Delaware
|
000-50838
|
77-0455244
|
||
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification Number)
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 2.02
|
Results of Operations and Financial Condition.
|
Item 4.02(a)
|
Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review
|
Net income (loss), as previously reported
|
Stock compen-sation
|
Cash severance
|
Acquisition-related costs
|
Benefit from income taxes
|
Total adjustments, net of tax
|
Net income (loss), as restated
|
||||||||||||||||||||||
Three months ended March 31, 2011
|
$ | 6,004 | $ | (4,013 | ) | $ | (384 | ) | $ | - | $ | 438 | $ | (3,959 | ) | $ | 2,045 | |||||||||||
Three months ended June 30, 2011
|
(35,181 | ) | - | - | - | - | - | (35,181 | ) | |||||||||||||||||||
Three months ended September 30, 2011
|
7,209 | - | - | (723 | ) | - | (723 | ) | 6,486 | |||||||||||||||||||
Nine months ended September 30, 2011
|
$ | (21,968 | ) | $ | (4,013 | ) | $ | (384 | ) | $ | (723 | ) | $ | 438 | $ | (4,682 | ) | $ | (26,650 | ) |
Three Months Ended March 31, 2011
|
|||||||||||||
As Previously Reported
|
Adjustments
|
As Restated
|
|||||||||||
Revenue
|
$ | 98,669 | $ | - | $ | 98,669 | |||||||
Cost of revenue
|
38,242 | - | 38,242 | ||||||||||
Gross profit
|
60,427 | - | 60,427 | ||||||||||
Operating expenses:
|
|||||||||||||
Research and development
|
32,825 | - | 32,825 | ||||||||||
Selling, general and administrative
|
20,414 | 4,397 |
(A)(B)
|
24,811 | |||||||||
Acquisition-related costs
|
487 | - | 487 | ||||||||||
Total operating expenses
|
53,726 | 4,397 | 58,123 | ||||||||||
Loss from operations
|
6,701 | (4,397 | ) | 2,304 | |||||||||
Other income (expense):
|
|||||||||||||
Interest and other income (expense), net
|
311 | - | 311 | ||||||||||
Loss before income taxes
|
7,012 | (4,397 | ) | 2,615 | |||||||||
Benefit from income taxes
|
1,008 | (438 | ) |
(C)
|
570 | ||||||||
Net income
|
$ | 6,004 | $ | (3,959 | ) | $ | 2,045 | ||||||
Net income per share - Basic
|
$ | 0.09 | $ | 0.03 | |||||||||
Net income per share - Diluted
|
$ | 0.08 | $ | 0.03 | |||||||||
Shares used in calculation - Basic
|
68,002 | 76 |
(D)
|
68,078 | |||||||||
Shares used in calculation - Diluted
|
72,696 | 96 |
(D)
|
72,792 |
(A)
|
Adjustments for cash severance associated with the officer’s separation package
|
(B)
|
Adjustments for stock compensation associated with the officer’s separation package
|
(C)
|
Adjustments to record the tax effect of (A) and (B)
|
(D)
|
Adjustments for the effects of vesting acceleration in basic and diluted share count
|
Three Months Ended June 30, 2011
|
Six Months Ended June 30, 2011
|
|||||||||||||||||||||||||
As Previously Reported
|
Adjustments
|
As Restated
|
As Previously Reported
|
Adjustments
|
As Restated
|
|||||||||||||||||||||
Revenue
|
$ | 103,689 | $ | - | $ | 103,689 | $ | 202,358 | $ | - | $ | 202,358 | ||||||||||||||
Cost of revenue
|
43,221 | - | 43,221 | 81,463 | - | 81,463 | ||||||||||||||||||||
Gross profit
|
60,468 | - | 60,468 | 120,895 | - | 120,895 | ||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||
Research and
development
|
40,789 | - | 40,789 | 73,614 | - | 73,614 | ||||||||||||||||||||
Selling, general and
administrative
|
21,311 | - | 21,311 | 41,725 | 4,397 |
(A)(B)
|
46,122 | |||||||||||||||||||
Change in contingent
earn-out liability
|
36,711 | - | 36,711 | 36,711 | - | 36,711 | ||||||||||||||||||||
Acquisition-related
costs
|
1,446 | - | 1,446 | 1,933 | - | 1,933 | ||||||||||||||||||||
Total operating
expenses
|
100,257 | - | 100,257 | 153,983 | 4,397 | 158,380 | ||||||||||||||||||||
Loss from operations
|
(39,789 | ) | - | (39,789 | ) | (33,088 | ) | (4,397 | ) | (37,485 | ) | |||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||
Gain recognized on
investment in
Optichron, Inc.
