquisitions, net of cash acquired and working capital adjustments |
|
(350,246 |
) |
|
3,806 |
|
|
(57 |
) |
|
751 |
|
|
(345,746 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net cash (used in) provided by investing activities |
|
(350,246 |
) |
|
1,987 |
|
|
(1,023 |
) |
|
751 |
|
|
(348,531 |
) | |||||
Proceeds from debt, net of issuance costs |
|
235,200 |
|
|
|
|
|
|
|
|
|
|
|
235,200 |
| |||||
Principal payments on debt |
|
(2,625 |
) |
|
|
|
|
|
|
|
|
|
|
(2,625 |
) | |||||
Proceeds from equity issuances, net |
|
139,700 |
|
|
|
|
|
|
|
|
|
|
|
139,700 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net cash provided by financing activities |
|
372,275 |
|
|
|
|
|
|
|
|
|
|
|
372,275 |
| |||||
Effect of exchange rate changes on cash |
|
|
|
|
|
|
|
1,180 |
|
|
|
|
|
1,180 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net increase in cash |
|
19,257 |
|
|
3,754 |
|
|
27,878 |
|
|
751 |
|
|
51,640 |
| |||||
Cash at beginning of period |
|
|
|
|
(380 |
) |
|
1,131 |
|
|
(751 |
) |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cash at end of period |
$ |
19,257 |
|
$ |
3,374 |
|
$ |
29,009 |
|
$ |
|
|
$ |
51,640 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. |
Acquisition |
11. |
2002 Stock Option Plan |
12. |
Key Employee Equity Investment Plan |
13. |
Commitments and Contingencies |
ITEM 2. |
Q3 2002 |
Q3 2001 |
YTD 2002 |
YTD 2001 |
|||||||||
Revenue: |
||||||||||||
Product sales and installations |
59 |
% |
67 |
% |
65 |
% |
64 |
% | ||||
Service |
41 |
% |
33 |
% |
35 |
% |
36 |
% | ||||
|
|
|
|
|
|
|
| |||||
100 |
% |
100 |
% |
100 |
% |
100 |
% | |||||
|
|
|
|
|
|
|
| |||||
Cost of goods sold: |
||||||||||||
Product sales and installations |
48 |
% |
33 |
% |
51 |
% |
39 |
% | ||||
Service |
22 |
% |
20 |
% |
20 |
% |
21 |
% | ||||
|
|
|
|
|
|
|
| |||||
70 |
% |
53 |
% |
71 |
% |
60 |
% | |||||
|
|
|
|
|
|
|
| |||||
Gross profit |
30 |
% |
47 |
% |
29 |
% |
40 |
% | ||||
Research and development |
6 |
% |
5 |
% |
5 |
% |
6 |
% | ||||
Selling, general and administrative expense |
16 |
% |
11 |
% |
18 |
% |
13 |
% | ||||
Depreciation and amortization |
8 |
% |
15 |
% |
10 |
% |
17 |
% | ||||
|
|
|
|
|
|
|
| |||||
Income (loss) from operations |
0 |
% |
16 |
% |
(4 |
)% |
4 |
% | ||||
Other income (expense): |
||||||||||||
Interest expense, net |
(11 |
)% |
(11 |
)% |
(10 |
)% |
(10 |
)% | ||||
Other income, net |
0 |
% |
0 |
% |
0 |
% |
1 |
% | ||||
|
|
|
|
|
|
|
| |||||
Income (loss) before income taxes |
(11 |
)% |
5 |
% |
(14 |
)% |
(5 |
)% | ||||
Income tax expense (benefit) |
(3 |
)% |
(2 |
)% |
(3 |
)% |
3 |
% | ||||
|
|
|
|
|
|
|
| |||||
Net income (loss) |
(8 |
)% |
7 |
% |
(11 |
)% |
(8 |
)% | ||||
|
|
|
|
|
|
|
|
Consolidated | ||||||||||||||||||||||||
Q3 2002 |
Q3 2001 |
$ Change |
% Change |
YTD 2002 |
YTD 2001 |
$ Change |
% Change | |||||||||||||||||
REVENUE: |
||||||||||||||||||||||||
Product sales and installations |
$ |
37,087 |
$ |
51,236 |
$ |
(14,149 |
) |
(28)% |
$ |
140,107 |
$ |
134,104 |
$ |
6,003 |
|
4% | ||||||||
Service |
|
25,721 |
|
24,826 |
|
