Attached files

file filename
8-K/A - FORM 8-K/A - Nuance Communications, Inc.d352414d8ka.htm
EX-99.1 - UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS OF TRANSCEND SERVICES, INC. - Nuance Communications, Inc.d352414dex991.htm
EX-99.2 - AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF TRANSCEND SERVICES, INC. - Nuance Communications, Inc.d352414dex992.htm
EX-23.1 - CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM. - Nuance Communications, Inc.d352414dex231.htm

Exhibit 99.3

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

On April 26, 2012, Nuance Communications, Inc. (“Nuance”) acquired all of the outstanding capital stock of Transcend Services, Inc. (“Transcend”), pursuant to an Agreement and Plan of Merger (“Merger Agreement”) by and among Nuance, Townsend Merger Corporation (a wholly-owned subsidiary of Nuance), and Transcend. The aggregate consideration payable to the former stockholders of Transcend was $332.3 million, including $308.1 million for the shares tendered, together with $24.2 million for the remaining shares to be settled.

On October 6, 2011, Nuance Communications, Inc. acquired all of the outstanding capital stock of Swype, Inc. (“Swype”), pursuant to an Agreement and Plan of Merger (“Swype Merger Agreement”) by and among Nuance, Sonic Acquisition Corporation (a wholly-owned subsidiary of Nuance), the shareholders of Swype and Adrian Smith, as the representative of the Swype shareholders. The aggregate consideration payable to the former shareholders of Swype was $102.5 million, which consists of cash consideration of $77.5 million and a deferred acquisition payment of $25.0 million. The deferred acquisition payment is contingent upon the continued employment of certain key executives as specified in the Swype Merger Agreement, and is payable on the eighteen month anniversary of the closing date.

On June 16, 2011, Nuance Communications, Inc. acquired all of the outstanding capital stock of SVOX AG (“SVOX”), pursuant to a Share Purchase Agreement, as amended by and among Nuance, Ruetli Holding Corporation (a wholly-owned subsidiary of Nuance), the shareholders of SVOX and smac partners GmbH, as the shareholder representative. The aggregate consideration payable to the former stockholders of SVOX was € 87.0 million, which consists of cash consideration of € 57.0 million and a deferred acquisition payment of € 30.0 million. The deferred acquisition payment is payable in cash or shares of our common stock at our option; €8.3 million is due on June 16, 2012 and the remaining € 21.7 million is due on December 31, 2012.

On June 15, 2011, Nuance acquired Equitrac Corporation (“Equitrac”), pursuant to an Agreement and Plan of Merger (the “Equitrac Merger Agreement”), dated as of May 10, 2011, as amended, by and among Nuance, Ellipse Acquisition Corporation, a Florida corporation and a wholly owned subsidiary of Nuance (“Sub”), Equitrac, U.S. Bank National Association, as escrow agent and Cornerstone Equity Investors, LLC, as the representative of Equitrac’s stockholders, optionholders and warrant holders pursuant to which Sub will merge with and into Equitrac. The consideration consists of approximately $162.0 million in cash. Under the terms of the Equitrac Merger Agreement, approximately $34.3 million of the consideration was used to payoff existing bank debt.

The following unaudited pro forma combined financial information is shown as if Nuance, Equitrac, SVOX, Swype and Transcend had been combined as of October 1, 2010 for statement of operations purposes and as if Nuance and Transcend had been combined for balance sheet purposes as of March 31, 2012. Equitrac, SVOX, and Swype are included in our consolidated balance sheet as of March 31, 2012. The unaudited pro forma combined financial information of Nuance, Equitrac, SVOX, Swype, and Transcend 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 these completed acquisitions are derived from the preliminary purchase consideration and purchase price allocation and do not necessarily represent the final purchase price allocations.

The historical information for Equitrac for the period September 1, 2010 to May 31, 2011 has been derived from the unaudited financial information for the nine months ended May 31, 2011. The historical information for SVOX for the period July 1, 2010 to March 31, 2011 has been derived from the unaudited financial information for the nine month period ended March 31, 2011. The historical financial information of Swype for the period from October 1, 2010 to September 30, 2011 has been derived from the unaudited financial information for that period.

