Item 1. Financial Statements
Item 1. Financial Statements.
SMART Global Holdings, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands, except par value)
(Unaudited)
May 28,
August 28,
2021
2020
Assets
Current assets:
Cash and cash equivalents
$
188,992
$
150,811
Accounts receivable, net of allowances of $ 622 and $ 101 as of May 28, 2021
and August 28, 2020, respectively
274,950
215,918
Inventories
288,962
162,991
Prepaid expenses and other current assets
53,341
26,990
Total current assets
806,245
556,710
Property and equipment, net
153,261
54,705
Operating lease right-of-use assets
35,307
25,013
Other noncurrent assets
13,827
20,554
Intangible assets, net
107,160
55,671
Goodwill
73,257
73,955
Total assets
$
1,189,057
$
786,608
Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable
$
354,210
$
224,660
Other current liabilities
138,008
57,829
Total current liabilities
492,218
282,489
Long-term debt
338,047
195,573
Long-term operating lease liabilities
28,363
20,829
Other long-term liabilities
52,961
5,613
Total liabilities
$
911,589
$
504,504
Commitments and contingencies (see Note 10)
Shareholders’ equity:
Ordinary shares, $ 0.03 par value. Authorized 200,000 shares; issued and outstanding 24,238 and 24,419 as of May 28, 2021 and August 28, 2020, respectively
769
737
Additional paid-in capital
335,785
346,131
Accumulated other comprehensive loss
( 231,258
)
( 228,241
)
Retained earnings
164,137
163,477
Total SGH shareholders’ equity
269,433
282,104
Noncontrolling interest in subsidiary
8,035
—
Total equity
277,468
282,104
Total liabilities and shareholders’ equity
$
1,189,057
$
786,608
See accompanying notes to unaudited condensed consolidated financial statements.
3
SMART Global Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Net sales (1)
$
437,728
$
281,287
$
1,033,433
$
825,347
Cost of sales
353,241
227,054
842,847
665,288
Gross profit
84,487
54,233
190,586
160,059
Operating expenses:
Research and development
16,718
14,436
32,534
44,023
Selling, general, and administrative
48,475
29,733
118,195
91,935
Change in estimated fair value of acquisition-related contingent consideration
16,400
—
16,400
—
Total operating expenses
81,593
44,169
167,129
135,958
Income from operations
2,894
10,064
23,457
24,101
Interest expense, net
( 5,049
)
( 3,094
)
( 12,568
)
( 11,736
)
Other expense, net
( 489
)
( 3,445
)
( 1,187
)
( 16,671
)
Total other expense
( 5,538
)
( 6,539
)
( 13,755
)
( 28,407
)
Income (loss) before income taxes
( 2,644
)
3,525
9,702
( 4,306
)
Provision for income taxes
4,010
2,700
8,485
4,365
Net income (loss)
( 6,654
)
825
1,217
( 8,671
)
Net income attributable to noncontrolling interest
557
—
557
—
Net income (loss) attributable to SGH
$
( 7,211
)
$
825
$
660
$
( 8,671
)
Earnings per share:
Basic
$
( 0.30
)
$
0.03
$
0.03
$
( 0.36
)
Diluted
$
( 0.30
)
$
0.03
$
0.03
$
( 0.36
)
Shares used in computing earnings per share:
Basic
24,035
24,066
24,843
23,895
Diluted
24,035
24,431
25,902
23,895
(1)
Includes sales to affiliates of $ 20,103 and $ 53,251 in the three and nine months ended May 28, 2021 and $ 24,139 and $ 59,691 for the same periods ended May 29, 2020, respectively (see Note 3).
See accompanying notes to unaudited condensed consolidated financial statements.
4
SMART Global Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
(Unaudited)
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Net income (loss)
$
( 6,654
)
$
825
$
1,217
$
( 8,671
)
Other comprehensive income (loss):
Foreign currency translation
2,572
( 35,752
)
( 3,018
)
( 56,768
)
Comprehensive loss
( 4,082
)
( 34,927
)
( 1,801
)
( 65,439
)
Comprehensive income attributable to noncontrolling interest
557
—
557
—
Comprehensive loss attributable to SGH
$
( 4,639
)
$
( 34,927
)
$
( 2,358
)
$
( 65,439
)
See accompanying notes to unaudited condensed consolidated financial statements.
5
SMART Global Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Shareholders’ Equity
(In thousands)
(Unaudited)
Ordinary shares
Additional
Accumulated
other
Total SGH -
Non-
controlling
Total
Number of
shares
Par
value
paid-in
capital
comprehensive
loss
Retained
earnings
shareholders'
equity
interest in
subsidiary
shareholders’
equity
Balances as of August 30, 2019
23,617
$
712
$
285,994
$
( 177,866
)
$
164,620
$
273,460
$
—
$
273,460
Share-based compensation expense
—
—
5,956
—
—
5,956
—
5,956
Issuance of ordinary shares from exercises
86
2
1,164
—
—
1,166
—
1,166
Issuance of ordinary shares from release of restricted
stock units (RSUs)
69
2
( 2
)
—
—
—
—
—
Issuance of ordinary shares from employee share
purchase plan (ESPP)
67
2
1,240
—
—
1,242
—
1,242
Withholding tax on restricted stock units (RSUs)
( 1
)
—
( 20
)
—
—
( 20
)
—
( 20
)
Foreign currency translation
—
—
—
( 10,244
)
—
( 10,244
)
—
( 10,244
)
Net income
—
—
—
—
224
224
—
224
Balances as of November 29, 2019
23,838
718
294,332
( 188,110
)
164,844
271,784
—
271,784
Share-based compensation expense
—
—
4,647
—
—
4,647
—
4,647
Issuance of ordinary shares from exercises
49
1
640
—
—
641
—
641
Issuance of ordinary shares from release of RSUs
117
4
( 4
)
—
—
—
—
—
Withholding tax on RSUs
( 11
)
—
( 351
)
—
—
( 351
)
—
( 351
)
Equity component of convertible notes due 2026, net
—
—
50,822
—
—
50,822
—
50,822
Foreign currency translation
—
—
—
( 10,772
)
—
( 10,772
)
—
( 10,772
)
Net loss
—
—
—
—
( 9,720
)
( 9,720
)
—
( 9,720
)
Balances as of February 28, 2020
23,993
723
350,086
( 198,882
)
155,124
307,051
—
307,051
Share-based compensation expense
—
—
4,907
—
—
4,907
—
4,907
Issuance of ordinary shares from exercises
9
—
134
—
—
134
—
134
Issuance of ordinary shares from release of RSUs
64
2
( 2
)
—
—
—
—
—
Withholding tax on RSUs
( 12
)
—
( 282
)
—
—
( 282
)
—
( 282
)
Issuance of ordinary shares from ESPP
90
3
1,739
—
—
1,742
—
1,742
Reclassification of capped call upon modification of
articles of association (see Note 7)
—
—
( 14,106
)
—
—
( 14,106
)
—
( 14,106
)
Foreign currency translation
—
—
—
( 35,752
)
—
( 35,752
)
—
( 35,752
)
Net income
—
—
—
—
825
825
—
825
Balances as of May 29, 2020
24,144
$
728
$
342,476
$
( 234,634
)
$
155,949
$
264,519
$
—
$
264,519
Ordinary shares
Additional
Accumulated
other
Total SGH -
Non-controlling
Total
Number of
shares
Par
value
paid-in
capital
comprehensive
loss
Retained
earnings
shareholders'
equity
interest in
subsidiary
shareholders’
equity
Balances as of August 28, 2020
24,419
$
737
$
346,131
$
( 228,241
)
$
163,477
$
282,104
$
—
$
282,104
Share-based compensation expense
—
—
11,088
—
—
11,088
—
11,088
Issuance of ordinary shares from exercises
59
2
1,335
—
—
1,337
—
1,337
Issuance of ordinary shares from release of RSUs
332
9
( 9
)
—
—
—
—
—
Withholding tax on RSUs
( 139
)
—
( 3,483
)
—
—
( 3,483
)
—
( 3,483
)
Issuance of ordinary shares from ESPP
88
3
1,765
—
—
1,768
—
1,768
Foreign currency translation
—
—
—
( 16,523
)
—
( 16,523
)
—
( 16,523
)
Net income
—
—
—
—
2,027
2,027
—
2,027
Balances as of November 27, 2020
24,759
751
356,827
( 244,764
)
165,504
278,318
—
278,318
Share-based compensation expense
—
—
5,398
—
—
5,398
—
5,398
Issuance of ordinary shares from exercises
113
3
2,543
—
—
2,546
—
2,546
Issuance of ordinary shares from release of RSUs
73
3
( 3
)
—
—
—
—
—
Withholding tax on RSUs
( 4
)
—
( 151
)
—
—
( 151
)
—
( 151
)
Repurchase of ordinary shares
( 1,100
)
—
( 44,330
)
—
—
( 44,330
)
—
( 44,330
)
Foreign currency translation
—
—
—
10,934
—
10,934
—
10,934
Net income
—
—
—
—
5,844
5,844
—
5,844
Balances as of February 26, 2021
23,841
757
320,284
( 233,830
)
171,348
258,559
—
258,559
Share-based compensation expense
—
—
8,344
—
—
8,344
—
8,344
Issuance of ordinary shares from exercises
181
5
5,654
—
—
5,659
—
5,659
Issuance of ordinary shares from release of RSUs
132
4
( 4
)
—
—
—
—
—
Issuance of ordinary shares from ESPP
90
3
1,844
—
—
1,847
—
1,847
Withholding tax on RSUs
( 6
)
—
( 337
)
—
—
( 337
)
—
( 337
)
Foreign currency translation
—
—
2,572
—
2,572
—
2,572
Acquisition of LED business
—
—
—
—
—
—
7,478
7,478
Net income (loss)
—
—
—
—
( 7,211
)
( 7,211
)
557
( 6,654
)
Balances as of May 28, 2021
24,238
$
769
$
335,785
$
( 231,258
)
$
164,137
$
269,433
$
8,035
$
277,468
See accompanying notes to unaudited condensed consolidated financial statements.
6
SMART Global Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine Months Ended
May 28,
May 29,
2021
2020
Cash flows from operating activities:
Net income (loss)
$
1,217
$
( 8,671
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization
32,468
27,797
Share-based compensation
24,867
15,510
Provision for doubtful accounts receivable and sales returns
522
47
Deferred income tax benefit
( 3,083
)
65
Gain on disposal of property and equipment
( 34
)
( 19
)
Loss on mark-to-market adjustment of the capped call
—
7,719
Loss on extinguishment of debt
—
6,822
Amortization of debt discounts and issuance costs
6,503
3,786
Amortization of operating lease right-of-use assets
4,944
3,569
Loss from mark-to-market adjustment of contingent consideration
16,400
—
Changes in operating assets and liabilities:
Accounts receivable
( 15,455
)
( 17,885
)
Inventories
( 66,493
)
( 72,481
)
Prepaid expenses and other assets
( 14,163
)
( 1,119
)
Accounts payable
116,166
95,687
Operating lease liabilities
( 4,460
)
( 3,503
)
Other current and long-term liabilities
5,929
4,903
Net cash provided by operating activities
105,328
62,227
Cash flows from investing activities:
Capital expenditures and deposits on equipment
( 40,017
)
( 16,889
)
Proceeds from sale of property and equipment
222
154
Acquisition of business, net of cash acquired
( 28,613
)
—
Net cash used in investing activities
( 68,408
)
( 16,735
)
Cash flows from financing activities:
Repurchase of ordinary shares
( 44,330
)
—
Proceeds from FINEP loan
11,439
—
Proceeds from borrowings under revolving line of credit
114,500
60,500
Repayments of borrowings under revolving line of credit
( 89,500
)
( 60,500
)
Proceeds from issuance of ordinary shares from share option exercises
9,542
1,941
Proceeds from issuance of ordinary shares from ESPP
3,615
2,984
Tax payments due upon issuance of ordinary shares for release of RSUs
( 3,971
)
( 653
)
Long-term debt payments - term loan
—
( 5,625
)
Long-term debt payments - BNDES
—
( 2,292
)
Purchase of capped call
—
( 21,825
)
Proceeds from convertible notes due 2026, net of discount
—
243,125
Payment for extinguishment of long-term debt
—
( 204,904
)
Net cash provided by financing activities
1,295
12,751
Effect of exchange rate changes on cash and cash equivalents
( 34
)
( 24,537
)
Net increase in cash and cash equivalents
38,181
33,706
Cash and cash equivalents at beginning of period
150,811
98,139
Cash and cash equivalents at end of period
$
188,992
$
131,845
Supplemental disclosures of cash flow information:
Cash paid during the period:
Cash paid for interest
$
3,398
$
9,939
Cash paid for income taxes, net of refunds
5,405
6,146
Noncash activities information:
Fair value of non-cash consideration for acquisition of business (see Note 2)
160,723
—
Capital expenditures included in accounts payable at period end
2,355
3,720
Unpaid debt fees related to convertible notes due 2026
—
1,990
See accompanying notes to unaudited condensed consolidated financial statements.
7
SMART Global Holdings, Inc. and Subsidiaries
Notes to Unaudited Condensed Consolidated Financial Statements
( 1 )
Overview, Basis of Presentation and Significant Accounting Policies
(a)
Overview
On August 26, 2011, SMART Global Holdings, Inc., formerly known as Saleen Holdings, Inc., a Cayman Islands exempted company (“SMART Global Holdings” or “SGH”, and together with its subsidiaries, the “Company”), consummated a transaction with SMART Worldwide Holdings, Inc., formerly known as SMART Modular Technologies (WWH), Inc. (“SMART Worldwide”), pursuant to an Agreement and Plan of Merger whereby, through a series of transactions, SMART Global Holdings acquired substantially all of the equity interests of SMART Worldwide with SMART Worldwide surviving as an indirect wholly owned subsidiary of SMART Global Holdings (the “Acquisition”). SMART Global Holdings is an entity that was formed by investment funds affiliated with Silver Lake Partners and Silver Lake Sumeru (collectively “Silver Lake”). As a result of the Acquisition, since there was a change of control resulting in Silver Lake as the controlling shareholder group, the Company applied the acquisition method of accounting and established a new basis of accounting.