895 |
|
4% |
|
74,015 |
|
75,681 |
|
(1,666 |
) |
(2)% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ |
62,808 |
$ |
76,062 |
$ |
(13,254 |
) |
(17)% |
$ |
214,122 |
$ |
209,785 |
$ |
4,337 |
|
2% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Trading Systems Division | ||||||||||||||||||||||||
Q3 2002 |
Q3 2001 |
$ Change |
% Change |
YTD 2002 |
YTD 2001 |
$ Change |
% Change | |||||||||||||||||
REVENUE: |
||||||||||||||||||||||||
Product sales and installations |
$ |
31,655 |
$ |
40,406 |
$ |
(8,751 |
) |
(22)% |
$ |
115,956 |
$ |
103,658 |
$ |
12,298 |
|
12% | ||||||||
Service |
|
22,350 |
|
20,953 |
|
1,397 |
|
7% |
|
63,143 |
|
63,446 |
|
(303 |
) |
0% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ |
54,005 |
$ |
61,359 |
$ |
(7,354 |
) |
(12)% |
$ |
179,099 |
$ |
167,104 |
$ |
11,995 |
|
7% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITS Division | ||||||||||||||||||||||||
Q3 2002 |
Q3 2001 |
$ Change |
% Change |
YTD 2002 |
YTD 2001 |
$ Change |
% Change | |||||||||||||||||
REVENUE: |
||||||||||||||||||||||||
Product sales and installations |
$ |
5,8432 |
$ |
10,830 |
$ |
(5,398 |
) |
(50)% |
$ |
24,151 |
$ |
30,446 |
$ |
(6,295 |
) |
(21)% | ||||||||
Service |
|
3,371 |
|
3,873 |
|
(502 |
) |
(13)% |
|
10,872 |
|
12,235 |
|
(1,363 |
) |
(11)% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ |
8,803 |
$ |
14,703 |
$ |
(5,900 |
) |
(40)% |
$ |
35,023 |
$ |
42,681 |
$ |
(7,658 |
) |
(18)% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated | ||||||||||||||||||||||||
Q3 2002 |
% of Rev. |
Q3 2001 |
% of Rev. |
% Change |
YTD 2002 |
% of Rev. |
YTD 2001 |
% of Rev. |
% Change | |||||||||||||||
COST OF REVENUE (including amortization of inventory step-up): |
||||||||||||||||||||||||
Product sales and installations |
$ |
30,322 |
82% |
$ |
25,220 |
49% |
33% |
$ |
108,643 |
78% |
$ |
80,968 |
60% |
18% | ||||||||||
Service |
|
13,617 |
53% |
|
14,836 |
60% |
(7)% |
|
42,628 |
58% |
|
44,526 |
59% |
(1)% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ |
43,939 |
70% |
$ |
40,056 |
53% |
17% |
$ |
151,271 |
71% |
$ |
125,494 |
60% |
11% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Trading Systems Division | ||||||||||||||||||||||||
Q3 2002 |
% of Rev. |
Q3 2001 |
% of Rev. |
% Change |
YTD 2002 |
% of Rev. |
YTD 2001 |
% of Rev. |
% Change | |||||||||||||||
COST OF REVENUE (including amortization of inventory step-up): |
||||||||||||||||||||||||
Product sales and installations |
$ |
25,349 |
80% |
$ |
16,037 |
40% |
40% |
$ |
87,368 |
75% |
$ |
55,330 |
53% |
22% | ||||||||||
Service |
|
10,769 |
48% |
|
11,331 |
54% |
(6)% |
|
32,948 |
52% |
|
33,652 |
53% |
(1)% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ |
36,118 |
67% |
$ |
27,368 |
45% |
22% |
$ |
120,316 |
67% |
$ |
88,982 |
53% |
14% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
ITS Division | ||||||||||||||||||||||||
Q3 2002 |
% of Rev. |
Q3 2001 |
% of Rev. |
% Change |
YTD 2002 |
% of Rev. |
YTD 2001 |
% of Rev. |
% Change | |||||||||||||||
COST OF REVENUE (including amortization of inventory step-up): |