The historical information for Transcend for the period January 1, 2011 to December 31, 2011 has been derived from the audited consolidated financial statements for the year ended December 31, 2011. The historical financial information for Transcend for the period from October 1, 2011 to March 31, 2012 has been derived from the unaudited interim consolidated financial statements for the nine months ended September 30, 2011, the audited consolidated financial statements for the year ended December 31, 2011 and the unaudited interim condensed consolidated financial statements for the three month period ended March 31, 2012.


The unaudited pro forma combined financial statements do not include the historical or pro forma financial information for individually insignificant acquisitions, which were acquired by Nuance during fiscal 2011 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, pro forma data is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have occurred had the transactions been consummated as of October 1, 2010, nor is the data necessarily indicative of future operating results.

 

2


NUANCE COMMUNICATIONS, INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

For the Year Ended September 30, 2011

 

    Historical
Nuance for the
Year Ended
September 30,

2011 (A)
    Historical
Equitrac
for the
period from
September 1,

2010 to
May 31,

2011 (B)
    Pro
Forma
Adjustments
    Pro
Forma
Combined
    Historical
SVOX
for the  period

from July 1,
2010 to
March 31,

2011 (C)
    Pro
Forma
Adjustments
    Pro
Forma
Combined
    Historical
Swype for
the period
from
October 1,

2010 to
September 30,

2011 (D)
    Pro Forma
Adjustments
    Pro
Forma
Combined
    Historical
Transcend
for the year

ended
December 31,
2011 (E)
    Pro Forma
Adjustments
    Pro
Forma
Combined
 
   

(in thousands, except per share amounts)

 

Revenue:

                         

Product and licensing

  $ 607,358      $ 40,654      $ 4,416   (A4)    $ 652,428      $ 10,963      $ —        $ 663,391      $ 48      $ —        $ 663,439      $ —        $ —        $ 663,439   

Professional services and hosting

    509,141        —          —          509,141        —          —          509,141        —          —          509,141        125,057        —          634,198   

Maintenance and support

    202,242        —          —          202,242        —          —          202,242        —          —          202,242        —          —          202,242   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

    1,318,741        40,654        4,416        1,363,811        10,963        —          1,374,774        48        —          1,374,822        125,057        —          1,499,879   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue:

                         

Product and licensing

    65,601        15,083        2,632   (A4)      83,316        747        —          84,063        —          —          84,063        —          —          84,063   

Professional services and hosting

    341,055        —          —          341,055        —          —          341,055        —          —          341,055        75,392        6,239   (D4)      422,686   

Maintenance and support

    38,057        —          —          38,057        —          —          38,057        —          —          38,057        —          —          38,057   

Amortization of intangible assets

    55,111        —          2,357   (A1)      57,468        244        696   (B1)      58,408        —          2,357   (C1)      60,765        —          1,082   (D1)      61,847   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

    499,824        15,083        4,989        519,896        991        696        521,583        —          2,357        523,940        75,392        7,321        606,653   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit (loss)

    818,917        25,571        (573     843,915        9,972        (696     853,191        48        (2,357     850,882        49,665        (7,321     893,226   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

                         

Research and development

    179,377        4,161        —          183,538        7,789        —          191,327        5,667        —          196,994        4,581        (1,400 ) (D4)      200,175   

Sales and marketing

    306,439        9,386        —          315,825        2,931        —          318,756        3,199        —          321,955        2,766        —          324,721   

General and administrative

    147,603        8,120        (1,012 ) (A2)      154,711        3,003        —          157,714        4,049        (861 ) (C2)      160,902        20,345        (4,839 ) (D4)      176,408   

Amortization of intangible assets

    88,219        353        3,116   (A1)      91,688        246        2,125   (B1)      94,059        —          1,010   (C1)      95,069        1,437        6,976   (D1)      103,482   

Acquisition related costs, net

    21,866        —          (1,701 ) (A5)      20,165        —          (2,526 ) (B3)      17,639        —          (1,002 ) (C2)      21,797        —          —          21,797   
                    5,160   (C5)         