SMART Global Holdings businesses are leading designers and manufacturers of electronics for computing, memory and specialty LED solutions. The Company specializes in application-specific product development and support for customers in enterprise, government, original equipment manufacturer (“OEM”) and other distribution and sales channels. Customers rely on SMART as a strategic partner with high performing technology products, customer service, technical support and worldwide supply chain and logistics excellence. The Company targets customers in markets such as computing, including edge computing and high performance computing, communications, storage, networking, mobile, industrial automation, internet of things, industrial internet of things, government, military and lighting. The Company operates in four segments: Specialty Memory Products (“Specialty”), Brazil Products (“Brazil”), Intelligent Platform Solutions (“IPS”), formerly Specialty Compute and Storage Solutions (“SCSS”), and LED Solutions (“LED”).
SMART Global Holdings is domiciled in the Cayman Islands and has U.S. headquarters in Newark, California. The Company has operations in the United States, Brazil, Malaysia, Taiwan, Hong Kong, China, Scotland, Singapore, India, Netherlands, Germany and South Korea.
(b)
Basis of Presentation
The accompanying condensed consolidated financial statements comprise SMART Global Holdings and its wholly owned subsidiaries. Intercompany transactions have been eliminated in the condensed consolidated financial statements.
The Company uses a 52- to 53-week fiscal year ending on the last Friday in August. The three and nine months ended May 28, 2021 and May 29, 2020 were both 13-week and 39-week fiscal periods, respectively.
The accompanying unaudited condensed consolidated financial statements and related notes have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) and in conformity with the rules and regulations of the Securities and Exchange Commission (the “SEC”) applicable to interim financial information. As such, certain information and footnote disclosures normally included in complete annual financial statements prepared in accordance with U.S. GAAP have been omitted in accordance with the rules and regulations of the SEC. In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting of normal recurring accruals, necessary to present fairly the financial position of the Company and its results of operations and cash flows for the interim periods presented. The financial data and other information disclosed in these notes to the condensed consolidated financial statements related to the interim periods are unaudited.
All financial information for two of the Company’s subsidiaries, SMART Modular Technologies Indústria de Componentes Eletrônicos Ltda. (“SMART Brazil”) and SMART Modular Technologies do Brasil Indústria e Comércio de Componentes Ltda. (“SMART do Brazil”), is included in the Company’s condensed consolidated financial statements on a one-month lag because their fiscal years begin August 1 and end July 31.
(c)
Use of Estimates
The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods presented. Actual results could differ from the estimates made by management. Significant items subject to such estimates and assumptions include the evaluation of the fair value of the Company’s reporting units (as part of the Company’s goodwill impairment analysis), valuation and allocation of purchase price in connection with business acquisitions, accounting for the allocation of convertible debt between equity and debt, estimates of variable consideration, the useful lives of long-lived assets, the valuation of deferred tax assets, inventory,
8
share-based compensation, the estimated net realizable value of Brazilian tax and financial credits, income tax uncertainties and other contingencies .
(d)
Revenue
The Company’s revenues include products and services. The Company’s product revenues are predominantly derived from the sale of memory modules, flash memory cards, compute products, storage products and LED products (the latter as a result of our acquisition of CreeLED, Inc. as discussed in Note 2), which the Company designs and manufactures. The Company’s service revenues are derived from procurement, logistics, inventory management, temporary warehousing, kitting and packaging services. In addition, a small portion of the Company’s product sales include extended warranty and on-site services, subscriptions to the Company’s high performance computing environment, professional services, software and related support.
The Company determines revenue recognition through the following steps: (1) identification of the contract with a customer; (2) identification of the performance obligations in the contract; (3) determination of the transaction price; (4) allocation of the transaction price to the performance obligations in the contract; and (5) recognition of revenue when, or as, a performance obligation is satisfied.
The Company’s contracts are executed through a combination of written agreements along with purchase orders with customers, including certain general terms and conditions. Generally, purchase orders entail products, quantities and prices, which define the performance obligations of each party and are approved and accepted by the Company. The Company’s contracts with customers do not include extended payment terms. Payment terms vary by contract type and type of customer and generally range from 30 to 45 days from invoice. Additionally, taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction, and that are collected by the Company from a customer and deposited with the relevant government authority, are excluded from revenue.
The transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods or services to the customer adjusted for estimated variable consideration. Variable consideration may include discounts, rights of return, refunds and other similar obligations. The Company allocates the transaction price to each distinct product and service based on its relative standalone selling price. The standalone selling price for products primarily involves the cost to produce the deliverable plus the anticipated margin and for services is estimated based on the Company’s approved list price.
In the normal course of business, except as noted under LED products below, the Company does not accept product returns unless the items are defective as manufactured, nor does it typically provide customers with the right to a refund. The Company establishes provisions for estimated returns and warranties. In addition, the Company does not typically transact for noncash consideration.
Standard Products
The Company’s main performance obligations are to deliver the requested goods to customers according to the agreed-upon shipping terms. The Company recognizes revenue when control transfers to the customer (i.e., when the Company’s performance obligation is satisfied). The Company invoices the customer and recognizes revenues for such delivery when control transfers based on shipping terms.
Customized Products
For customized product sales with terms that require the customer to purchase 100 % of all parts built to fulfill the customers forecast, the Company recognizes revenue when control of the underlying assets transfers to the customer, as the customer is able to both direct the use of, and obtain substantially all of the remaining benefit from the assets; the customer has the significant risks and rewards associated with ownership of the assets; and the Company has a present right to payment. For these sales, control transfers when the Company has made these products available to the customer and under the terms of the agreement cannot repurpose them without the customer’s express consent. Accordingly, the Company recognizes revenue at the point in time when products made to the customer’s order or forecast are completed and made available to the customer.
Non-cancellable nonrefundable (“NCNR”), customized product sales are recognized over time on a cost incurred basis. The customer obtains control and benefits from the services as they are performed over the period based on the cost input measure in the production process for the NCNR customized product. The terms within the NCNR sales orders provide the Company with a legally enforceable right to receive payment including a reasonable profit margin upon customer cancellation for performance completed to date. Accordingly, the Company recognizes revenue over time as customized products listed within the NCNR orders are completed.
Computing Products and Services
A small portion of the Company’s product sales includes extended warranty and on-site services, subscriptions to the Company’s high performance computing environment, professional consulting services, including installation and other services, and hardware and software related support. Each contract may contain multiple performance obligations, which requires the transaction price to be allocated to each performance obligation. The Company allocates the consideration to each performance obligation based
9
on the relative selling price. The Company uses best-estimated selling price, determined as the best estimate of the price at which the Company would transact if it sold the deliverable regularly on a stand-alone basis.
For services provided to customers over a period of time, revenue is recognized as the customer receives the benefit of the services. Extended warranty and on-site services, hardware support, software support, and subscription revenue for access to the Company’s high performance computing environment is deferred and recognized ratably over the contractual period as the Company satisfies its performance obligations over time and services are rendered. These services contracts are typically one to three years in length. Subscription revenue for certain customers is recognized based on the contractual fee to use the high-performance-computing environment.
Agency Services
The Company has service performance obligations for agency related services such as procurement, logistics, inventory management, temporary warehousing, kitting and packaging services for certain agency basis customers. The agency services are also known as supply chain services and the performance obligations for these services consist of customized, integrated supply chain services management to assist customers in the planning, execution and overall management of the procurement processes.
For customers accounted for on an agency basis, the Company recognizes as revenue the amount billed less the material procurement costs of products serviced as an agent with the cost of providing these services embedded with the cost of sales. The Company has separate agent performance obligations as follows: (a) procurement, logistics, and inventory management, (b) temporary warehousing, and (c) kitting and packaging services for these customers. Revenue from these arrangements is recognized as service revenue and is determined by a fee for services based on material procurement costs (i.e., fee as a percentage of the associated material being procured, warehoused, kitted or packaged). The Company recognizes revenue for procurement, logistics and inventory management upon the completion of the services or performance obligation, typically upon shipment of the product, as the criteria for over time recognition is not met. For temporary warehousing, kitting and packaging services, revenue is recognized over time, but the period of performance is typically very short in duration. There are no obligations subsequent to shipment of the product under the agency arrangements.
Distribution of Products
A substantial portion of the Company’s LED products are sold through distributors. Distributors purchase the Company’s LED products and then resell to their own customer base, which may include value-added resellers, manufacturers who incorporate the Company’s LED products into their own manufactured goods or ultimate end users of the Company’s LED products. The Company recognizes revenue upon shipment of its LED products to its distributors based on the amount of consideration to which the Company expects to be entitled to receive in exchange for LED products or services.
We generally offer price protection to our distributors, which is a form of variable consideration that decreases the transaction price. Variable consideration is based on the expected value method, contractual terms, historical analysis of customer purchase volumes, or historical analysis using specific data for the type of consideration being assessed. Variable consideration is recognized as a reduction of net revenue with a corresponding reserve at the time of revenue recognition. Accordingly, estimates for these rights are recognized at the time of sale as a reduction of product revenue within other current liabilities in the accompanying condensed consolidated balance sheet. Differences between the estimated and actual amounts are recognized as adjustments to revenue.
Contract Costs
As a practical expedient, the Company recognizes the incremental costs of obtaining a contract, specifically commission expenses that have an amortization period of less than twelve months , as an expense when incurred. Additionally, the Company has adopted an accounting policy to recognize shipping and handling costs that occur after control transfers, if any, to the customer as a fulfillment activity. The Company records shipping and handling costs related to revenue transactions within cost of sales as a period cost.
10
Gross Billings and Net Sales
The following is a summary of the Company’s gross billings to customers and net sales for services and products (in thousands):
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Service revenue, net
$
8,846
$
8,815
$
22,354
$
25,173
Cost of purchased materials - service (1)
205,530
168,638
481,163
463,527
Gross billings for services
214,376
177,453
503,517
488,700
Product net sales
428,882
272,472
1,011,079
800,174
Gross billings to customers
$
643,258
$
449,925
$
1,514,596
$
1,288,874
Product net sales
$
428,882
$
272,472
$
1,011,079
$
800,174
Service revenue, net
8,846
8,815
22,354
25,173
Net sales
$
437,728
$
281,287
$
1,033,433
$
825,347
(1)
Represents material procurement costs of products provided as an agent reported on a net basis.
Gross billings to customers in the table above represents total amounts invoiced to customers during the period and is the sum of net sales plus material procurement costs of products the Company provides as an agent. The amount invoiced to customers for agency related services is the total of the related material procurement costs and fees for providing its services. Gross billings to customers are reflected in accounts receivable for unpaid invoices as of the end of the period. Additionally, material procurement costs of products the Company manages as an agent on behalf of its customers on hand as of the end of the period are reflected in inventory. Both the amounts in accounts receivable and inventory impact the determination of net cash provided by (or used in) operations.
Contract Balances
The Company records accounts receivable when it has an unconditional right to consideration. Contract assets represent amounts recognized as revenue for which the Company does not have the unconditional right to consideration. All contract assets represent amounts related to invoices expected to be issued during the next 12-month period and are recorded as prepaid expenses and other current assets. Contract liabilities are recorded when cash payments are received or due in advance of performance. Contract liabilities consist of advance payments and deferred revenue, where the Company has unsatisfied performance obligations. Contract liabilities classified as deferred revenue are allocated between other current liabilities and other long-term liabilities on our condensed consolidated balance sheet based on the timing of when the customer takes control of the asset or receives the benefit of the service. Payment terms vary by customer. The time between invoicing and when payment is due is not significant. Changes in the contract assets and deferred revenue during the nine months ended May 28, 2021 are as follows (in thousands):
May 28,
2021
August 28,
2020
$ Change
Contract assets
$
350
$
5,068
$
( 4,718
)
Deferred revenue
$
20,975
$
20,124
$
851
The decrease in contract assets from $ 5.1 million as of August 28, 2020 to $ 0.4 million as of May 28, 2021 was primarily driven by invoicing amounts previously recorded as contract assets as of August 28, 2020. The increase in deferred revenue from $ 20.1 million to $ 21.0 million was due to greater deferred services billed during the period. During the nine months ended May 28, 2021, $ 16.3 million of revenue recognized was included in contract liabilities balance as of August 28, 2020.
Disaggregation of Revenue
The Company disaggregates revenue by segment and geography. See Note 11.
Revenue Allocated to Remaining Performance Obligations
The Company’s performance obligations related to product sales have a contractual duration of less than one year. The Company elected to apply the optional exemption practical expedient provided in ASC 606 and, therefore, is not required to disclose the aggregate amount of the transaction price allocated to those performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period.
11
Remaining performance obligations represent contracted revenue related to support services that have not yet been recognized and are therefore accounted for as deferred revenue . The Company expects to recognize revenue on the remaining performance obligations as follows (in thousands) :
May 28,
2021
Within 1 year
$
15,855
2-3 years
4,261
Thereafter
859
$
20,975
(e)
Cash and Cash Equivalents
All highly liquid investments with maturities of 90 days or less from original dates of purchase are carried at cost, which approximates fair value, and are considered to be cash equivalents. Cash and cash equivalents include cash on hand, cash deposited in checking and saving accounts, money market accounts, and securities with maturities of less than 90 days at the time of purchase.
(f)
Allowance for Doubtful Accounts
The Company evaluates the collectability of accounts receivable based on a combination of factors. In cases where the Company is aware of circumstances that may impair a specific customer’s ability to meet its financial obligations, the Company records a specific allowance against amounts due and, thereby, reduces the net recognized receivable to the amount management reasonably believes will be collected. For all other customers, the Company recognizes allowances for doubtful accounts based on a combination of factors including the length of time the receivables are outstanding, industry and geographic concentrations, the current business environment and historical experience.