||||||||||||||||||||||||
Product sales and installations |
$ |
4,973 |
92% |
$ |
9,183 |
85% |
7% |
$ |
21,275 |
88% |
$ |
25,638 |
84% |
4% | ||||||||||
Service |
|
2,848 |
85% |
|
3,505 |
91% |
(6)% |
|
9,680 |
89% |
|
10,874 |
89% |
0% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ |
7,821 |
89% |
$ |
12,688 |
86% |
3% |
$ |
30,955 |
88% |
$ |
36,512 |
86% |
2% | ||||||||||
|
|
|
|
|
|
|
|
Consolidated |
||||||||||||||||||||||||||
COST OF REVENUE (excluding
amortization of inventory step-up): |
Q3 2002 |
% of Rev. |
Q3 2001 |
% of Rev. |
% Change |
YTD 2002 |
% of Rev. |
YTD 2001 |
% of Rev. |
% Change |
||||||||||||||||
Product sales and installations |
$ |
19,948 |
54% |
$ |
25,220 |
49% |
5% |
|
$ |
75,149 |
54% |
$ |
70,290 |
52% |
2% |
| ||||||||||
Service |
|
13,617 |
53% |
|
14,836 |
60% |
(7% |
) |
|
41,822 |
57% |
|
44,526 |
59% |
(2% |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ |
33,565 |
53% |
$ |
40,056 |
53% |
0% |
|
$ |
116,971 |
55% |
$ |
114,816 |
55% |
0% |
| ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||
Trading Systems Division |
||||||||||||||||||||||||||
COST OF REVENUE (excluding
amortization of inventory step-up): |
Q3 2002 |
% of Rev. |
Q3 2001 |
% of Rev. |
% Change |
YTD 2002 |
% of Rev. |
YTD 2001 |
% of Rev. |
% Change |
||||||||||||||||
Product sales and installations |
$ |
15,308 |
48% |
$ |
16,037 |
40% |
8% |
|
$ |
55,110 |
48% |
$ |
45,664 |
44% |
4% |
| ||||||||||
Service |
|
10,769 |
48% |
|
11,331 |
54% |
(6% |
) |
|
32,208 |
51% |
|
33,652 |
53% |
(2% |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ |
26,077 |
48% |
$ |
27,368 |
45% |
3% |
|
$ |
87,318 |
49% |
$ |
79,316 |
47% |
2% |
| ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||
ITS Division |
||||||||||||||||||||||||||
COST OF REVENUE (excluding
amortization of inventory step-up): |
Q3 2002 |
% of Rev. |
Q3 2001 |
% of Rev. |
% Change |
YTD 2002 |
% of Rev. |
YTD 2001 |
% of Rev. |
% Change |
||||||||||||||||
Product sales and installations |
$ |
4,640 |
85% |
$ |
9,183 |
85% |
0% |
|
$ |
20,039 |
83% |
$ |
24,626 |
81% |
2% |
| ||||||||||
Service |
|
2,848 |
84% |
|
3,505 |
90% |
(6% |
) |
|
9,614 |
88% |
|
10,874 |
89% |
(1% |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ |
7,488 |
85% |
$ |
12,688 |
86% |
(1% |
) |
$ |
29,653 |
85% |
$ |
35,500 |
83% |
2% |
| ||||||||||
|
|
|
|
|
|
|
|
Consolidated | ||||||||||||||||
Q3 2002 |
Q3 2001 |
$ Change |
% Change |
YTD 2002 |
YTD 2001 |
$ Change |
% Change | |||||||||
Research and development |
$3,847 |
$3,672 |
$175 |
5% |
$11,481 |
$11,888 |
$(407) |
(3%) |
Consolidated | ||||||||||||||||
Q3 2002 |
Q3 2001 |
$ Change |
% Change |
YTD 2002 |
YTD 2001 |
$ Change |
% Change | |||||||||
Selling, general & administrative expense |
$10,352 |
$8,183 |
$2,169 |
27% |
$38,357 |
$27,396 |
$10,961 |
40% |
Consolidated | ||||||||||||||||
Q3 2002 |
Q3 2001 |
$ Change |
% Change |
YTD 2002 |
YTD 2001 |
$ Change |
% Change | |||||||||
Depreciation and amortization |
$4,783 |
$11,976 |
$(7,193) |
(60%) |
$20,686 |
$36,155 |