Restructuring and other charges, net

    22,862        —          —          22,862        —          —          22,862        —          —          22,862        —          —          22,862   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    766,366        22,020        403        788,789        13,969        (401     802,357        12,915        4,307        819,579        29,129        737        849,445   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

    52,551        3,551        (976     55,126        (3,997     (295     50,834        (12,867     (6,664     31,303        20,536        (8,058     43,781   

Other income (expense):

                         

Interest income

    3,159        —          (271 ) (A3)      2,888        2        (135 ) (B2)      2,755        8        (210 ) (C3)      2,553        156        (902 ) (D2)      1,807   

Interest expense

    (36,703     (3,812     3,669   (A2)      (36,846     (29     —          (36,875     (49     49   (C4)      (36,875     (120     —          (36,995

Other (expense) income, net

    11,010        (2,754     2,754   (A6)      11,010        (122     —          10,888        (187     —          10,701        (581     —          10,120   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

    30,017        (3,015     5,176        32,178        (4,146     (430     27,602        (13,095     (6,825     7,682        19,991        (8,960     18,713   

Provision for (benefit from) income taxes

    (8,221     (1,275     34,741   (A7)      25,245        (68     —          25,177        766        —          25,943        953        —          26,896   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 38,238      $ (1,740   $ (29,565   $ 6,933      $ (4,078   $ (430   $ 2,425      $ (13,861   $ (6,825   $ (18,261   $ 19,038      $ (8,960   $ (8,183
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share:

                         

Basic

  $ 0.13          $ 0.02          $ 0.01          $ (0.06       $ (0.03
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

 

Diluted

  $ 0.12          $ 0.02          $ 0.01          $ (0.06       $ (0.03
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

 

Weighted average common shares
outstanding:

                         

Basic

    302,277            302,277            302,277            302,277            302,277   
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

 

Diluted

    315,960            315,960            315,960            315,960            315,960   
 

 

 

       

 

 

       

 

 

       

 

 

       

 

 

 

See accompanying Notes to Unaudited Pro Forma Combined Financial Statements.

 

(A) As reported in Nuance’s Form 10-K for the year ended September 30, 2011 as filed with the SEC.
(B) As derived from Equitrac’s unaudited financial information for the nine months ended May 31, 2011.
(C) As derived from SVOX’s unaudited financial information for the nine months ended March 31, 2011.
(D) As derived from Swype’s audited financial statements for the year ended December 31, 2010 and the unaudited financial statements for the nine months ended September 30, 2011 and 2010.
(E) As derived from Transcend’s audited financial information for the year ended December 31, 2011.

 

3


NUANCE COMMUNICATIONS, INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

For the Six Months Ended March 31, 2012

 

     Historical
Nuance for the
Six months ended
March 31, 2012 (A)
    Historical Swype
for the period from
October 1, 2011 to
October 6, 2011 (B)
     Pro Forma
Adjustments
    Pro Forma
Combined
    Historical
Transcend for the
Six months ended
March 31, 2012 (C)
    Pro Forma
Adjustments
    Pro Forma
Combined
 
     (in thousands, except per share amounts)  

Revenue:

               

Product and licensing

   $ 341,200      $ —         $ —        $     341,200      $ —        $ —        $     341,200   

Professional services and hosting

     295,117        —           —          295,117        67,073        —          362,190   

Maintenance and support

     114,667        —           —          114,667        —          —          114,667   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     750,984        —           —          750,984        67,073        —          818,057   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue:

               

Product and licensing

     36,455        —           —          36,455            36,455   

Professional services and hosting

     187,375        —           —          187,375        41,078        4,081 (D4)      232,534   

Maintenance and support

     21,913        —           —          21,913        —          —          21,913   

Amortization of intangible assets

     29,801        —           —          29,801        —          541 (D1)      30,342   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     275,544        —           —          275,544        41,078        4,622        321,244   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit (loss)

     475,440        —           —          475,440        25,995        (4,622     496,813   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

               