(g)
Derivative Financial Instrument
The Company records the assets or liabilities associated with derivative instruments at fair value based on Level 2 inputs in prepaid expenses and other current assets and other current liabilities, respectively, in the condensed consolidated balance sheets. The accounting for gains and losses resulting from changes in fair value depends on the use of the derivative and whether it is designated and qualifies for hedge accounting. See Note 4 for further details.
(h)
Inventories
Inventories are valued at the lower of cost or net realizable value. Under the LED segment, cost is determined on a first-in, first-out method or average cost method. For all other segments, inventory value is determined on a specific identification basis for material and an allocation of labor and manufacturing overhead. At each balance sheet date, the Company evaluates the ending inventories for excess quantities and obsolescence. This evaluation includes an analysis of sales levels by product family and considers historical demand and forecasted demand in relation to the inventory on hand, competitiveness of product offerings, market conditions and product life cycles. The Company adjusts carrying value to the lower of its cost or net realizable value. Inventory write-downs are not reversed and create a new cost basis.
(i)
Brazil Taxes
Financial Credits
In 1991, Brazil created Lei da Informática—Processo Produtivo Básico (“PPB/IT”) Program to incentivize local manufacturing by allowing qualified companies to receive incentives when they sell specified IT products, including desktops, notebooks, servers, SmartTVs and mobile products manufactured in Brazil. In 2007, the Brazilian legislature created a program known as PADIS to promote the semiconductor industry. The Company has been a participant in the PPB/IT Program and PADIS since 2011. Among other incentives, the PPB/IT Program provided for certain reductions in the rate of IPI, a federal tax applied to industrial goods, as well as for PADIS companies, reducing to zero, IPI, import taxes and taxes known as PIS and COFINS levied over sales. As part of making the PPB/IT and P ADIS Programs compatible with the principles of the World Trade Organization, or WTO, effective April 1, 2020, the reduction of the IPI for PPB/IT Program for certain types of customers was eliminated along with, for PADIS companies, the zero rates of IPI, PIS and COFINS levied over sales. Instead, participants in the PPB/IT Program as well as PADIS companies, are entitled to financial credits calculated based on effective disbursements made on research and development under the aforementioned programs.
12
As a result, the PPB/IT Program and PADIS participants are entitled to a subsidy for operational costs, granted as financial credits, which may be used by participants either as a credit against certain federal taxes, or to request a refund in cash. PADIS beneficiaries are entitled to a subsidy for operational costs granted as financial credits to be used against certain federal taxes, equivalent to 2.62 times the effective disbursements in research and development initiatives under PADIS, limited to a cap of 13.1 % of the total incentivized revenues within the country. The financial credits under the PPB/IT Program range from 2.73 to 3.41 times the research and development invested, limited to 10.92 % to 13.65 % of domestic gross sales revenues, depending on the location of the participant and on what products it manufactures and sells. These multipliers and caps decline over time. Under the current law, the financial credits are available for PADIS companies through January 2022 and for other PPB/IT Program participants through December 2029.
For the three and nine months ended May 28, 2021, the Company recognized financial credits under PADIS totaling $ 8.2 million and $ 22.2 million, respectively, and $ 0 for both of the corresponding periods of 2020, which are reported under research and development as a reduction of expense on the condensed consolidated statements of operations. As of May 28, 2021, unused financial credits totaling R$ 108.1 million (or $ 20.0 million) are reported under prepaid expenses and other current assets and are expected to be applied against future taxes.
Although PADIS participants were entitled to financial credits since April 2, 2020, the effective utilization of such credits depended on a federal decree enacting the amendments to PADIS, which was not issued until February 1, 2021. The Company obtained the recognition of the financial credits based on the research and development disbursements that were made from April 1, 2020 until December 31, 2020 on February 12, 2021 and from January 1, 2021 to March 31, 2021 on April 15, 2021. Given that financial credits can be applied for by PADIS participants on a quarterly basis, the Company expects to report and obtain the recognition of the financial credits related to the research and development disbursements that were made in the second quarter of calendar 2021 in July 2021.
Prepaid State Value-Added Taxes (ICMS)
Since 2004, the Sao Paulo State tax authorities have granted SMART Brazil a tax benefit to defer and eventually eliminate the payment of ICMS levied on certain imports from independent suppliers. This benefit, known as an ICMS Special Tax Regime, is subject to renewal every two years . When the then current ICMS Special Tax Regime expired on March 31, 2010, SMART Brazil timely applied for a renewal of the benefit, however, the renewal was not granted until August 4, 2010.
On June 22, 2010, the Sao Paulo authorities published a regulation allowing companies that applied for a timely renewal of an ICMS Special Regime to continue utilizing the benefit until a final conclusion on the renewal request was rendered. As a result of this publication, SMART Brazil was temporarily allowed to utilize the benefit while it waited for its renewal. From April 1, 2010, when the ICMS benefit lapsed, through June 22, 2010 when the regulation referred to above was published, SMART Brazil was required to pay the ICMS taxes on imports, which payments result in ICMS credits that may be used to offset ICMS obligations generated from sales by SMART Brazil of its products; however, the vast majority of SMART Brazil’s sales in Sao Paulo were either subject to a lower ICMS rate or were made to customers that were entitled to other ICMS benefits that enabled them to eliminate the ICMS levied on their purchases of products from SMART Brazil. As a result, from April 1, 2010 through June 22, 2010, SMART Brazil did not have sufficient ICMS collections against which to apply the credits and the credit balance increased significantly.
Effective February 1, 2011, in connection with its participation in a Brazilian government incentive program known as Support Program for the Technological Development of the Semiconductor and Display Industries Laws, or PADIS, SMART Brazil spun off the module manufacturing operations into SMART do Brazil, a separate subsidiary of the Company. In connection with this spin off, SMART do Brazil applied for a tax benefit from the State of Sao Paulo in order to obtain a deferral of state ICMS. This tax benefit is referred to as State PPB, or CAT 14. The CAT 14 approval was not obtained until July 21, 2011, and from February 1, 2011 until the CAT 14 approval was granted, SMART do Brazil did not have sufficient ICMS collections against which to apply the credits accrued upon payment of the ICMS on SMART do Brazil’s imports and inputs locally acquired, and therefore, it generated additional excess ICMS credits.
In January 2021, the Company purchased fixed assets for use its manufacturing process, but these were subsequently transferred to be used in research and development, due to the delay of the uFS product process development. The production and sales of this product is now expected to commence in fiscal 2022. This transaction resulted in the reversal of R$ 8.4 million (or $ 1.6 million) of the ICMS credits. In April 2021, due to needs in the production process, the equipment returned to the manufacturing area and, consequently, the Company regained the right to the ICMS credits, in the same amount reversed in January 2021, that is, R$ 8.4 million (or $ 1.6 million). As a result, as of May 28, 2021, the total ICMS tax credits reported on the Company’s accompanying condensed consolidated balance sheet are R$ 16.7 million (or $ 3.1 million) are fully vested ICMS credits, classified as other noncurrent assets.
13
As of August 28, 2020, the total ICMS tax credits reported on the Company’s accompanying condensed consolidated balance sheet are R$ 21.2 million (or $ 4.1 million), of which (i) R$ 19.6 million (or $ 3.8 million) are fully vested ICMS credits, classified as other noncurrent assets and (ii) R$ 1.6 million (or $ 0.3 million) are ICMS credits subject to vesting in 48 equal monthly amounts, classified as prepaid expenses and other current assets (R$ 0.7 million or $ 0.1 million) and other noncurrent assets (R$ 0.9 million or $ 0.2 million). It is expected that the excess ICMS credits will continue to be recovered in fiscal 2021 through fiscal 2023 . The Company updates its forecast of the recoverability of the ICMS credits quarterly, considering the following key variables in Brazil: timing of government approvals of automated credit utilization, the total amount of sales, the product mix and the inter and intra state mix of sales. If these estimates or the mix of products or regions vary, it could take longer or shorter than expected to recover the accumulated ICMS credits, resulting in a reclassification of ICMS credits from current to noncurrent, or vice versa.
In April and June 2016, the Company filed cases with the State of Sao Paulo tax authorities to seek approval to sell these excess ICMS credits. In December 2017, the Company obtained approval to sell R$ 31.6 million (or $ 5.8 million) of its ICMS credits. Once approved, sale of ICMS credits usually take several months to complete and typically incur a discount to the face amount of the credits sold, as well as fees for the arrangers of these sales which together aggregate 10 % to 15 % of the face amount of the credits being sold. Once the sale is complete, the tax authorities usually approve the transfer of credits in monthly installments and the proceeds resulting from the sale of the aforementioned credits shall be received by the Company accordingly. The Company has recorded valuation adjustments for the estimated discount and fees that the Company will need to offer in order to sell the ICMS credits. To adapt to the market, in the fourth quarter of fiscal 2020, the Company reassessed the discount rate for the sale of the ICMS credits to other companies, adjusting it to 22 %, resulting in a charge of R$ 5.9 million (or $ 1.1 million) on the condensed consolidated statements of operations. In the first quarter of fiscal 2021, the Company further adjusted the discount rate to 26 %, resulting in a charge of R$ 1.2 million (or $ 0.2 million). In the second quarter of fiscal 2021, the Company further adjusted the discount rate to 27 %. Due to the reversal of part of the ICMS in January 2021, there was a reduction of R$ 2.5 million (or $ 0.5 million) in the calculated discount amount. In the third quarter of fiscal 2021, the Company reassessed the discount rate to 36 %, resulting in a charge of R$ 2.4 million (or $ 0.4 million).
In the first quarter of fiscal 2019, the Company sold R$ 17.7 million (or $ 3.3 million) of its ICMS credits that had been approved to be sold in December 2017. The payments were received in 22 installments starting in the second quarter of fiscal 2019 through fiscal 2020, or R$ 10.0 million (or $ 1.8 million) and R$ 7.7 million (or $ 1.4 million) in fiscal 2019 and 2020, respectively, thus finalizing the receipt of all installments of the contract.
Import Taxes – Out-of-Period Adjustment
During the second quarter of fiscal 2021, the Company recorded an out-of-period adjustment to correct errors originating in previous periods related to understated import tax costs, which resulted in a $ 4.3 million increase in cost of sales and $ 0.8 million increase in interest expense, net. The tax impact of the $ 1.7 million benefit for income taxes related to this adjustment will be reflected in the Company’s annual effective tax rate for fiscal year ending August 27, 2021. The adjustment was not considered material to the interim financial statements for the nine months ended May 28, 2021 nor to any previously issued interim or annual consolidated financial statements.
(j)
Property and Equipment
Property and equipment are recorded at cost. Depreciation and amortization are computed based on the shorter of the estimated useful lives or the related lease terms, using the straight-line method. Estimated useful lives are presented below:
Period
Asset:
Manufacturing equipment
2 to 5 years
Buildings and building improvements
5 to 40 years
Office furniture, software, computers and equipment
2 to 5 years
Leasehold improvements*
Shorter of estimated useful life or lease term
*
Includes the land leases for the Penang facility with a term expiring in 2070 and 2 parcels in Huizhou with terms expiring in 2057 and 2082 .
(k)
Goodwill
The Company performs a goodwill impairment test annually during the fourth quarter of its fiscal year and more frequently if events or circumstances indicate that impairment may have occurred. Such events or circumstances may, among others, include significant adverse changes in the general business climate. There were no events which required impairment analysis in the nine months ended May 28, 2021.
14
When conducting the annual impairment test for goodwill, the Company compares the estimated fair value of a reporting unit containing goodwill to its carrying value. If the fair value of the reporting unit is determined to be more than its carrying value, no goodwill impairment is recognized. The Company determines the fair value of the Company's reporting units using the income approach methodology of valuation that includes the discounted cash flow method as well as the market approach which includes the guideline company method. No impairment of goodwill was recognized through May 28, 2021.
The changes in the carrying amount of goodwill during the nine months ended May 28, 2021 and fiscal 2020 are as follows (in thousands):
Specialty
Memory
Products
Brazil
Products
IPS
Total
Balance as of August 30, 2019
$
14,720
$
26,029
$
40,674
$
81,423
Provisional adjustment from business acquisition (see Note 2)
—
—
( 273
)
( 273
)
Translation adjustments
—
( 7,195
)
—
( 7,195
)
Balance as of August 28, 2020
14,720
18,834
40,401
73,955
Translation adjustments
—
( 698
)
—
( 698
)
Balance as of May 28, 2021
$
14,720
$
18,136
$
40,401
$
73,257
(l)
Intangible Assets, Net
The following table summarizes the gross amounts and accumulated amortization of intangible assets by type as of May 28, 2021 and August 28, 2020 (dollars in thousands):
May 28, 2021
August 28, 2020
Gross
Gross
Carrying
Accumulated
Carrying
Accumulated
Life (years)
amount
amortization
Net
amount
amortization
Net
Customer relationships
4 - 8
$
57,500
$
( 19,931
)
$
37,569
$
52,300
$
( 12,899
)
$
39,401
Trademarks/tradename
5 - 7
19,200
( 5,842
)
13,358
13,100
( 4,095
)
9,005
Technology
4 - 8
60,150
( 6,761
)
53,389
10,350
( 3,085
)
7,265
Backlog
< 1
3,800
( 956
)
2,844
400
( 400
)
—
Total
$
140,650
$
( 33,490
)
$
107,160
$
76,150
$
( 20,479
)
$
55,671
Amortization expense related to intangible assets is detailed in the table below. Acquired intangibles are amortized on a straight-line basis over the remaining estimated economic life of the underlying intangible assets.