$(15,469) |
(43%) |
Consolidated | ||||||||||||||||||||||
Q3 2002 |
Q3 2001 |
$ Change |
% Change |
YTD 2002 |
YTD 2001 |
$ Change |
% Change | |||||||||||||||
Interest expense, net |
$ |
6,894 |
$ |
8,722 |
$ |
(1,828) |
(21%) |
$ |
20,665 |
$ |
21,852 |
$ |
(1,187) |
(5%) |
Payments Due by Period | |||||||||||||||
(in thousands) |
Total |
Less than 1
year |
1-3 years |
4-5 years |
After 5 years | ||||||||||
Contractual Obligations: |
|||||||||||||||
Deferred Compensation Agreements |
$ |
5,627 |
$ |
188 |
$ |
936 |
$ |
1,024 |
$ |
3,479 | |||||
Operating Leases |
|
14,253 |
|
2,340 |
|
7,997 |
|
2,969 |
|
947 | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Total Contractual Cash Obligations |
$ |
19,880 |
$ |
2,528 |
$ |
8,933 |
$ |
3,993 |
$ |
4,426 | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Amount of Commitment Expiration Per Period | |||||||||||||||
Total Amounts Committed |
Less than 1
year |
1-3 years |
4-5 years |
Over 5 years | |||||||||||
Other Commercial Commitments: |
|||||||||||||||
Line of Credit |
$ |
|
$ |
|
$ |
|
$ |
|
$ |
| |||||
Standby Letters of Credit |
|
4,250 |
|
4,250 |
|
|
|
|
|
| |||||
Guaranties for Global Crossing Affiliates |
|
9,057 |
|
9,057 |
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
| ||||||
Total Commercial Commitments |
$ |
13,307 |
$ |
13,307 |
$ |
|
$ |
|
$ |
| |||||
|
|
|
|
|
|
|
|
|
|
Fair Value on June 30, 2002 |
Future Principal Payments | |||||||||||||||||||||||
(in millions) |
2002 |
2003 |
2004 |
2005 |
2006 |
Thereafter |
Total | |||||||||||||||||
Long-Term Debt: |
||||||||||||||||||||||||
Fixed Rate |
||||||||||||||||||||||||
Senior Subordinated Notes, interest payable at 11.50%, maturing 2009 |
$ |
153.0 |
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
150.0 |
$ |
150.0 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Variable Rate |
||||||||||||||||||||||||
Senior Secured Credit Facilities Term Loan (7.50% at June 30, 2002) |
$ |
102.4 |
$ |
2.6 |
$ |
10.5 |
$ |
10.5 |
$ |
10.5 |
$ |
68.3 |
$ |
|
$ |
102.4 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 2. |
||||
None | ||||
Item 3. |
||||
None | ||||
Item 4. |
||||
None | ||||
Item 5. |
||||
None | ||||
Item 6. |
||||
(A) EXHIBITS | ||||
10.1 |
Amendment dated as of July 3, 2002 among IPC Acquisition Corp., IPC Information Systems, Inc., IPC Information Systems Australia Pty Ltd, Asia Global Crossing
Asia Pacific Commercial Ltd., Global Crossing Limited and Global Crossing Telecommunications Inc., to the Network Services, Channel Sales and Transition Services Agreement dated as of December 20, 2001. | |||
99.1 |
Certificate of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|||
99.2 |
Certificate of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|||
(B) |
REPORTS ON FORM 8-K The Company has filed no reports on Form 8-K during the quarter ended June 30, 2002. |
IPC Acquisition Corp. | ||
Dated: August 14, 2002 |
By: /s/ Timothy Whelan | |
| ||
Timothy Whelan | ||
Chief Financial Officer (Principal
Financial and Accounting Officer and Duly Authorized Officer) |