Research and development

     106,046        —           —          106,046        2,985        (700 )(D4)      108,331   

Sales and marketing

     174,751        —           —          174,751        1,787          176,538   

General and administrative

     72,464        —           —          72,464        15,903        (3,381 )(D4)      79,724   
                (5,262 )(D3)   

Amortization of intangible assets

     45,108        —           —          45,108        950        3,257 (D1)      49,315   

Acquisition related costs, net

     29,597        —           (975 )(C2)      28,622        —          (2,613 )(D3)      26,009   

Restructuring and other charges, net

     5,400        —           —          5,400        —          —          5,400   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     433,366        —           (975     432,391        21,625        (8,699     445,317   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     42,074        —           975        43,049        4,370        4,077        51,496   

Other income (expense):

               

Interest income

     1,241        —           —          1,241        90        (304 )(D2)      1,027   

Interest expense

     (37,671     —           —          (37,671     (9     —          (37,680

Other (expense) income, net

     6,644           —          6,644        (154     —          6,490   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     12,288        —           975        13,263        4,297        3,773        21,333   

Provision for (benefit from) income taxes

     2,058           12,654 (C6)      14,712        (4,999     —          9,713   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 10,230      $ —         $ (11,679   $ (1,449   $ 9,296      $ 3,773      $ 11,620   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share:

               

Basic

   $ 0.03           $ (0.00       $ 0.04   
  

 

 

              

Diluted

   $ 0.03           $ (0.00       $ 0.04   
  

 

 

              

Weighted average common shares outstanding:

               

Basic

     304,643             304,643            304,643   
  

 

 

        

 

 

       

 

 

 

Diluted

     321,792             321,792            321,792   
  

 

 

        

 

 

       

 

 

 

See accompanying Notes to Unaudited Pro Forma Combined Financial Statements.

 

(A) As reported in Nuance’s Form 10-Q for the six months ended March 31, 2012 as filed with the SEC.
(B) The results of operations for Swype are included in the reported Nuance amounts from its acquisition date of October 6, 2011. The activity for the period October 1, 2011 through October 5, 2011 is not material.
(C) As derived from Transcend’s unaudited consolidated financial statements for the nine months ended September 30, 2011, the audited consolidated financial statements for the year ended December 31, 2011 and the unaudited condensed consolidated financial statements for the three months ended March 31, 2012 and 2011.

 

4


NUANCE COMMUNICATIONS, INC.

UNAUDITED PRO FORMA COMBINED BALANCE SHEET

As of March 31, 2012

 

     Historical
Nuance at
March 31,
2012 (A)
    Historical
Transcend
March 31,
2012 (B)
     Pro Forma
Adjustments
    Pro Forma
Combined
 
     (in thousands)  
ASSETS          

Current assets:

         

Cash and cash equivalents

   $ 966,740      $ 9,347       $ (332,253 )(D5)    $ 643,834   

Marketable securities and other investments

     10,109        2,713         —          12,822   

Accounts receivable, net

     316,498        18,119         —          334,617   

Prepaid expenses and other current assets

     84,823        8,301         —          93,124   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total current assets

     1,378,170        38,480         (332,253     1,084,397   

Land, building and equipment, net

     99,630        2,675         —          102,305   

Goodwill

     2,411,320        46,822         163,494 (D7)      2,621,636   

Other intangible assets, net

     693,888        11,629         130,531 (D8)      836,048   

Other long-term assets

     124,226        11,344         (7,594 )(D8)      127,976   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total assets

   $ 4,707,234      $ 110,950       $ (45,822   $ 4,772,362   
  

 

 

   

 

 

    

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY          

Current liabilities:

         

Current portion of long-term debt and capital leases

   $ 149,342      $ —         $ —        $ 149,342   

Redeemable convertible debentures

     227,131        —           —          227,131   

Contingent and deferred acquisition payments

     41,358        —           —          41,358   

Accounts payable

     98,292        3,020         —          101,312   

Accrued expenses and other current liabilities

     148,905        12,466         —          161,371   

Deferred revenue

     212,546        —           —          212,546   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total current liabilities