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Amortization of intangible assets classification
(in thousands):
Cost of sales
$
2,937
$
647
4,231
$
1,941
Selling, general and administrative
3,247
2,767
8,780
8,299
Total
$
6,184
$
3,414
$
13,011
$
10,240
Estimated amortization expense of these intangible assets for the next five fiscal years and all years thereafter are as follows (in thousands):
Amount
Fiscal year ending August:
Remainder of fiscal 2021
$
7,244
2022
20,808
2023
18,771
2024
16,292
2025
13,537
2026 and thereafter
30,508
Total
$
107,160
15
(m)
Long-Lived Assets
Long-lived assets, excluding goodwill, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset group to the future undiscounted cash flows expected to be generated by the asset group. If such assets are considered to be impaired, the impairment is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed are reported at the lower of the carrying amount or fair value, less cost to sell. No impairment of long-lived assets was recognized during the three and nine months ended May 28, 2021 and May 29, 2020.
(n)
Research and Development Expense
Research and development expenditures are expensed in the period incurred.
(o)
Income Taxes
The Company uses the asset and liability method of accounting for income taxes. Deferred tax assets and liabilities are recognized for the future consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis and net operating loss and credit carryforwards. When necessary, a valuation allowance is recorded to reduce tax assets to amounts expected to be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income (or loss) in the period that includes the enactment date. The Company recognizes the effect of income tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount that is greater than 50 % likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs. The Company records interest and penalties related to unrecognized tax benefits in tax expense.
(p)
Foreign Currency Translation
For foreign subsidiaries using the local currency as their functional currency, assets and liabilities are translated at exchange rates in effect at the balance sheet date and income and expenses are translated at average exchange rates during the period. The effect of this translation is reported in other comprehensive income (loss). Exchange gains and losses arising from transactions denominated in a currency other than the functional currency of the respective foreign subsidiaries are included in results of operations.
For foreign subsidiaries using the U.S. dollar as their functional currency, the financial statements of these foreign subsidiaries are remeasured into U.S. dollars using the historical exchange rate for property and equipment and certain other nonmonetary assets and liabilities and related depreciation and amortization on these assets and liabilities. The Company uses the exchange rate at the balance sheet date for the remaining assets and liabilities, including deferred taxes. A weighted average exchange rate is used for each period for revenues and expenses.
All foreign subsidiaries and branch offices, except Brazil and South Korea, use the U.S. dollar as their functional currency. The gains or losses resulting from the remeasurement process are recorded in other expense, net in the accompanying condensed consolidated statements of operations.
During the three and nine months ended May 28, 2021 the Company recorded $ 1.0 million and $ 1.2 million, respectively, and $ 0.5 million and $ 2.6 million, respectively for the corresponding periods of 2020, of foreign exchange losses primarily related to its Brazilian operating subsidiaries.
(q)
Share-Based Compensation
The Company accounts for share-based compensation under ASC 718, Compensation—Stock Compensation , which requires companies to recognize in their statements of operations all share-based payments, including grants of share options and other types of equity awards, based on the grant-date fair value of such share-based awards.
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Share-based compensation expense by category
(in thousands):
Cost of sales
$
1,166
$
699
$
2,807
$
2,161
Research and development
1,468
780
3,056
2,306
Selling, general and administrative
5,747
3,428
19,004
11,043
Total
$
8,381
$
4,907
$
24,867
$
15,510
16
(r)
Loss Contingencies
The Company is subject to the possibility of various loss contingencies arising in the ordinary course of business. The Company considers the likelihood of a loss and the ability to reasonably estimate the amount of loss in determining the necessity for and amount of any loss contingencies. Estimated loss contingencies are accrued when it is probable that a liability has been incurred or an asset impaired and the amount of loss can be reasonably estimated. The Company regularly evaluates the most current information available to determine whether any such accruals should be recorded or adjusted.
(s)
Comprehensive Income (Loss)
Comprehensive income (loss) consists of net income (loss) and other gains and losses affecting shareholders’ equity that, under U.S. GAAP are excluded from net income (loss). For the Company, other comprehensive income (loss) generally consists of foreign currency translation adjustments.
(t)
Concentration of Credit and Supplier Risk
The Company’s concentration of credit risk consists principally of cash and cash equivalents and accounts receivable. The Company’s revenues and related accounts receivable reflect a concentration of activity with certain customers (see Note 12). The Company does not require collateral or other security to support accounts receivable. The Company performs periodic credit evaluations of its customers to minimize collection risk on accounts receivable and maintains allowances for potentially uncollectible accounts.
The Company relies on four suppliers for the majority of its raw materials. At May 28, 2021 and August 28, 2020, the Company owed these four suppliers $ 180.2 million and $ 139.5 million, respectively, which was recorded as accounts payable and other current liabilities. The inventory purchases from these suppliers during the three and nine months ended May 28, 2021 were $ 0.4 billion and $ 0.9 billion, respectively, and $ 0.3 billion and $ 0.7 billion, respectively for the corresponding periods of fiscal 2020.
(u)
New Accounting Pronouncements
In August 2020, Financial Accounting Standards Board (“FASB”) issued Accounting Standards Updates (“ASU”) 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity , which simplifies the accounting for convertible instruments by removing the separation models for (1) convertible debt with a cash conversion feature and (2) convertible instruments with a beneficial conversion feature. As a result, a convertible debt instrument will be accounted for as a single liability measured at its amortized cost. These changes will reduce reported interest expense and increase reported net income for entities that have issued a convertible instrument that was bifurcated according to previously existing rules. Also, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury stock method will be no longer available. The new guidance is effective for fiscal years beginning after December 15, 2021, with early adoption permitted no earlier than fiscal years beginning after December 15, 2020. The FASB decided to allow entities to adopt the guidance through either a modified retrospective method of transition or a fully retrospective method of transition. In applying the modified retrospective method, entities should apply the guidance to transactions outstanding as of the beginning of the fiscal year in which the amendments are adopted. The Company is currently evaluating the impact of ASU 2020-06 on its condensed consolidated financial statements in addition to whether it would early adopt this accounting standard as permitted in fiscal 2022.
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes . The amendments will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020, with early adoption permitted. Depending on the amendment, adoption may be applied on a retrospective, modified retrospective or prospective basis. The Company will not adopt this standard before the fiscal year in which it becomes effective. The Company is currently evaluating the impact of ASU 2019-12 on its condensed consolidated financial statements. The Company does not expect the adoption of this guidance to have a material impact on its financial statements upon adoption.
In June 2016, the FASB issued ASU 2016-13, “ Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments ,” which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with a forward-looking expected credit loss model which will result in earlier recognition of credit losses. The Company adopted the new standard effective August 29, 2020 using the modified-retrospective approach. Upon adoption, there was no impact on the Company’s condensed consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) , which modified lease accounting for both lessees and lessors to increase transparency and comparability by recognizing lease assets and lease liabilities by lessees for those leases classified as operating leases under previous accounting standards and disclosing key information about leasing arrangements, among
17
other things. ASU 2016-02 is effective for annual reporting periods and interim periods within those years, beginning after December 15, 2018. Effective August 31, 2019, the Company adopted Topic 842, using the modified retrospective transition approach. The Company applied the new guidance to all leases existing as of the date of adoption. The Company’s reported results beginning in fiscal 2020 reflect the application of Topic 842, while prior period amounts have not been adjusted and continue to be reported in accordance with its historical accounting under Topic 840.
The Company elected the practical expedient package permitted under the transition approach. As such, the Company did not reassess whether any expired or existing contracts are or contain leases, did not reassess its historical lease classification, and did not reassess its initial direct costs for any leases that existed prior to August 31, 2019. The Company did not elect the use-of-hindsight. The new standard also provides practical expedients for an entity’s ongoing accounting. The Company elected the short-term lease recognition exemption. This means, for those leases that qualify, the Company will not recognize a right-of-use asset or lease liability. The Company also elected the practical expedient to not separate lease and non-lease components for all its leases.
As of the date of adoption, the Company recognized operating lease right-of-use assets of $ 24.3 million, with corresponding operating lease liabilities of $ 25.0 million on the condensed consolidated balance sheets. The difference between the operating lease right-of-use assets and operating lease liabilities primarily relates to deferred rent.
For further information regarding leases, see Note 5 Balance Sheet Details.
(v)
Restructuring Charge
During the fourth quarter of fiscal 2020, the Company recorded restructuring charges amounting to $ 3.5 million, composed of $ 2.7 million of asset impairment, $ 0.4 million of deferred ICMS taxes related to impaired assets, and $ 0.4 million accrued for contract termination costs. As of May 28, 2021, the contract termination costs have been paid. The Company does not expect additional costs to be incurred in connection with these restructuring efforts.
(2)
Business Acquisitions
Fiscal Year 2021
LED Business
On March 1, 2021, pursuant to the previously announced Asset Purchase Agreement, dated October 18, 2020 , as amended by the Amendment to Asset Purchase Agreement dated March 1, 2021 (as amended, the “CreeLED Purchase Agreement”), each between Cree, Inc. (“Cree”), SGH and CreeLED, Inc. (formerly known as Chili Acquisition, Inc., a Delaware corporation and wholly owned subsidiary of SGH), (i) Cree completed the sale to SGH of (a) certain equipment, inventory, intellectual property rights, contracts, and real estate comprising Cree’s LED products segment, (b) all of the issued and outstanding equity interests of Cree Huizhou Solid State Lighting Company Limited, a limited liability company organized under the laws of the People’s Republic of China and an indirect wholly owned subsidiary of Cree, and (c) Cree’s 51 % ownership interest in Cree Venture LED Company Limited, Cree’s joint venture with San’an Optoelectronics Co., Ltd. (“San’an”), and (ii) SGH assumed certain liabilities related to the LED business (collectively, (i) and (ii), the “LED Business”). In connection with the transaction, Cree retained certain assets used in and pre-closing liabilities associated with its LED products segment.
In connection with this transaction, Cree and the Company also entered into certain ancillary and related agreements, including (i) an Intellectual Property Assignment and License Agreement, (ii) a Transition Services Agreement, (iii) a Wafer Supply and Fabrication Services Agreement, and (iv) a Real Estate License Agreement.
Under the acquisition method of accounting, the assets acquired and liabilities assumed of the LED Business were recorded as of the acquisition date at their respective fair values. The LED Business’s results of operations are included in the condensed consolidated financial statements from the date of acquisition.
The acquisition of the LED Business, a global industry leader, further enhances the Company’s growth and diversification strategy and fits well with its other specialty businesses in computing and memory. The LED Business comprises a broad portfolio of highly efficient LED chips and high-performance LED components within the industry, including general lighting, specialty lighting, large-format video screens and outdoor and architectural lighting. The LED Business will operate as the Company’s LED Solutions segment.
Purchase Price
The purchase price for the LED Business consisted of (i) a payment of $ 50 million in cash, subject to customary adjustments, (ii) an unsecured promissory note issued to Cree by the Company in the amount of $ 125 million (the “Purchase Price Note”), (iii) an earn-out payment of up to $ 125 million based on the revenue and gross profit performance of the LED Business in Cree’s first four full fiscal quarters following the closing (the “Earnout Period”), with a minimum payment of $ 2.5 million, payable in the form of an unsecured promissory note to be issued by the Company (the “Earnout Note”), and (iv) the assumption of certain liabilities. The
18
Purchase Price Note bears interest at LIBOR plus 3.0 % and is due on August 15, 2023 . T he Earnout Note will begin to bear interest upon completion of the Earnout Period at LIBOR plus 3.0 % and is due on March 27 , 2025 . The preliminary estimated purchase price is as follows (in thousands):
Amount
Cash
$
50,000
Additional payment for estimated net working capital adjustment (1)
22,958
Estimated fair value of Purchase Price Note
28,100
Estimated fair value of Earnout Note
125,000
$
226,058
_______________
(1) Includes $ 15.3 million paid at closing and an estimated $ 7.6 million payable subsequent to the end of the third quarter of fiscal 2021 upon completion of the review of the assets acquired and liabilities assumed.
Contingent Consideration
The Earnout Note is accounted for as contingent consideration. The initial fair value of the Earnout Note was estimated as of the date of acquisition to be $ 28.1 million and was preliminarily valued using a Monte Carlo simulation analysis in a risk-neutral framework with assumptions for volatility, market price of risk adjustment, risk-free rate, and cost of debt. This fair value measurement is based on significant inputs not observable in the market.
The Earnout Note is revalued each quarter and any change in valuation is reflected in the Company’s condensed consolidated statements of operations. During the third quarter of fiscal 2021, the Company adjusted the fair value of the Earnout Note to its current fair value with such change recognized in income from operations. The change in fair value reflects new information about the probability and timing of meeting the conditions of the revenue and gross profit targets. As of May 28, 2021, the fair value of the Earnout Note was $ 44.5 million.
Provisional Valuation
The Company estimated the provisional fair value of the assets and liabilities of the LED Business as of March 1, 2021 , the acquisition date. Due to the timing of acquisition and the contractual provisions to review the net working capital of the acquired LED Business, the estimated purchase price has been allocated to the tangible and intangible assets acquired and liabilities assumed based on preliminary valuation analyses. These preliminary values may change in future reporting periods upon finalization of the net working capital adjustment and the allocation of consideration to the assets acquired and liabilities assumed. The provisional valuation of the LED Business assets acquired and liabilities assumed, noncontrolling interest in subsidiary, and consideration are as follows (in thousands):
Amount
Cash and cash equivalents
$
36,721
Accounts receivable, net
45,608
Inventories
60,423
Prepaid expenses and other current assets
5,204
Property and equipment, net
70,862
Operating lease right-of-use assets
7,494
Intangible assets, net
64,500
Other noncurrent assets
26
Accounts payable
( 14,181
)
Other current liabilities
( 37,001
)
Long-term operating lease liabilities
( 4,019
)
Other long-term liabilities
( 2,101
)
Total net assets acquired
$
233,536
Noncontrolling interest in subsidiary
( 7,478
)
Consideration
$
226,058
19
The estimated fair values and useful lives of the intangible asset acquired are as follows (in thousands):
Amount
Estimated Useful
Life (in years)
Technology
$
49,800
7-8
Tradenames/Tradenames
6,100
5
Customer relationships
5,200
7-8
Order backlogs
3,400
less than 1
$
64,500
Technology intangible assets were valued using the multi-period excess earnings method based on the discounted cash flow and technology obsolescence rate. The discounted cash flow requires the use of significant assumptions, including projected revenue, expenses, capital expenditures and other costs, and discount rates calculated based on the cost of equity adjusted for various risks, including the size of the acquiree, industry risk, and other risk factors.