|
4,259 | - | 4,259 | 4,259 | - | 4,259 | ||||||||||||||||||||
Impairment charge
on other investment
|
(1,276 | ) | - | (1,276 | ) | (1,276 | ) | - | (1,276 | ) | ||||||||||||||||
Interest and other
income (expense),
net
|
93 | - | 93 | 404 | - | 404 | ||||||||||||||||||||
Loss before income taxes
|
(36,713 | ) | - | (36,713 | ) | (29,701 | ) | (4,397 | ) | (34,098 | ) | |||||||||||||||
Benefit from income taxes
|
(1,532 | ) | - | (1,532 | ) | (524 | ) | (438 | ) |
(C)
|
(962 | ) | ||||||||||||||
Net loss
|
$ | (35,181 | ) | $ | - | $ | (35,181 | ) | $ | (29,177 | ) | $ | (3,959 | ) | $ | (33,136 | ) | |||||||||
Net loss per share
-Basic
|
$ | (0.51 | ) | $ | (0.51 | ) | $ | (0.43 | ) | $ | (0.48 | ) | ||||||||||||||
Net loss per share
-Diluted
|
$ | (0.51 | ) | $ | (0.51 | ) | $ | (0.43 | ) | $ | (0.48 | ) | ||||||||||||||
Shares used in calculation
-Basic
|
68,560 | 126 |
(D)
|
68,686 | 68,489 | 101 |
(D)
|
68,590 | ||||||||||||||||||
Shares used in calculation
-Diluted
|
68,560 | 126 |
(D)
|
68,686 | 68,489 | 101 |
(D)
|
68,590 |
(A)
|
Adjustments for cash severance associated with the officer’s separation package
|
(B)
|
Adjustments for stock compensation associated with the officer’s separation package
|
(C)
|
Adjustments to record the tax effect of (A) and (B)
|
(D)
|
Adjustments for the effects of vesting acceleration in basic and diluted share count
|
Three Months Ended September 30, 2011
|
Nine Months Ended September 30, 2011
|
|||||||||||||||||||||||||
As Previously Reported
|
Adjustments
|
As Restated
|
As Previously Reported
|
Adjustments
|
As Restated
|
|||||||||||||||||||||
Revenue
|
$ | 106,808 | $ | - | $ | 106,808 | $ | 309,166 | $ | - | $ | 309,166 | ||||||||||||||
Cost of revenue
|
39,690 | - | 39,690 | 121,153 | - | 121,153 | ||||||||||||||||||||
Gross profit
|
67,118 | - | 67,118 | 188,013 | - | 188,013 | ||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||
Research and
development
|
39,848 | - | 39,848 | 113,462 | - | 113,462 | ||||||||||||||||||||
Selling, general and
administrative
|
22,000 | - | 22,000 | 63,725 | 4,397 |
(A)(B)
|
68,122 | |||||||||||||||||||
Change in contingent
earn-out liability
|
(5,295 | ) | - | (5,295 | ) | 31,416 | - | 31,416 | ||||||||||||||||||
Acquisition-related
costs
|
5,591 | 723 |
(E)
|
6,314 | 7,524 | 723 |
(E)
|
8,247 | ||||||||||||||||||
Total operating
expenses
|
62,144 | 723 | 62,867 | 216,127 | 5,120 | 221,247 | ||||||||||||||||||||
Loss from operations
|
4,974 | (723 | ) | 4,251 | (28,114 | ) | (5,120 | ) | (33,234 | ) | ||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||
Gain recognized on
investment in
Optichron, Inc.