     877,574        15,486         —          893,060   

Long-term portion of debt and capital leases

     1,027,444        —           —          1,027,444   

Deferred revenue, net of current portion

     100,845        —           —          100,845   

Deferred tax liability

     73,437        —           47,241 (D9)      120,678   

Other liabilities

     100,342        2,401           102,743   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities

     2,179,642        17,887         47,241        2,244,770   

Commitments and contingencies

         

Equity component of currently redeemable convertible debentures

     22,869        —           —          22,869   

Stockholders’ equity:

         

Preferred stock

     4,631        —           —          4,631   

Common stock

     310        535         (535 )(D6)      310   

Additional paid-in capital

     2,870,500        66,233         (66,233 )(D6)      2,870,500   

Treasury stock, at cost

     (16,788     —           —          (16,788

Accumulated other comprehensive income

     4,130        —           —          4,130   

Accumulated deficit

     (358,060     26,295         (26,295 )(D6)      (358,060
  

 

 

   

 

 

    

 

 

   

 

 

 

Total stockholders’ equity

     2,504,723        93,063         (93,063     2,504,723   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,707,234      $ 110,950       $ (45,822   $ 4,772,362   
  

 

 

   

 

 

    

 

 

   

 

 

 

See accompanying Notes to Unaudited Pro Forma Combined Financial Statements.

 

(A)   As reported in Nuance’s Form 10-Q as of March 31, 2012 as filed with the SEC.

(B)   As derived from Transcend’s unaudited financial information as of March 31, 2012.

  

      

      

 

5


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 transactions been consummated as of October 1, 2010. Pro forma adjustments reflect only those adjustments which are factually determinable and do not include the impact of 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.

We expect that as we integrate Transcend into our existing business we will incur restructuring costs. Restructuring costs are typically comprised of severance costs of consolidating duplicate facilities and contract termination costs. As of the acquisition date, we had not finalized any specific restructuring plans for Transcend, and therefore no provision has been made for these costs in these pro forma financial statements.

 

2. PRELIMINARY PURCHASE PRICE ALLOCATION

A summary of the purchase price allocations for the acquisition of Transcend are as follows (in thousands):

 

Total purchase consideration paid in cash

   $ 332,253   
  

 

 

 

Allocation of the purchase consideration:

  

Current assets

   $ 38,480   

Other assets

     4,766   

Identifiable intangible assets

     142,160   

Goodwill

     210,316   
  

 

 

 

Total assets acquired

     395,722   

Current liabilities

     15,486   

Other liabilities

     2,401   

Deferred tax liability

     45,582   
  

 

 

 

Total liabilities assumed

     63,469   
  

 

 

 

Net assets acquired

   $ 332,253   
  

 

 

 

 

3. PRO FORMA ADJUSTMENTS

The following pro forma adjustments are based on preliminary estimates, which may change as additional information is obtained:

Equitrac

 

(A1) Adjustment to eliminate amortization expense of $0.4 million on historical Equitrac intangible assets.

Adjustment to record $5.8 million amortization expense for the $91.9 million of acquired intangible assets for Equitrac. Acquired intangible assets will be amortized using the straight line method, except customer relationships which will be amortized over a term consistent with the related future cash flow streams. The estimated weighted average useful life of the acquired identifiable intangible assets is 12.3 years.

 

(A2) Adjustment to eliminate historical amortization expense of debt issuance costs and interest expense relating to the existing financial indebtedness that was cancelled pursuant to the acquisition of Equitrac.

 

(A3) 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.

 

(A4) Adjustment to record the impact of Accounting Standards Update (“ASU”) No. 2009-13, Revenue Recognition (Topic 605): “Multiple-Deliverable Revenue Arrangements, and ASU 2009-14, Software (Topic 985): Certain Revenue Arrangements that Include Software Elements to conform Equitrac’s accounting change with Nuance implementation date of October 1, 2010.

 

6


(A5) Adjustment to eliminate transaction costs directly attributable to the acquisition of Equitrac.

 

(A6) Adjustment to eliminate the change in fair value of Equitrac’s historical warrants that were canceled as part of the acquisition.