Tradenames/trademarks intangible assets were valued using the relief from royalty method, which is the discounted cash flow savings accruing to the owner by virtue of the fact that the owner is not required to license the tradenames/trademarks from a third party. Key assumptions included attributable revenue expected from the tradenames/trademarks, royalty rates, and assumed asset life.
Customer relationships intangible assets were valued using the multi-period excess earnings method, which is the present value of the projected cash flows that are expected to be generated by the existing intangible asset after reduction by an estimated fair rate of return on contributory assets required to generate the customer relationship revenues. Key assumptions included discounted cash flow, estimated life cycle, and customer attrition rates.
Order backlog intangible assets represent the value of existing firm purchase orders in place at the time of acquisition and were valued using the discounted cash flow method, which accounts for the expected profit related to the purchase orders.
Unaudited Pro Forma Financial Information
The following unaudited pro forma financial information presents the Company’s combined results of operations as if the acquisition of the LED Business had occurred on August 31, 2019. The unaudited pro forma financial information is based on various adjustments and assumptions and is not necessarily indicative of what the Company’s results of operations actually would have been had the acquisition been completed as of August 31, 2019 or will be for any future periods. Furthermore, the pro forma financial information does not include adjustments to reflect any potential revenue, synergies or dis-synergies, or cost savings that may be achievable in connection with the acquisition, or the associated costs that may be necessary to achieve such revenues, synergies or cost savings.
The unaudited pro forma financial information for the three months ended May 29, 2020 combines the results of operations of the Company for the three months ended May 29, 2020 and the results of operations of the LED Business for the three months ended March 29, 2020. The unaudited pro forma financial information for the nine months ended May 28, 2021 combines the results of operations of the Company for the nine months ended May 28, 2021 (which include the results of the LED Business beginning on the March 1, 2021 acquisition date) and the results of operations of the LED Business for the six months ended December 27, 2020. The unaudited pro forma financial information for the nine months ended May 29, 2020 combines the results of operations of the Company for the nine months ended May 29, 2020 and the results of operations of the LED Business for the nine months ended March 29, 2020.
Three Months Ended
Nine Months Ended
(in thousands, except per share data)
May 29, 2020
May 28, 2021
May 29, 2020
Total net sales
$
382,987
$
1,237,627
$
1,161,347
Net loss attributable to SGH
$
( 28,172
)
$
( 163,431
)
$
( 92,592
)
Earnings per share:
Basic
$
( 1.17
)
$
( 6.58
)
$
( 3.87
)
Diluted
$
( 1.17
)
$
( 6.58
)
$
( 3.87
)
20
The unaudited pro forma financial information above reflects the following adjustments:
• Incremental cost of sales related to the esti mated fair value of inventories.
• Incremental depreciation expense related to the estimated fair value of property and equipment.
• Incremental amortization expense related to the estimated fair value of identifiable intangible assets.
• Incremental interest expense related to the Purchase Price Note and the Earnout Note.
• The adjustments to income tax expense as a result of the pro forma adjustments.
Acquisition-related transaction expenses were $ 5.8 million for the nine months ended May 28, 2021, and are reflected in selling, general, and administrative expenses in the accompanying condensed consolidated statements of operations. For the period from March 1, 2021, the acquisition date, to May 28, 2021, revenues for the LED Business were $ 101.8 million, while earnings were not material.
Fiscal Year 2019
SMART Embedded Computing, Inc. (SMART EC)
On July 8, 2019 , SMART Global Holdings entered into a Stock Purchase Agreement (the “Artesyn SPA”), by and among SMART Global Holdings, Artesyn Embedded Computing, Inc., a Wisconsin corporation (“AEC”), Pontus Intermediate Holdings II, LLC, a Delaware limited liability company, and Pontus Holdings LLC, a Delaware limited liability company. Pursuant to the Artesyn SPA, on July 8, 2019, the Company agreed to purchase all of the shares of AEC, a private company based in Tempe, Arizona and Artesyn Netherlands B.V., a company with limited liability organized under the laws of the Netherlands (AEC and Artesyn Netherlands B.V., collectively “Artesyn”), both entities being subsidiaries of Artesyn Embedded Technologies, Inc. SMART Global Holdings through one or more subsidiaries, paid the Artesyn equityholders a base purchase price of approximately $ 75 million at closing using cash on hand. Pursuant to the Artesyn SPA, the former equityholders of Artesyn were also entitled to earn-out payments of up to $ 10 million based on Artesyn’s achievement of specific gross revenue levels through December 31, 2019 plus additional earn-out payments of $ 0.10 for each dollar of gross revenue through December 31, 2019 over an agreed upon achievement level. The earn-out would have been payable, at the option of the Company, in either cash or ordinary shares of SMART Global Holdings. SMART Global Holdings deposited $ 0.8 million of the purchase price into escrow as security for sellers’ indemnification obligations during the escrow period of one year. The Company changed the name of AEC to SMART Embedded Computing, Inc. (“SMART EC”). No earn-out was achieved.
Under the acquisition method of accounting, the assets acquired and liabilities assumed of SMART EC were recorded as of the acquisition date at their respective fair values. The reported consolidated financial condition after completion of the acquisition reflects these fair values. SMART EC’s results of operations are included in the condensed consolidated financial statements from the date of acquisition.
The initial fair value of contingent consideration was estimated at the date of acquisition to be $ 2.7 million, which was recorded as a current liability. The Company determined the fair value of the obligations to pay contingent consideration using a real options technique which incorporates various estimates, including projected gross revenue for the period, a volatility factor applied to gross revenue based on year-on-year growth in gross revenue of comparable companies, discount rates and the estimated amount of time until final payment is made. This fair value measurement is based on significant inputs not observable in the market, which ASU 820-10-35 refers to as Level 3 inputs. The resulting probability-weighted cash flows were discounted using the Company’s estimated cost of debt of 8.50 % derived from the Company’s interest rates from the existing line of credit ( 2.75 % plus US Prime Rate) and its term loan ( 6.25 % plus 3-month LIBOR).
During fiscal 2019, the Company adjusted the contingent consideration to its current fair value with such changes recognized in income from operations. Changes in fair values reflect new information about the probability and timing of meeting the conditions of the gross revenue target. For the earn-out period ended December 31, 2019, the required gross revenue levels were not achieved. No additional consideration was included in the purchase price as a result of the earn-out provisions.
21
A reconciliation of net cash exchanged in accordance with the Artesyn SPA to the total purchase price as of the closing date of the transaction, July 8, 2019, is presented below (in thousands):
Previously
Reported
Purchase Price
Allocation
Measurement
period
adjustment
As
Adjusted
Net cash for merger
$
74,358
$
—
$
74,358
Cash and cash equivalents acquired
37
—
37
Upfront payment in accordance with agreement
74,395
—
74,395
Post-closing adjustments in accordance with agreement
558
( 234
)
324
Total consideration
74,953
( 234
)
74,719
Estimated fair value of contingent consideration
2,700
-
2,700
Total purchase price
$
77,653
$
( 234
)
$
77,419
The total purchase consideration has been allocated to the tangible and intangible assets acquired and liabilities assumed. The assets acquired and liabilities assumed at the acquisition date are based upon their respective fair values summarized below (in thousands):
Previously
Reported
Purchase Price
Allocation
Measurement
period
adjustment
As
Adjusted
Tangible assets acquired
$
16,482
$
—
$
16,482
Liabilities assumed
( 7,840
)
—
( 7,840
)
Identifiable intangible assets
41,900
—
41,900
Goodwill
27,111
( 234
)
26,877
Total net assets acquired
$
77,653
$
( 234
)
$
77,419
The provisional amounts presented in the table above pertained to the preliminary purchase price allocation reported in our Form 10-K for fiscal 2019. The measurement period adjustment, as recognized in the fourth quarter of fiscal 2020, is related to the finalization of the net working capital adjustment. We do not believe that the measurement period adjustments had a material impact on our condensed consolidated statements of operations, balance sheets or cash flows in any periods previously reported. The final determination of the fair values were completed within the measurement period of up to one year from the acquisition date, and adjustments to provisional amounts that were identified during the measurement period were recorded in the reporting period in which the adjustment was determined.
Asset categories acquired included working capital, fixed assets, and identified intangible assets. The intangible assets are as follows (in thousands):
Amount
Estimated Useful
Life (in years)
Customer relationships
$
31,800
4-6 years
Technology
10,100
4 years
$
41,900
The excess of purchase price over the fair value amounts assigned to the assets acquired and liabilities assumed represents the goodwill amount resulting from the acquisition. The Company does not expect any portion of this goodwill to be deductible for tax purposes. The goodwill attributable to the SMART EC acquisition has been recorded as a noncurrent asset and is not amortized but is subject to an annual review for impairment. Factors that contributed to the recognition of goodwill include the broader reach and capabilities of the Company into new technologies, markets and channels that leverage its existing products and services. SMART EC brings an outstanding customer base, solid products and strong supplier relationships to the Company in the defense, industrial IoT (“IIoT”), edge computing, and communications OEM markets. SMART EC will have substantially improved access to capital to drive additional investment in, and further development and growth of its products and services.
During fiscal 2020 and 2019, the Company incurred certain costs related to the acquisition, which are included in selling, general and administrative expense in the condensed consolidated statements of operations, these merger-related costs included professional fees in the amounts of $ 0.6 million and $ 1.0 million, respectively.
22
The revenue and net income earned by SMART EC following the acquisition are not material to the Company’s condensed consolidated results of operations for fiscal 2019.
SMART Wireless Computing, Inc. (SMART Wireless)
On July 9, 2019 , SMART Global Holdings entered into an Agreement and Plan of Merger (the “Inforce Merger Agreement”), by and among SMART Global Holdings, Thor Acquisition Sub I, Inc., a California corporation and a wholly-owned indirect subsidiary of the SMART Global Holdings (“Merger Sub I”), Thor Acquisition Sub II, Inc., a Delaware corporation and a wholly-owned indirect subsidiary of the SMART Global Holdings (“Merger Sub II”), and Inforce Computing, Inc., a California corporation (“Former Inforce”). Pursuant to the Inforce Merger Agreement, on July 9, 2019, Merger Sub I was merged with and into Former Inforce, with Former Inforce continuing as the surviving corporation (the “First Merger”) and, immediately following the effectiveness of the First Merger, the surviving corporation of the First Merger was merged with and into Merger Sub II, with Merger Sub II surviving as a wholly-owned indirect subsidiary of SMART Global Holdings (the “Inforce Merger”). SMART Global Holdings through one or more subsidiaries, paid the Former Inforce equityholders approximately $ 14.6 million, including amounts paid at closing composed of $ 3.2 million in cash and 382,788 of ordinary shares of SMART Global Holdings valued at $ 9.1 million, and amounts retained by the Company as security for the sellers’ indemnification obligations as well as any post-closing adjustments to the purchase price (the “Holdback”) composed of $ 0.7 million in cash and 67,550 of ordinary shares of SMART Global Holdings valued at $ 1.6 million. During the fourth quarter of fiscal 2020, the Company paid out $ 0.4 million in cash and issued all shares related to the Holdback. The Company changed the name of Inforce Computing to SMART Wireless Computing, Inc. (“SMART Wireless”).
Under the acquisition method of accounting, the assets acquired and liabilities assumed of SMART Wireless were recorded as of the acquisition date at their respective fair values. The reported condensed consolidated financial condition after completion of the acquisition reflects these fair values. SMART Wireless’ results of operations are included in the condensed consolidated financial statements from the date of acquisition.
A reconciliation of net cash exchanged in accordance with the Inforce Merger Agreement to the total purchase price as of the closing date of the transaction, July 9, 2019, is presented below (in thousands):
Previously
Reported
Purchase Price
Allocation
Measurement
period
adjustment
As
Adjusted
Net cash for merger
$
1,581
$
—
$
1,581
Cash and cash equivalents acquired
1,576
—
1,576
Upfront cash payment
3,157
—
3,157
Upfront shares issued
9,167
—
9,167
Upfront consideration in accordance with agreement
12,324
—
12,324
Purchase price holdback - cash due to pre-closing holders
413
—
413
Purchase price holdback - shares due to pre-closing holders
1,618
—
1,618
Post-closing adjustments in accordance with agreement
285
( 39
)
246
Total purchase price
$
14,640
$
( 39
)
$
14,601
The total purchase consideration has been allocated to the tangible and intangible assets acquired and liabilities assumed. The assets acquired and liabilities assumed at the acquisition date are based upon their respective fair values summarized below (in thousands):
Previously
Reported
Purchase Price
Allocation
Measurement
period
adjustment
As
Adjusted
Tangible assets acquired
$
5,266
$
—
$
5,266
Liabilities assumed
( 5,643
)
—
( 5,643
)
Identifiable intangible assets
6,700
—
6,700
Goodwill
8,317
( 39
)
8,278
Total net assets acquired
$
14,640
$
( 39
)
$
14,601
The provisional amounts presented in the table above pertained to the preliminary purchase price allocation reported in our Form 10-K for fiscal 2019. The measurement period adjustment, as recognized in the fourth quarter of fiscal 2020, is related to the finalization of the net working capital adjustment. We do not believe that the measurement period adjustments had a material impact on our condensed consolidated statements of operations, balance sheets or cash flows in any periods previously reported. The final
23
determination of the fair values were completed within the measurement period of up to one year from the acquisition date, and adjustments to provisional amounts that were identified during the measurement period were recorded in the reporting period in which the adjustment was determined.