|
- | - | - | 4,259 | - | 4,259 | ||||||||||||||||||||
Impairment charge
on other investment
|
- | - | - | (1,276 | ) | - | (1,276 | ) | ||||||||||||||||||
Interest and other
income (expense),
net
|
94 | - | 94 | 498 | - | 498 | ||||||||||||||||||||
Loss before income taxes
|
5,068 | (723 | ) | 4,345 | (24,633 | ) | (5,120 | ) | (29,753 | ) | ||||||||||||||||
Benefit from income taxes
|
(2,141 | ) | - | (2,141 | ) | (2,665 | ) | (438 | ) |
(C)
|
(3,103 | ) | ||||||||||||||
Net income (loss)
|
$ | 7,209 | $ | (723 | ) | $ | 6,486 | $ | (21,968 | ) | $ | (4,682 | ) | $ | (26,650 | ) | ||||||||||
Net income (loss) per share
-Basic
|
$ | 0.10 | $ | 0.09 | $ | (0.32 | ) | $ | (0.39 | ) | ||||||||||||||||
Net income (loss) per share
-Diluted
|
$ | 0.10 | $ | 0.09 | $ | (0.32 | ) | $ | (0.39 | ) | ||||||||||||||||
Shares used in calculation
-Basic
|
69,266 | 126 |
(D)
|
69,392 | 68,585 | 109 |
(D)
|
68,694 | ||||||||||||||||||
Shares used in calculation
-Diluted
|
73,498 | 83 |
(D)
|
73,581 | 68,585 | 109 |
(D)
|
68,694 |
(A)
|
Adjustments for cash severance associated with the officer’s separation package
|
(B)
|
Adjustments for stock compensation associated with the officer’s separation package
|
(C)
|
Adjustments to record the tax effect of (A) and (B)
|
(D)
|
Adjustments for the effects of vesting acceleration in basic and diluted share count
|
(E)
|
Adjustments for under accrual of acquisition-related costs
|
September 30, 2011
|
|||||||||||||
As Previously Reported
|
Adjustments
|
As Restated
|
|||||||||||
ASSETS
|
|||||||||||||
Current assets:
|
|||||||||||||
Cash and cash equivalents
|
$ | 125,751 | $ | 125,751 | |||||||||
Short-term investments
|
116,621 | 116,621 | |||||||||||
Accounts receivables, net
|
38,916 | 38,916 | |||||||||||
Inventories
|
38,326 | 38,326 | |||||||||||
Deferred income taxes
|
7,493 | 7,493 | |||||||||||
Prepaid expenses and other current assets
|
12,536 | 438 |
(C)
|
12,974 | |||||||||
Total current assets
|
339,643 | 340,081 | |||||||||||
Property and equipment, net
|
31,235 | 31,235 | |||||||||||
Goodwill
|
167,152 | 167,152 | |||||||||||
Intangible assets, net
|
204,029 | 204,029 | |||||||||||
Other assets
|
78,521 | 78,521 | |||||||||||
Total assets
|
$ | 820,580 | $ | 821,018 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||||||
Current liabilities
|
|||||||||||||
Accounts payable
|
$ | 16,470 | $ | 16,470 | |||||||||
Accrued liabilities
|
29,275 | 1,107 |
(A)(E)
|
30,382 | |||||||||
Contingent earn-out liability, current
|
71,024 | 71,024 | |||||||||||
Deferred margin
|
2,932 | 2,932 | |||||||||||
Software licenses and other obligations, current
|
4,722 | 4,722 | |||||||||||
Total current liabilities
|
124,423 | 125,530 | |||||||||||
Contingent earn-out liability, long-term
|
3,867 | 3,867 | |||||||||||
Software licenses and other obligations, long-term
|
3,394 | 3,394 | |||||||||||
Other liabilities
|
41,520 | 41,520 | |||||||||||
Total liabilities
|
173,204 | 174,311 | |||||||||||
Stockholders' equity
|
|||||||||||||
Common stock
|
696 | 696 | |||||||||||
Additional paid-in capital
|
860,623 | 4,013 |
(B)
|
864,636 | |||||||||
Accumulated other comprehensive loss
|
(2,461 | ) | (2,461 | ) | |||||||||
Accumulated deficit
|
(211,482 | ) | (4,682 | ) |
(A)(B)(C)(E)
|
(216,164 | ) | ||||||
Total stockholders' equity
|
647,376 | 646,707 | |||||||||||
Total liabilities and stockholders' equity
|
$ | 820,580 | $ | 821,018 |
(A)
|
Adjustments for cash severance associated with the officer’s separation package
|
(B)
|
Adjustments for stock compensation associated with the officer’s separation package
|
(C)
|
Adjustments to record the tax effect of (A) and (B)
|
(E)
|
Adjustments for under accrual of acquisition-related costs
|
Nine Months Ended September 30, 2011
|
|||||||||||||
As Previously Reported
|
Adjustments
|
As Restated
|
|||||||||||
Cash flows from operating activities:
|
|||||||||||||
Net loss
|
$ | (21,968 | ) | $ | (4,682 | ) |
(A)(B)(C)(E)
|
$ | (26,650 | ) | |||
Adjustments to reconcile net loss to net cash provided
by operating activities:
|
|||||||||||||
Depreciation and amortization
|
51,246 | 51,246 | |||||||||||
Loss on disposal of property and equipment
|
52 | 52 | |||||||||||
Amortization of premium related to debt securities,
net
|
1,060 | 1,060 | |||||||||||
Stock-based compensation
|
39,526 | 4,013 |
(B)
|
43,539 | |||||||||
Recovery of doubtful accounts
|
(55 | ) | (55 | ) | |||||||||
Provision for inventory reserves
|
5,132 | 5,132 | |||||||||||
Gain recognized on investment in Optichron, Inc.
