Attached files

file filename
8-K/A - NUANCE COMMUNICATIONS, INC. - Nuance Communications, Inc.b78775e8vkza.htm
EX-99.2 - EX-99.2 AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF SPINVOX LIMITED AS OF AND FOR THE YEARS ENDED DECEMBER 31, 2008 AND 2007 - Nuance Communications, Inc.b78775exv99w2.htm
EX-23.1 - EX-23.1 CONSENT OF INDEPENDENT AUDITORS - Nuance Communications, Inc.b78775exv23w1.htm
EX-99.1 - EX-99.1 UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF SPINVOX LIMITED AS OF SEPTEMBER 30, 2009 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008 - Nuance Communications, Inc.b78775exv99w1.htm
Exhibit 99.3
UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS
     On December 30, 2009, Nuance Communications, Inc. (“Nuance”) acquired SpinVox Limited (“SpinVox”), pursuant to two agreements dated December 29, 2009 by and among Nuance, Foxtrot Acquisition Limited (“Foxtrot I”), a company incorporated in the Cayman Islands and a wholly-owned indirect subsidiary of Nuance, Foxtrot Acquisition II Limited (“Foxtrot II”), a company incorporated in the Cayman Islands and a wholly-owned direct subsidiary of Nuance, and certain holders of outstanding equity and debt securities of SpinVox. Pursuant to the agreements, all existing financial indebtedness of SpinVox was cancelled and Nuance acquired all of the equity securities of SpinVox for an aggregate consideration of $67.5 million cash and 2,299,311 shares of Nuance common stock valued at $36.4 million based on the closing stock price on the date of acquisition.
     The following unaudited pro forma combined financial information is shown as if Nuance and SpinVox had been combined as of October 1, 2008 for statement of operations purposes and included in Nuance’s consolidated balance sheet as of September 30, 2009.
     The unaudited pro forma combined financial information of Nuance and SpinVox is based on estimates and assumptions, which have been made solely for purposes of developing such pro forma information. The estimated pro forma adjustments arising from this completed acquisition are derived from the purchase consideration and preliminary purchase price allocation and do not necessarily represent the final purchase price allocations.
     The historical financial information of SpinVox for the period from October 1, 2008 to September 30, 2009 has been derived from the unaudited financial information for that period. The historical consolidated financial statements of SpinVox were prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board. We did not identify any accounting differences between IFRS and U.S. Generally Accepted Accounting Standards (U.S. GAAP) that would significantly impact the unaudited pro forma combined consolidated financial statements and thus no adjustments have been reflected in the unaudited pro forma combined financial statements.
     The historical financial information of SpinVox is presented in Pounds Sterling. The balance sheet as of September 30, 2009 has been translated into US dollars using the exchange rate as of September 30, 2009 of £1/$1.5922 and the statement of operations has been translated into US dollars using the average exchange rate for the year ended September 30, 2009 of £1/$1.5516.
     The unaudited pro forma combined consolidated financial statements do not include the historical or pro forma financial information for insignificant, both individually and in the aggregate, acquisitions, which were acquired by Nuance during fiscal 2009, prior to their acquisition. The financial statements for these acquired companies and pro forma financial information for the transactions are not included herein as the transactions were determined not to be “significant” in accordance with the calculations required by Rule 1-02(w) of Regulation S-X of the Securities Exchange Act of 1934, as amended.
     The pro forma data is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have occurred had the transaction been consummated as of October 1, 2008, nor is the data necessarily indicative of future operating results.

 


 

NUANCE COMMUNICATIONS, INC.
UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET
As of September 30, 2009
                                     
    Historical     Historical                  
    Nuance at     SpinVox at     Pro Forma         Pro Forma  
    September 30, 2009 (A)     September 30, 2009 (B)     Adjustments         Combined  
    (in thousands)
ASSETS
                                   
Current assets:
                                   
Cash and cash equivalents
  $ 527,038     $ 19,732     $ (67,500 ) (1 )   $ 479,270  
Accounts receivable, net
    199,548       9,716                 209,264  
Acquired unbilled accounts receivable
    9,171                       9,171  
Inventories, net
    8,525                       8,525  
Prepaid expenses and other current assets
    51,545       5,889                 57,434  
 
                           
 
                                   
 
Total current assets
    795,827       35,337       (67,500 )         763,664  
 
Land, building and equipment, net
    53,468       2,347                 55,815  
Goodwill
    1,891,003             104,008   (4 )     1,995,011  
Other intangible assets, net
    706,805       35,974       9,326   (3 )     752,105  
Other long-term assets
    52,511       396                 52,907  
 