Asset categories acquired included working capital, fixed assets, and identified intangible assets. The intangible assets are as follows (in thousands):
Amount
Estimated Useful
Life (in years)
Customer relationships
$
5,800
5 years
Technology
900
5 years
$
6,700
The excess of purchase price over the fair value amounts assigned to the assets acquired and liabilities assumed represents the goodwill amount resulting from the acquisition. The Company does not expect any portion of this goodwill to be deductible for tax purposes. The goodwill attributable to the SMART Wireless acquisition has been recorded as a noncurrent asset and is not amortized, but is subject to an annual review for impairment. Factors that contributed to the recognition of goodwill include the broader reach and capabilities of the Company into new technologies, markets and channels that leverage its existing products and services. SMART Wireless is a fast growing developer of high-performance production-ready ARM ISA-based embedded computing platforms for IoT applications enabling the next generation of connected devices.
During fiscal 2020 and 2019, the Company incurred certain costs related to the acquisition, which are included in selling, general and administrative expense in the condensed consolidated statements of operations, these merger-related costs included professional fees in the amounts of $ 0.2 million and $ 0.5 million, respectively.
The revenue and net income earned by SMART Wireless following the acquisition are not material to the Company’s condensed consolidated results of operations for fiscal 2019.
Premiere Logistics
In February 2019, the Company acquired all of the outstanding shares of Premiere Customs Brokers, Inc. and Premiere Logistics, Inc., both privately-held California corporations (collectively “Premiere Logistics”). The primary purpose of this acquisition is to provide the Company with cost savings solutions in support of its own freight and logistics requirements. In connection with the acquisition, the Company paid upfront cash consideration of $ 0.2 million.
The assets acquired and liabilities assumed at the acquisition date are based on their respective fair values summarized below (in thousands):
Tangible assets acquired
$
277
Liabilities assumed
( 168
)
Identifiable intangible assets
83
Total net assets acquired
$
192
Results of operations of the businesses acquired have been included in the Company’s consolidated financial statements subsequent to the date of acquisition. The revenue and net income earned by the businesses acquired following the acquisition are not material to our condensed consolidated results of operations.
No pro forma financial information is presented for any of the acquisitions in fiscal 2019 as the impact is not material, individually or in the aggregate, to the Company’s condensed consolidated statements of operations.
( 3 )
Related Party Transactions
In the normal course of business, the Company had transactions with its affiliates as follows (in thousands):
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Affiliates:
Net sales
$
20,103
$
24,139
$
53,251
$
59,691
As of May 28, 2021 and August 28, 2020, amounts due from these affiliates were $ 14.2 million and $ 6.5 million, respectively.
On July 9, 2019, SMART Wireless became a wholly-owned subsidiary of the Company (see Note 2). Included in the selling shareholders of this acquisition were the Company’s former CEO and two members of the Company’s Board of Directors, who
24
became entitled to receive in the aggregate 397,407 SGH common shares valued at $ 9.5 million (consisting of 337,692 shares issued upon closing and 59,715 shares that were subject to the Holdback which were issued and paid in the fourth quarter of 2020 ).
( 4 )
Foreign Currency Exchange Contracts
The Company transacts business in various foreign currencies and has international sales and expenses denominated in foreign currencies, subjecting the Company to foreign currency risk. The Company utilizes foreign exchange forward contracts to mitigate foreign currency exchange rate risk associated with foreign-currency-denominated assets and liabilities, primarily third party payables. The Company does not use foreign currency contracts for speculative or trading purposes.
Foreign exchange forward contracts outstanding at May 28, 2021 are not designated as hedging instruments for hedge accounting purposes. Accordingly, any gains or losses resulting from changes in the fair value of the non-designated forward contracts are reported in other income, net in the condensed consolidated statements of operations. The gains and losses on these forward contracts generally offset the gains and losses associated with the underlying foreign-currency-denominated balances, which are also reported in other income, net.
As of May 28, 2021, the Company’s non-designated forward contacts resulted in a $ 3.4 million derivative liability. As of August 28, 2020, the Company’s non-designated forward contracts resulted in a $ 0.1 million derivative asset and a $ 0.9 million derivative liability. For the three and nine months ended May 28, 2021, the Company recognized net realized losses in the amount of $ 4.2 million and $ 3.5 million, respectively, and net unrealized gains on the change in the fair value of the non-designated forward contracts in the amount of $ 5.6 million and $ 2.5 million, respectively. For the three and nine months ended May 29, 2020, the Company recognized realized gains in the amount of $ 8.8 million and $ 9.5 million, respectively, and net unrealized gains on the change in the fair value of the non-designated forward contracts in the amount of $ 2.1 million and $ 3.3 million, respectively.
(5 )
Balance Sheet Details
Inventories
Inventories consisted of the following (in thousands):
May 28,
August 28,
2021
2020
Raw materials
$
134,180
$
89,943
Work in process
47,697
16,672
Finished goods
107,085
56,376
Total inventories*
$
288,962
$
162,991
*
As of May 28, 2021 and August 28, 2020, 7 % and 17 %, respectively, of total inventories represented inventory held under the Company's supply chain services.
Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets consisted of the following (in thousands):
May 28,
August 28,
2021
2020
Financial credits*
$
20,006
$
6,359
Prepayment for VAT and other transaction taxes
10,357
2,119
Prepaid R&D expenses
3,763
1,865
Unbilled service receivables
3,310
1,265
Prepaid income taxes
1,064
1,201
Other prepaid expenses and other current assets
14,841
14,181
Total prepaid expenses and other current assets
$
53,341
$
26,990
*
See Note 1(i).
25
Property and Equipment, Net
Property and equipment consisted of the following (in thousands):
May 28,
August 28,
2021
2020
Office furniture, software, computers and equipment
$
32,527
$
21,528
Manufacturing equipment
170,173
113,035
Building and building improvements*
51,045
26,498
Land
16,129
1,208
269,874
162,269
Less accumulated depreciation and amortization
116,613
107,564
Net property and equipment
$
153,261
$
54,705
*
Includes facilities in Penang and Huizhou, which are situated on leased land.
Depreciation and amortization expense for property and equipment during the three and nine months ended May 28, 2021 was approximately $ 9.1 million and $ 19.5 million, respectively and $ 5.4 million and $ 17.6 million, respectively for the corresponding periods of fiscal 2020.
Other Noncurrent Assets
Other noncurrent assets consisted of the following (in thousands):
May 28,
August 28,
2021
2020
Deferred tax asset
$
4,859
$
3,450
Prepaid ICMS taxes in Brazil*
3,088
3,976
Prepaid R&D expense
881
1,356
Deposits on equipment
—
8,170
Other
4,999
3,602
Total other noncurrent assets
$
13,827
$
20,554
*
See Note 1(i).
Other Current Liabilities
Other current liabilities consisted of the following (in thousands):
May 28,
August 28,
2021
2020
Accrued compensation
$
27,672
$
16,862
Line of credit
25,000
—
Accrued variable consideration
16,250
—
Deferred revenue
15,855
17,264
Current portion of lease liabilities
8,547
5,304
VAT and other transaction taxes payable
6,775
6,143
Income taxes payable
4,952
1,352
Derivative liabilities
3,420
912
Accrued warranty reserve
1,791
1,316
Other current liabilities
27,746
8,676
Total other current liabilities
$
138,008
$
57,829
Leases
The Company determines if an arrangement is a lease as well as the classification of the lease at inception for arrangements with an initial term of more than 12 months and classifies it as either finance or operating.
26
Operating leases are recorded in operating lease right-of-use assets, net, accrued liabilities, and long-term lease liabilities on the Company’s condensed consolidated balance sheets. For operating leases of buildings, the Company accounts for non-lease components, such as common area maintenance, as a component of the lease, and include s such in the initial measurement of the Company’s operating lease assets and corresponding liabilities. Operating lease assets are amortized on a straight-line basis in operating expenses over the lease term .
The Company does not have financing leases as of May 28, 2021.
The Company’s lease liabilities are recognized based on the present value of the remaining fixed lease payments, over the lease term, using a discount rate of similarly secured borrowings available to us. The Company took into consideration its credit rating and the length of the lease when calculating the incremental borrowing rate. The Company considers the options to extend or terminate the lease in determining the lease term, when it is reasonably certain to exercise one of the options. For the purpose of lease liability measurement, the Company considers only payments that are fixed and determinable at the time of commencement. Any variable payments that depend on an index or rate are expensed as incurred. The Company’s lease terms may include options to extend when it is reasonably certain that it will exercise that option. The Company’s lease assets also include any lease payments made and exclude any lease incentives received prior to commencement. The Company’s lease assets are tested for impairment in the same manner as long-lived assets used in operations. The Company generally recognizes sublease income on a straight-line basis over the sublease term.
The components of lease costs are as follows (in thousands):
Three Months Ended
Nine Months Ended
May 28,
2021
May 29,
2020
May 28,
2021
May 29,
2020
Operating lease cost
$
2,856
$
1,832
$
6,310
$
4,955
Variable lease cost
409
221
969
576
Short-term lease cost
106
36
221
252
Total lease costs
$
3,371
$
2,089
$
7,500
$
5,783
Weighted-average remaining lease term
6.4 years
7.5 years
6.4 years
7.5 years
Weighted-average discount rate
6.8
%
7.9
%
6.8
%
7.9
%
Future minimum undiscounted payments under the Company’s non-cancelable operating leases were as follows as of May 28, 2021 (in thousands):
Fiscal year ending August:
Amount
Remainder of 2021
$
3,128
2022
10,663
2023
7,816
2024
4,536
2025
3,819
2026 and thereafter
18,822
Total
48,784
Less Short-term lease commitments
( 135
)
Less imputed interest
( 11,739
)
Present value of total lease liabilities
$
36,910
Right-of-use assets obtained in exchange for new operating lease liabilities for the three and nine months ended May 28, 2021 were $ 13.6 million and $ 16.9 million, respectively, and $ 0.9 million and $ 8.9 million, respectively for the corresponding periods in fiscal 2020.
Noncontrolling Interest
In connection with the Company’s acquisition of the LED Business on March 1, 2021 , the Company has a 51 % ownership interest in Cree Venture LED Company Limited (the “Cree Joint Venture”), a joint venture with San’an. The Cree Joint Venture has a five -member board of directors, three of which are designated by the Company and two of which are designated by San’an. As a result of the Company’s majority voting interest, the Company consolidates the operations of the Cree Joint Venture and reports its results of operations within the Company’s LED Products segment.
The Cree Joint Venture has a manufacturing agreement pursuant to which San’an supplies the Cree Joint Venture with mid-power LED products, and the Company and the Cree Joint Venture have a sales agency agreement pursuant to which the Company is
27
the independent sales representative of the Cree Joint Venture. The Cree Joint Venture produces and delivers to market high performing, mid-power lighting class LEDs serving the N orth and South America, Europe, Japan and China markets .
The 49 % ownership interest held by San’an is classified as noncontrolling interest in the accompanying condensed consolidated balance sheet. Subsequent to the acquisition of the LED Business, noncontrolling interest increased by $ 0.6 million in the third quarter of fiscal 2021 for the San’an share of net income from the Cree Joint Venture.
(6 )
Income Taxes
Provision for income taxes for the three and nine month periods presented consisted of the following (in thousands):
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Provision for income taxes
$
4,010
$
2,700
$
8,485
$
4,365
Income tax expense includes a provision for federal, state and foreign taxes based on the annual estimated effective tax rate applicable to the Company and its subsidiaries, adjusted for certain discrete items which are fully recognized in the period they occur.
Provision for income taxes for the three and nine months ended May 28, 2021 increased by $ 1.3 million and $ 4.1 million, respectively, as compared to the same period in the prior year, primarily due to the profits and related taxes in non-U.S. jurisdictions.
As of May 28, 2021, the Company has a full valuation allowance for its net deferred tax assets associated with its U.S. operations. The amount of the deferred tax asset considered realizable could be adjusted if significant positive evidence increases.
Determining the consolidated provision for income tax expense, income tax liabilities, and deferred tax assets and liabilities involves judgment. The Company calculates and provides for income taxes in each of the tax jurisdictions in which it operates, which involves estimating current tax exposures, as well as making judgments regarding the recoverability of deferred tax assets in each jurisdiction. The estimates used could differ from actual results, which may have a significant impact on operating results in future periods.
( 7 )
Long-Term Debt
Convertible Senior Notes due 2026
In February 2020, the Company issued $ 250.0 million in aggregate principal amount of 2.25 % convertible senior notes due 2026 (the “Notes”) in a private placement, including $ 30.0 million in aggregate principal amount of the Notes that the Company issued resulting from initial purchasers fully exercising their option to purchase additional notes.
The Notes are general unsecured obligations and bear interest at an annual rate of 2.25 % per year, payable semi-annually on February 15 and August 15 of each year, beginning on August 15, 2020 . The Notes are governed by an indenture (the “Indenture”) between the Company and U.S. Bank National Association, as trustee. The Notes will mature on February 15, 2026 , unless earlier converted, redeemed or repurchased. No sinking fund is provided for the Notes.
The initial conversion rate of the Notes is 24.6252 ordinary shares per $ 1,000 principal amount of Notes, which represents an initial conversion price of approximately $ 40.61 per ordinary share. The conversion rate is subject to adjustment upon the occurrence of certain specified events as set forth in the Indenture.
The holders of the Notes may convert their Notes at their option in the following circumstances:
•
during any fiscal quarter commencing after the fiscal quarter ending on May 28, 2021 (and only during such fiscal quarter), if the last reported sale price per ordinary share exceeds 130 % of the conversion price for each of at least 20 trading days, whether or not consecutive, during the 30 consecutive trading days ending on, and including, the last trading day of the immediately preceding fiscal quarter;
•
during the five consecutive business days immediately after any 10 consecutive trading day period (such 10 consecutive trading day period, the measurement period) in which the trading price per $1,000 principal amount of Notes for each trading day of the measurement period was less than 98 % of the product of the last reported sale price per ordinary share on such trading day and the conversion rate on such trading day;
•
upon the occurrence of certain corporate events or distributions on the Company’s ordinary shares, as provided in the Indenture;
•
if the Company calls such Notes for redemption; and
•
on or after August 15, 2025 until the close of business on the second scheduled trading day immediately before the maturity date.