|
(4,259 | ) | (4,259 | ) | |||||||||
Impairment charge on other investment
|
1,276 | 1,276 | |||||||||||
Deferred income taxes, net
|
114 | 114 | |||||||||||
Excess tax benefit from stock-based awards
|
(248 | ) | (248 | ) | |||||||||
Changes in current assets and liabilities:
|
|||||||||||||
Accounts receivables
|
(15,232 | ) | (15,232 | ) | |||||||||
Inventories
|
(4,260 | ) | (4,260 | ) | |||||||||
Prepaid expenses and other assets
|
232 | (438 | ) |
(C)
|
(206 | ) | |||||||
Accounts payable and accrued liabilities
|
(4,534 | ) | 1,107 |
(A)(E)
|
(3,427 | ) | |||||||
Cash settled contingent earn-out liability
|
31,416 | 31,416 | |||||||||||
Deferred margin
|
(2,254 | ) | (2,254 | ) | |||||||||
Other long-term liabilities
|
2,507 | 2,507 | |||||||||||
Net cash provided by operating activities
|
79,751 | 79,751 | |||||||||||
Cash flows from investing activities:
|
|||||||||||||
Acquisition of Optichron, Inc, net of cash acquired
of $2.5 million
|
(74,679 | ) | (74,679 | ) | |||||||||
Purchase of property and equipment
|
(8,720 | ) | (8,720 | ) | |||||||||
Purchase of short-term investments
|
(94,259 | ) | (94,259 | ) | |||||||||
Sales and maturities of short-term investments
|
132,230 | 132,230 | |||||||||||
Purchase of long term investments and other
|
(17,500 | ) | (17,500 | ) | |||||||||
Net cash used in investing activities
|
(62,928 | ) | (62,928 | ) | |||||||||
Cash flows from financing activities:
|
|||||||||||||
Payments of software license and other obligations
|
(4,931 | ) | (4,931 | ) | |||||||||
Proceeds from issuance of common stock
|
17,939 | 17,939 | |||||||||||
Tax payments related to vested awards
|
(4,851 | ) | (4,851 | ) | |||||||||
Excess tax benefit from stock-based awards
|
248 | 248 | |||||||||||
Net cash provided by financing activities
|
8,405 | 8,405 | |||||||||||
Net increase (decrease) in cash and cash equivalents
|
25,228 | 25,228 | |||||||||||
Cash and cash equivalents at beginning of year
|
100,523 | 100,523 | |||||||||||
Cash and cash equivalents at end of year
|
$ | 125,751 | $ | 125,751 |
(A)
|
Adjustments for cash severance associated with the officer’s separation package
|
(B)
|
Adjustments for stock compensation associated with the officer’s separation package
|
(C)
|
Adjustments to record the tax effect of (A) and (B)
|
(E)
|
Adjustments for under accrual of acquisition-related costs
|
Item 9.01.
|
Financial Statements and Exhibits.
|
Exhibits
|
|
Description
|
99.1
|
|
Press Release dated February 09, 2012
|
NetLogic Microsystems, Inc.
|
||||||||
Date: February 09, 2012
|
By:
|
/s/ Michael T. Tate
|
||||||
Michael T. Tate
Vice President and Chief Financial Officer
|
Exhibits
|
|
Description
|
||
99.1
|
|
Press Release dated February 09, 2012
|
||