                         
Total assets
  $ 3,499,614     $ 74,054     $ 45,834         $ 3,619,502  
 
                           
 
                                   
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                   
Current liabilities:
                                   
Current portion of long-term debt and capital leases
  $ 6,862     $ 103,572     $ (102,407 ) (5 )   $ 8,027  
Contingent and deferred acquisition payments
    91,431                       91,431  
Accounts payable
    59,574       11,483                 71,057  
Accrued expenses and other current liabilities
    104,819       70,362                 175,181  
Accrued business combination costs
    12,144                       12,144  
Deferred maintenance revenue
    84,607                       84,607  
Unearned revenue and customer deposits
    59,788       13,026       (12,500 ) (6 )     60,314  
 
                         
 
                                   
Total current liabilities
    419,225       198,443       (114,907 )         502,761  
 
Long-term portion of debt and capital leases
    888,611                       888,611  
Long-term portion of accrued business combination costs
    24,904                       24,904  
Deferred revenue, net of current portion
    33,904                       33,904  
Deferred tax liability
    56,346                       56,346  
Other liabilities
    73,186                       73,186  
 
                           
 
                                   
Total liabilities
    1,496,176       198,443       (114,907 )         1,579,712  
 
Commitments and contingencies
                                   
Stockholders’ equity:
                                   
Preferred stock
    4,631                       4,631  
Common stock
    281       7,440       (7,438 ) (2 )     283  
Additional paid-in capital
    2,254,511       123,488       (87,138 ) (2 )     2,290,861  
Treasury stock, at cost
    (16,214 )                     (16,214 )
Accumulated other comprehensive income
    7,567                       7,567  
Accumulated deficit
    (247,338 )     (255,317 )     255,317   (2 )     (247,338 )
 
                           
 
                                   
Total stockholders’ equity (deficit)
    2,003,438       (124,389 )     160,741           2,039,790  
 
                           
 
                                   
Total liabilities and stockholders’ equity
  $ 3,499,614     $ 74,054     $ 45,834         $ 3,619,502  
 
                           
 
(A)   As reported in Nuance’s Form 10-K as of September 30, 2009 as filed with the SEC.
 
(B)   As derived from SpinVox’s unaudited financial information as of September 30, 2009.
 
See accompanying Notes to Unaudited Pro Forma Combined Financial Statements. 

 


 

NUANCE COMMUNICATIONS, INC.
UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENT OF OPERATIONS
For the Twelve Months Ended September 30, 2009
                                   
    Historical     Historical              
    Nuance for the     SpinVox for the              
    Twelve Months Ended     Twelve Months Ended     Pro Forma     Pro Forma  
    September 30, 2009 (A)     September 30, 2009 (B)     Adjustments     Combined  
    (in thousands, except per share amounts)  
Revenue:
                               
Product and licensing
  $ 373,367     $     $     $ 373,367  
Professional services and hosting
    411,363       13,344       4,171 (7)     428,878  
Maintenance and support
    165,622                   165,622  
 
                       
Total revenue
    950,352       13,344       4,171       967,867  
 
                       
 
                               
Cost of revenue:
                               
Product and licensing
    37,255                   37,255  
Professional services and hosting
    254,777       49,842             304,619  
Maintenance and support
    29,129                   29,129  
Amortization of intangible assets
    38,390             4,500 (7)     42,890  
 
                       
Total cost of revenue
    359,551       49,842       4,500       413,893  
 
                       
Gross profit (loss)
    590,801       (36,498 )     (329 )     553,974  
 
                       
Operating expenses:
                               
Research and development
    119,434       15,027       (4,361 )(7)     130,100  
Sales and marketing
    219,226       19,156             238,382  
General and administrative
    112,068       27,159             139,227  
Amortization of intangible assets
    76,978             2,667 (7)     79,645  
Restructuring and other charges (credits), net
    5,520                   5,520  
 
                       
Total operating expenses
    533,226       61,342       (1,694 )     592,874  
 
                       
Income (loss) from operations
    57,575       (97,840 )     1,365       (38,900 )
Other income (expense):
                               
Interest income
    3,562       199       (533 )(8)     3,228  
Interest expense
    (40,103 )     (19,884 )     19,645 (9)     (40,342 )
Other (expense) income, net
    7,155       1,083             8,238  
 