 

(A7) We have recorded the net deferred tax liabilities related to Equitrac’s acquired intangible assets of $38.3 million. As a result of the consolidation of the businesses, we will now be allowed to utilize the Equitrac deferred tax liabilities to offset a portion of our existing deferred tax assets in the U.S., creating future tax benefits that had previously been reduced by a valuation allowance. During the quarter ended June 30, 2011, following the acquisition of Equitrac, we reduced the valuation allowance by $34.7 million and recorded the reduction as an increase to the tax benefit during the period. The adjustment eliminates this one-time benefit from the pro forma financial statements for the year ended September 30, 2011.

SVOX

 

(B1) Adjustment to eliminate amortization expense of $0.5 million on historical SVOX intangible assets.

Adjustment to record $3.3 million amortization expense, on a straight-line basis for the $42.2 million of acquired intangible assets for SVOX. Acquired intangible assets will be amortized using the straight line method. The estimated weighted average useful life of the acquired identifiable intangible assets is 12.1 years.

 

(B2) 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.

 

(B3) Adjustment to eliminate transaction costs directly attributable to the acquisition of SVOX.

Swype

 

(C1) Adjustment to record $3.4 million amortization expense for the $32.3 million of acquired intangible assets for Swype. Acquired intangible assets will be amortized using the straight line method, except for customer relationships which will be amortized over a term consistent with the related future cash flow streams. The estimated weighted average useful life of the acquired identifiable intangible assets is 8.1 years.

 

(C2) Adjustment to eliminate transactions costs directly attributable to the acquisition of Swype.

 

(C3) 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.

 

(C4) Adjustment to eliminate historical interest expense relating to the existing financial indebtedness that was cancelled pursuant to the acquisition of Swype.

 

(C5) Adjustment to record compensation expense related to the deferred acquisition payment due to certain executives of Swype, contingent on their continued employment.

 

(C6) We have recorded the net deferred tax liabilities related to Swype’s acquired intangible assets of $32.3 million. As a result of the consolidation of the businesses, we will now be allowed to utilize the Swype deferred tax liabilities to offset a portion of our existing deferred tax assets in the U.S., creating future tax benefits that had previously been reduced by a valuation allowance. During the quarter ended December 31, 2011, following the acquisition of Swype, we reduced the valuation allowance by $12.7 million and recorded the reduction as a tax benefit during the period. The adjustment eliminates this one-time benefit from the pro forma financial statements for the six months ended March 31, 2012.

Transcend

 

(D1) Adjustment to eliminate amortization of $1.4 million and $1.0 million, on historical Transcend intangible assets for the year ended September 31, 2011 and the six months ended March 31, 2012 respectively.

Adjustment to record $9.5 million and $4.7 million amortization expense for the $142.2 million of acquired intangible assets for Transcend for the year ended September 30, 2011 and the six months ended March 31, 2012, respectively. Acquired intangible assets will be amortized using the straight line method except for customer relationships which will be amortized over a term consistent with the related future cash flow stream. The estimated weighted average useful life of the acquired identifiable intangible assets is 12.3 years.

 

(D2) 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.

 

(D3) Adjustment to eliminate transaction costs directly attributable to the acquisition of Transcend.

 

(D4) Adjustment to reclassify certain operating costs to conform with Nuance accounting policies.

 

(D5) Adjustment to record cash consideration of $332.3 million paid in connection with the acquisition of Transcend.

 

(D6) Adjustment to eliminate the historical equity of Transcend.

 

(D7) Adjustment to record goodwill of $210.3 million net of the elimination of historical goodwill of $46.8 million for the purchase price in excess of the preliminary fair value of assets acquired and liabilities assumed.

 

(D8) Adjustment to record the fair value of the acquired intangible assets of $142.2 million which consist primarily of Customer Relationships, partially offset by an adjustment to eliminate $11.6 million of historical intangible assets and $7.6 million of historical capitalized research and development costs as of March 31, 2012.

 

(D9) Adjustment to record the net deferred tax impact of the acquired intangible assets.

 

7