28
Upon conversion, the Company will pay or deliver, as applicable, cash, ordinary shares or a combination of cash and ordinary shares at the Company's election. The Company’s intent is to settle conversions through combination settlement with a specified dollar amount of $ 1,000 per $ 1,000 principal amount of Notes, which involves repayment of the principal portion of such Notes in cash and any excess of the conversion value over the principal amount in ordinary shares, with cash in lieu of any fractional ordinary shares .
Upon the occurrence of a “make-whole fundamental change” (as defined in the Indenture), the Company will in certain circumstances increase the conversion rate for a specified period of time. In addition, upon the occurrence of a “fundamental change” (as defined in the Indenture), holders of the Notes may require the Company to repurchase their Notes at a cash repurchase price equal to the principal amount of the Notes to be repurchased, plus accrued and unpaid interest, if any.
If any taxes imposed or levied by or on behalf of the Cayman Islands (or certain other jurisdictions described in the Indenture) are required to be withheld or deducted from any payments or deliveries made under or with respect to the Notes, then, subject to certain exceptions, the Company will pay or deliver to the holder of each Note such additional amounts as may be necessary to ensure that the net amount received by the beneficial owner of such Note after such withholding or deduction (and after withholding or deducting any taxes on the additional amounts) will equal the amounts that would have been received by such beneficial owner had no such withholding or deduction been required.
The Company has a right to redeem the Notes, in whole or in part, at its option at any time, and from time to time, from February 21, 2023 through the 40th scheduled trading day immediately before the maturity date, at a cash redemption price equal to the principal amount of the Notes to be redeemed, plus accrued and unpaid interest. However, the repurchase right is only applicable if the last reported per share sale price of ordinary share exceeds 130 % of the conversion price on each of at least twenty trading days during the thirty consecutive trading days ending on, and including, the trading day immediately before the redemption notice date for such redemption.
In accounting for the issuance of the Notes, the Company separated the Notes into liability and equity components. The carrying amount of the liability component of approximately $ 197.5 million was calculated by using a discount rate of 6.53 %, which was the Company’s borrowing rate on the date of the issuance of the Notes for a similar debt instrument without the conversion feature. The carrying amount of the equity component of approximately $ 52.5 million, representing the conversion option, was determined by deducting the fair value of the liability component from the par value of the Notes. The equity component of the Notes is included in additional paid-in capital in the condensed consolidated balance sheet and is not remeasured as long as it continues to meet the conditions for equity classification, which the Company will reassess every reporting period. The difference between the principal amount of the Notes and the liability component (the debt discount) is amortized to interest expense using the effective interest method over the term of the Notes.
Debt issuance costs for the issuance of the Notes were approximately $ 8.0 million, consisting of initial purchasers' discount and other issuance costs. In accounting for the transaction costs, the Company allocated the total amount incurred to the liability and equity components using the same proportions as the proceeds from the Notes. Transaction costs attributable to the liability component were approximately $ 6.3 million, were recorded as debt issuance cost (presented as contra debt in the condensed consolidated balance sheet) and are being amortized to interest expense over the term of the Notes using the effective interest method. The transaction costs attributable to the equity component were approximately $ 1.7 million and were netted with the equity component in shareholders’ equity.
The carrying value of the Notes is as follows (in thousands):
May 28,
August 28,
2021
2020
Principal
$
250,000
$
250,000
Unamortized debt discount
( 43,009
)
( 48,586
)
Unamortized issuance costs
( 5,171
)
( 5,841
)
Net carrying amount
$
201,820
$
195,573
As of May 28, 2021, the remaining life of the Notes was approximately 57 months. The unamortized debt discounts and unamortized debt issuance cost are amortized over the remaining useful life, using an effective interest rate of 7.06 %.
As of May 28, 2021 the carrying value of the equity component was $ 50.8 million, net of the issuance costs of $ 1.7 million.
29
The following table sets forth the total interest expense recognized related to the Notes (in thousands):
Three Months Ended
Nine Months Ended
May 28,
2021
May 29,
2020
May 28,
2021
May 29,
2020
Contractual interest expenses
$
1,438
$
1,391
$
4,219
$
1,688
Amortization of debt discount
1,864
1,707
5,577
2,106
Amortization of debt issuance costs
224
247
670
253
Total interest cost recognized
$
3,526
$
3,345
$
10,466
$
4,047
As of May 28, 2021 and August 28, 2020, t he total estimated fair value for the Notes was determined to be $ 334.2 million and $ 221.5 million, respectively based on the closing trading price per $ 100 of the Notes as of the last day of trading for the period. The Company considers the fair value of the Notes to be a Level 2 measurement due to the limited trading activity.
There are no future minimum principal payments made under the Notes as of May 28, 2021, the full amount of $ 250.0 million is due in fiscal 2026.
Capped Calls
In connection with the offering of the Notes, the Company entered into privately-negotiated capped call transactions, at arms-length, with certain counterparties (the “Capped Calls”). The Capped Calls each have an initial strike price of approximately $ 40.61 per share, subject to certain adjustments, which corresponds to the initial conversion price of the Notes. The Capped Calls have initial cap prices of $ 54.145 per share, which are subject to certain adjustments. The Capped Calls cover, subject to anti-dilution adjustments, approximately 6.2 million of the Company’s ordinary shares. The Capped Calls are generally intended to reduce the potential economic dilution to the Company’s ordinary shares upon any conversion of Notes and/or offset any potential cash payments the Company is required to make in excess of the principal amount of converted Notes, as the case may be, with such reduction and/or offset subject to a cap based on the cap price. The Capped Calls expire February 15, 2026 (the maturity date of the Notes), subject to earlier exercise. The Capped Calls are subject to either adjustment or termination upon the occurrence of specified extraordinary events affecting the Company, including mergers, tender offers and delistings involving the Company. In addition, the Capped Calls are subject to certain specified additional disruption events that may give rise to a termination of the Capped Calls, including insolvency filings and hedging disruptions.
The Capped Calls were originally classified as noncurrent derivative assets due to the Capped Calls only being settleable in cash until the Company has obtained shareholder approval for repurchasing its ordinary shares. The Capped Calls were initially recognized at fair value of $ 21.8 million, reflecting the premium paid by the Company to the capped call counterparties. The related noncurrent derivative assets were classified as a Level 3 measurement as the Company used stock price volatility implied from options traded with a substantially shorter term, which made this an unobservable input that is significant to the valuation.
In a meeting of the Company’s shareholders held on March 30, 2020, the holders of the Company’s ordinary shares voted in favor of a proposal to amend and restate the Company’s memorandum and articles of association to permit the Company to purchase or otherwise acquire its ordinary shares in such amounts and at such prices and at such time and from time to time as the Company’s board of directors may approve in the future. This amendment and restatement also enables the Company to utilize shares or cash, or any combination thereof, in order to settle the capped call transactions, which resulted in the reclassification of the related non-current derivative asset to additional paid in capital within Shareholders’ Equity in an amount equal to the fair value of the Capped Calls as of March 30, 2020. The fair value of the Capped Calls on March 30, 2020 was approximately $ 14.1 million. The Company recognized a loss of approximately $ 7.7 million in fiscal 2020, due to remeasurement of the Capped Calls at fair value. These losses are included in the condensed consolidated statement of operations within Other expense, net.
Purchase Price Note
In connection with the acquisition of the LED Business on March 1, 2021, the Company issued an unsecured promissory note to Cree in the amount of $ 125 million. The Purchase Price Note bears interest at LIBOR plus 3.0 % and is due on August 15, 2023. Interest is payable quarterly, beginning in June 2021.
Amended Credit Agreement
On August 9, 2017, SMART Worldwide, SMART Modular Technologies (Global), Inc. (“Global”), and SMART Modular Technologies, Inc. (“SMART Modular”) entered into a Second Amended and Restated Credit Agreement (together with all related loan documents, as amended by the First and Second 2018 Amendments as defined below, the “2017 Credit Agreement”) with certain lenders. The 2017 Credit Agreement amended and restated that certain Amended and Restated Credit Agreement dated as of November 5, 2016 (the “2016 Credit Agreement”), which had amended and restated that certain Credit Agreement dated as of August 26, 2011 (the “2011 Credit Agreement”). The Company’s subsidiaries that are named as borrowers in the 2017 Credit Agreement and certain other subsidiaries that entered into a guarantee with respect to the 2017 Credit Agreement, including Penguin, SMART EC and
30
SMART Wireless, are collectively referred to as the “Loan Parties” and together with SMART Modular Technologies Sdn. Bhd. (“SMART Malaysia”), the “Credit Group.” The 2017 Credit Agreement provide d for $ 165 million of initial term loans (the “ Initial Term Loan ” ) with a maturity date of August 9, 2022 and $ 50 million of revolving loans with a maturity date of February 9, 2021 (the “ Initial Revolver Maturity Date ” ) which revolving loan maturity date would have automatically extend ed to February 9, 2022 if the total lever age ratio of the Credit Group was less than 3.0 :1.0 on the Initial Revolver Maturity Date. SMART Global Holding s was not a party to the 2011, 2016 or 2017 Credit Agreement s .
On June 8, 2018, SMART Worldwide, Global and SMART Modular entered into an Incremental Facility Agreement (the “First 2018 Amendment”) which provided for incremental term loans under the 2017 Credit Agreement in the aggregate amount of $ 60 million (the “Incremental Term Loans”) which Incremental Term Loans were on substantially identical terms as the Initial Term Loans. Pursuant to the First 2018 Amendment, the borrowers agreed to pay the structuring advisor a $ 0.6 million fee pursuant to a separate agreement.
On October 2, 2018, SMART Worldwide, Global and SMART Modular entered into a Second Amendment to the Amended Credit Agreement (the “Second 2018 Amendment”) which did not become effective until October 25, 2018 and which, among other things, created certain holidays from principal repayments.
The 2017 Credit Agreement was jointly and severally guaranteed on a senior basis by certain subsidiaries of Global (excluding, among other subsidiaries, SMART Malaysia). In addition, the 2017 Credit Agreement was secured by a pledge of the capital stock of, or equity interests in, most of the subsidiaries of SMART Worldwide (including, without limitation, SMART Malaysia, Penguin, SMART EC and SMART Wireless) and by substantially all of the assets of the subsidiaries of SMART Worldwide, excluding the assets of SMART Malaysia and certain other subsidiaries.
Covenants . The 2017 Credit Agreement contained various representations and warranties and affirmative and negative covenants that are usual and customary for loans of this nature including, among other things, limitations on the Credit Group’s ability to engage in certain transactions, incur debt, pay dividends, and make investments. The 2017 Credit Agreement also required that the Credit Group maintain a Secured Leverage Ratio not in excess of 3.5 :1.0 as of the end of each fiscal quarter (commencing with the fiscal quarter ending November 24, 2017) and puts restrictions on the Credit Group’s ability to retain cash proceeds from the sale of certain assets with net proceeds in excess of $ 2 million, subject to customary six-month reinvestment rights. The First 2018 Amendment required the Credit Group to repay the Penguin Credit Facility, as defined below, and to pledge as collateral, all of the capital stock of and substantially all of the assets of Penguin within 60 days after the closing of the Penguin acquisition.
Interest and Interest Rates . Loans under the 2017 Credit Agreement accrued interest at a rate per annum equal to an applicable margin plus, at the borrowers’ option, either a LIBOR rate, or a base rate. The applicable margin for term loans with respect to LIBOR borrowings was 6.25 % and with respect to base rate borrowings was 5.25 %. The interest rate on the Initial Term Loans and Incremental Term Loans was 8.16 % and 8.14 % through the third quarter of fiscal 2020, respectively.
Under the 2017 Credit Agreement, the applicable margin for revolving loans adjusted every quarter based on the Secured Leverage Ratio for the most recent fiscal quarter with the applicable margin for revolving loans with respect to LIBOR borrowings ranging from 3.75 % to 4.00 % and the applicable margin for revolving loans with respect to base rate borrowings ranging from 2.75 % to 3.00 %.
Interest on base rate loans were payable on the last day of each calendar quarter. Interest on LIBOR-based loans was payable every one, two, three, six, nine or twelve months after the date of each borrowing, dependent on the particular interest rate period selected with respect to such borrowing.
Principal Payments . The 2017 Credit Agreement required quarterly repayments of principal under the Initial Term Loans equal to 2.5 % of $ 165 million, or $ 4.1 million per fiscal quarter and, commencing on November 30, 2018, quarterly repayments of principal under the Incremental Term Loans equal to 2.5 % of $ 60 million, or $ 1.5 million per fiscal quarter. As a result of the Second Amendment, the borrowers were granted a holiday in fiscal 2019 from the obligation to make quarterly repayments of principal under the Initial Term Loans and the Incremental Term Loans.
Prepayments . The borrowers have the right at any time to make optional prepayments of the principal amounts outstanding under the 2017 Credit Agreement provided that prepayments of principal which are voluntary or will be made in connection with certain transactions were subject to prepayment premiums of 3 %, 2 %, and 1 % during the first, second and third years, respectively, after the effective date of the 2017 Credit Agreement.