                       
 
                               
Income (loss) before income taxes
    28,189       (116,442 )     20,477       (67,776 )
Provision for (benefit from) income taxes
    40,391       (306 )           40,085  
 
                       
Net income (loss)
  $ (12,202 )   $ (116,136 )   $ 20,477     $ (107,861 )
 
                       
 
                               
Net loss per share:
                               
Basic and diluted
  $ (0.05 )                   $ (0.42 )
 
                           
 
                               
Weighted average common shares outstanding:
                               
Basic and diluted
    253,644               2,299 (2)     255,943  
 
                         
 
(A)   As reported in Nuance’s Form 10-K for the twelve months ended September 30, 2009 as filed with the SEC.
 
(B)   As derived from SpinVox’s unaudited financial information for the nine-month periods ended September 30, 2009 and 2008 and SpinVox’s audited financial information for the year ended December 31, 2008.
 
See accompanying Notes to Unaudited Pro Forma Combined Financial Statements. 

2


 

NOTES TO UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS
1. BASIS OF PRO FORMA PRESENTATION
     The pro forma data is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have occurred had the transaction been consummated as of October 1, 2008. Pro forma adjustments reflect only those adjustments which are factually determinable and do not include the impact of potential contingencies, which will not be known until the resolution of the contingency. The preliminary purchase consideration and purchase price allocation has been presented and does not necessarily represent the final purchase price allocation. The preliminary allocations of the purchase consideration to tangible and intangible assets acquired and liabilities assumed herein were based upon preliminary valuations and our estimates and assumptions are still subject to change.
2. PRELIMINARY PURCHASE PRICE ALLOCATION
     A summary of the preliminary purchase price allocation for the acquisition of SpinVox is as follows (in thousands):
         
Total purchase consideration:
       
Cash
  $ 67,500  
Common Stock
    36,352  
 
     
Total purchase consideration
  $ 103,852  
 
     
Allocation of the purchase consideration:
       
Current assets
  $ 35,337  
Other assets
    2,743  
Identifiable intangible assets
    45,300  
Goodwill
    104,008  
 
     
Total assets acquired
    187,338  
Current liabilities
    (83,536 )
 
     
Net assets acquired
  $ 103,852  
 
     
     Current assets acquired from SpinVox primarily relate to cash and accounts receivable. Current liabilities primarily relate to accounts payable and accrued expenses. Intangible assets acquired consist of customer relationships, core and completed technology, and SpinVox’s trade name.
     No tax adjustment has been reflected in the unaudited pro forma combined consolidated statement of operations as the combined pro forma result was a loss for the respective period.
3. PRO FORMA ADJUSTMENTS
The following pro forma adjustments are based on preliminary estimates, which may change as additional information is obtained:
(1) Adjustment to record cash consideration paid in connection with the acquisition.
(2) Adjustment to eliminate SpinVox’s historical stockholders’ equity.
     Adjustment to record common stock of $2,000 and Additional Paid in Capital of $36,350,000 related to the issuance of approximately 2.3 million shares of Nuance common stock valued at $15.81 per share based on the closing Nuance common stock price on the date of acquisition.
     Adjustment to record the weighted impact of 2.3 million shares of Nuance common stock issued in connection with the SpinVox acquisition for the period from October 1, 2008 to September 30, 2009.
(3) Adjustment to record fair value of intangible assets acquired totaling $45,300,000, less the write-off of SpinVox’s capitalized intangible assets of $35,974,000.
(4) Adjustment to record goodwill of $104,008,000 as a result of purchase consideration in excess of the fair value of assets acquired and liabilities assumed.
(5) Adjustment to eliminate SpinVox’s existing financial indebtedness that was eliminated as a result of the acquisition.
(6) Adjustment to reduce the historical deferred revenue of SpinVox as of September 30, 2009 to its estimated fair value.
(7) Adjustment to eliminate historical amortization of $8,532,000 on historical SpinVox intangible assets.

3


 

     Adjustment to record amortization expense, on a straight-line basis, for the $45,300,000 million of acquired identifiable intangible assets. The estimated weighted average useful life of the acquired identifiable intangible assets is 10.2 years.
(8) Adjustment to reduce interest income by applying the rate of return for the respective period to the assumed net decrease in cash used to fund the acquisition.
(9) Adjustment to eliminate historical interest expense relating to the existing financial indebtedness that was cancelled pursuant to the acquisition.

4