31
The 2017 Credit Agreement also requires certain mandatory prepayments of principal whereby the borrowers must prepay outstanding loans, subject to certain exceptions, which include, among other things:
•
(i) 75 % of excess cash flow on a semi-annual basis if the total leverage ratio was greater than 1.5 :1.0, (ii) 50 % of excess cash flow on a semi-annual basis if the total leverage ratio was greater than 1.0 :1.0 but less than or equal to 1.5 :1.0 and (iii) 25 % of excess cash flow on an annual basis if the secured leverage ratio was less than or equal to 1.0 :1.0, which amounts would have been reduced by any voluntary prepayments of principal made in the applicable period;
•
100 % of the net proceeds of certain asset sales or other dispositions of property of Global or any of its restricted subsidiaries, subject to customary rights to reinvest the proceeds within six months; and
•
100 % of the net cash proceeds of incurrence of certain debt by Global or any of its restricted subsidiaries, other than proceeds from debt permitted to be incurred under the 2017 Credit Agreement.
On June 2, 2017, SMART Global Holdings contributed to Global $ 61.0 million from the proceeds of the IPO closed in May 2017. Global in turn used the proceeds to pay down the original term loans under the 2011 Credit Agreement, as required under the 2016 Credit Agreement, which resulted in a $ 6.7 million loss on early repayment of long-term debt. As of August 9, 2017, prior to the one year anniversary of the 2016 Credit Agreement, the Credit Group entered into the 2017 Credit Agreement with new term loans in the aggregate principal amount of $ 165 million with different lenders. The proceeds from the 2017 Credit Agreement were used to fully repay and refinance the term loans under the 2016 Credit Agreement in the principal amount of $ 151.0 million, which resulted in a write off of $ 15.2 million of original issue discount and debt issuance costs as an extinguishment loss.
Term loans under the 2017 Credit Agreement were issued at a discount of 2.0 % of the then outstanding principal amount of $ 165 million, for a discount of $ 3.3 million. The Company incurred $ 8.7 million debt issuance costs upon entering into the 2017 Credit Agreement, of which $ 5.3 million was attributable to the term loans and recorded as a direct reduction to the face amount of the term loans, and $ 3.4 million was allocated to the revolving line of credit and recorded as a separate asset on the balance sheet. Debt issuance costs and debt discount related to term loans are being amortized to interest expense based on the effective interest rate method over the life of the term loans. Those fees allocated to the revolving line of credit were amortized to interest expense ratably over the life of the revolving line of credit.
In February 2020, the Company used net proceeds from the offering of the Notes to repay in full all outstanding principal balances, and to pay the associated prepayment premiums, accrued and unpaid interest and related fees and expenses, of the term loans under the 2017 Credit Agreement. The Company paid $ 208.7 million toward the full repayment of the outstanding debt including $ 202.9 million of principal, $ 3.8 million of accrued interest and $ 2.0 million of prepayment premiums. Unamortized debt discounts and issuance costs as of February 11, 2020 amounted to $ 4.6 million. As a result of the early repayment of the term loans the Company recognized a loss on extinguishment of debt in other expense, net of $ 6.6 million.
On March 6, 2020, SMART Worldwide, Global and SMART Modular entered into a third amended and restated credit agreement (the “Amended Credit Agreement”) which amended and restated the 2017 Credit Agreement, including amendments thereto. SMART Global Holdings is not a party to the Amended Credit Agreement.
The Amended Credit Agreement provides for an extension of the maturity on the $ 50 million revolving credit facility from February 9, 2021 , to March 6, 2025 .
The Amended Credit Agreement also reduces the applicable margin on revolving loans incurred thereunder. Under the Amended Credit Agreement, loans bear interest at a rate per annum equal to either, at the borrowers’ option, a LIBOR rate or a base rate, in each case plus an applicable margin. The applicable margin was reduced by 25 basis points and is now (i) 3.75 % per annum with respect to LIBOR borrowings, and 2.75 % per annum with respect to base rate borrowings when the First Lien Leverage Ratio, as defined in the Amended Credit Agreement, is greater than 2.25 to 1.00 and (ii) 3.50 % per annum with respect to LIBOR borrowings, and 2.50 % per annum with respect to base rate borrowings when the First Lien Leverage Ratio is less than or equal to 2.25 to 1.00.
The Amended Credit Agreement also modifies the financial maintenance covenant included therein to be set at a First Lien Leverage Ratio of 3.50 to 1.00 and to be applicable only if drawn revolving loans (plus issued letters of credit in excess of $ 10 million) outstanding as of the last day of any quarter exceed 30 % of the aggregate revolving commitments available under the Amended Credit Agreement.
The Amended Credit Agreement also increases the cap on the run rate cost savings add-back to the definition of Consolidated EBITDA to 35 %, from 20 % in the 2017 Credit Agreement and extends the time period for run rate cost savings actions to 24 months, from 12 months in the 2017 Credit Agreement.
The Amended Credit Agreement also makes certain changes and/or improvements to the covenants and other terms in the 2017 Credit Agreement, including, among other things, (i) the elimination of the quarterly/annual lender call requirements, (ii) the expansion of the provisions for “Limited Conditionality Transactions” to include dividend declarations and irrevocable prepayment notices, (iii) the addition of debt and lien baskets permitting the incurrence of up to $ 150 million of “asset-based” revolving facilities, (iv) the addition of certain debt and lien baskets permitting the incurrence of additional debt and liens based on compliance with certain specified leverage and/or interest coverage ratios and (v) adjustments to threshold amounts and baskets under certain other covenants.
32
The Amended Credit Agreement is jointly and severally guaranteed on a senior basis by certain subsidiaries of Global (excluding, among other subsidiaries, SMART Malaysia). In addition, the Amended Credit Agreement is secured by a pledge of the capital stock of, or equity interests in, most of the subsidiaries of SMART Worldwide (including, without limitation, SMART Malaysia, Penguin, SMART EC. and SMART Wireless) and by substantially all of the assets of the subsidiaries of SMART Worldwide, excluding the assets of SMART Malaysia and certain other subsidiaries.
As a result of the Amended Credit Agreement, approximately $ 0.2 million was recognized as loss on extinguishment in Other expenses, net in fiscal 2020, which relates to costs from replacing one of the banks participating in the new credit agreement.
During the three and nine months ended May 28, 2021 and May 29, 2020, the borrowers made scheduled principal payments of $ 0 , $ 0 , $ 0 and $ 5.6 million, respectively. No mandatory prepayments were required for the three and nine months ended May 28, 2021 or for fiscal 2020. As of May 28, 2021 and August 28, 2020, the outstanding principal balance of all term loans under the Amended Credit Agreement was $ 0 and there were no outstanding revolving loans.
ABL Credit Agreement
On December 23, 2020, SMART Modular, SMART EC, Penguin (Penguin together with SMART Modular and SMART EC, collectively the “ABL Borrowers”), certain other U.S. subsidiaries of the Company party thereto as guarantors (such other U.S. subsidiaries, together with the Borrowers, collectively the “ABL Loan Parties”) entered into a Loan, Guaranty and Security Agreement (the “ABL Credit Agreement”) with the financial institutions party to the ABL Credit Agreement from time to time as lenders (the “ABL Lenders”), and Bank of America, N.A., as administrative agent for the ABL Lenders.
The ABL Credit Agreement provides for a senior secured asset-based revolving credit facility in an aggregate principal amount of up to $ 100 million. The ABL Borrowers have the option to increase the total commitments under the ABL Credit Agreement to $ 150 million, subject to certain conditions, including obtaining commitments from one or more lenders. The ABL Credit Agreement provides that up to $ 30 million of revolving credit facility is available for issuances of letters of credit, and allows for swingline loans in an amount not to exceed $ 15 million.
Availability of borrowings under the ABL Credit Agreement are based upon monthly (or, in certain cases, weekly) borrowing base certifications valuing eligible inventory and eligible accounts receivable, as reduced by certain reserves in effect from time to time.
Under the ABL Credit Agreement, loans bear interest at a rate per annum equal to either, at the ABL Borrowers’ option, a LIBOR rate or a base rate, in each case plus an applicable margin. The applicable margin is (i) 1.75 % per annum with respect to LIBOR borrowings, and 0.75 % per annum with respect to base rate borrowings when average daily Availability, as defined in the ABL Credit Agreement, is equal to or greater than $ 50 million, (ii) 2.00 % per annum with respect to LIBOR borrowings, and 1.00 % per annum with respect to base rate borrowings when average daily Availability is less than $ 50 million and greater than or equal to $ 35 million, and (iii) 2.25 % per annum with respect to LIBOR borrowings, and 1.25 % per annum with respect to base rate borrowings when average daily Availability is less than $ 35 million.
In addition to paying interest on outstanding principal, the ABL Borrowers are required to pay a monthly unused line fee of (a) 0.35 %, if average daily Revolver Usage (as defined in the ABL Credit Agreement) was less than 50 % of the Commitments (as defined in the ABL Credit Agreement) during the preceding calendar month, or (b) 0.25 %, if average daily Revolver Usage was equal to or greater than 50 % of the Commitments during such month.
The ABL Borrowers are not required to make any scheduled amortization payments. The principal amount outstanding under the ABL Credit Agreement will be due and payable in full and the Commitments available thereunder shall terminate, on December 23, 2023 . The ABL Credit Agreement contains customary affirmative and negative covenants and restrictions typical for a financing of this nature that, among other things, restrict the ABL Loan Parties’ ability to incur additional debt, pay dividends and make distributions, make certain investments and acquisitions, enter into certain transactions, repurchase its stock and prepay certain indebtedness, create liens, enter into agreements with affiliates, and transfer and sell material assets and merge or consolidate. In the event that certain minimum availability thresholds are not met on the last day of any period of four fiscal quarters, the ABL Borrowers will be required to maintain (i) a minimum Borrower Fixed Charge Coverage Ratio (as defined in the ABL Credit Agreement) of not less than 1.0 to 1.0, and (ii) a minimum Global Fixed Charge Coverage Ratio (as defined in the ABL Credit Agreement) of not less than 1.0 to 1.0, in each case, as of such last day of any period of four fiscal quarters. Subject to the Intercreditor Agreement (as defined below), non-compliance with one or more of the covenants and restrictions could result in the full or partial principal balance of the ABL Credit Agreement becoming immediately due and payable and termination of the commitments available thereunder.
The ABL Credit Agreement is jointly and severally guaranteed on a senior basis by the ABL Loan Parties. In addition, the ABL Credit Agreement is secured by a pledge of the capital stock of, or equity interests in, the ABL Loan Parties and by substantially all of the assets of the ABL Loan Parties subject to customary exceptions. In connection with the ABL Credit Agreement, the ABL Loan Parties entered into a customary intercreditor agreement (the “Intercreditor Agreement”) in relation to the Amended Credit Agreement which Intercreditor Agreement governs how the collateral securing the respective obligations under the ABL Credit Agreement and the Amended Credit Agreement will be treated among the secured parties. Pursuant to the ABL Credit Agreement and Intercreditor Agreement, the obligations under the ABL Credit Agreement are secured by (1) a first-priority security interest, subject to certain
33
customary exceptions, in assets held by the ABL Loan Parties consisting of accounts receivable, inventory and intangible assets to the extent attached to the foregoing, books and records related to the foregoing and the proceeds thereof, and (2) a second-priority security interest, subject to certain customary exceptions, in substantially all other present and future tangible and intangible assets held by the ABL Loan Parties and proceeds of the foregoing; and the obligations under the Amended Credit Agreement are secured by (1) a second-priority security interest, subject to certain customary exceptions, in assets held by the ABL Loan Parties consisting of accounts receivable, inventory and intangible assets to the extent attached to the foregoing, books and records related to the foregoing and the proceeds thereof, and (2) a first-priority security interest in, subject to certain customary exceptions, substantially all other present and future tangible and intangible assets held by the Loan Parties and proceeds of the foregoing.
As of May 28, 2021 and August 28, 2020, outstanding principal balance of the ABL Credit Agreement was $ 25.0 million and $ 0 , respectively.
FINEP Credit Agreement
In December 2020, SMART Brazil entered into a credit facility with the Funding Authority for Studies and Projects, or “FINEP”, referred to as the FINEP Credit Agreement. FINEP is an organization of the Brazilian federal government under the Ministry of Science, Technology and Innovation, devoted to funding science and technology in the country. Under the FINEP Credit Agreement, a total of R$ 102.2 million (or $ 18.9 million) has been made available to SMART Brazil for investments in technology innovation projects that will be used in infrastructure and research and development conducted in Brazil as well as for acquisitions of equipment.
Outstanding debt under the FINEP Credit Agreement accrues interest at a fixed rate of 2.8 % per annum and the agreement includes an obligation to draw down the entire loan within specified periods of time or pay unused commitment fees of 0.1 % per month. The agreement also includes an initial administration fee of 1.09 %, which is deducted from each advance of funds under the loan agreement.
The FINEP Credit Agreement is a term loan payable interest only for the first 18 months then fully amortizing in 67 equal monthly installments of principal and interest beginning in June 2022 with the final payment of principal and all accrued and unpaid interest being due in December 2027 .
Banco Votorantim S.A. and Banco Alfa de Investimento S.A. each guarantee 49% and 51% respectively of SMART Brazil’s obligations under the FINEP Credit Agreement which guarantees are backed by unsecured loan agreements with SMART Brazil and SMART do Brazil. The guarantees to FINEP need to be renewed annually. Banco Alfa de Investimento S.A. and Banco Votorantim S.A charge 1.3% and 1.7%, respectively per annum, on the aggregate of the total outstanding principal balance plus any amount remaining available to be borrowed under the FINEP Credit Agreement, plus commissions, administrative fees, interest and contractual penalties.
While the FINEP Credit Agreement does not include any financial covenants, it contains affirmative and negative covenants customary for loans of this nature, including, among other things, an obligation to comply with all laws and regulations; a right for FINEP to terminate the loan in the event of a change of effective control; and an obligation to inform FINEP about any filing of registration of intellectual property rights before the Brazilian Patent and Trademark Office, or INPI, that may result from usage of the funds, among others.
The first advance in the amount of R$ 60.7 million (or $ 11.7 million) was received on December 30, 2020. As of May 28, 2021 and August 28, 2020, outstanding principal balance of the FINEP Credit Agreement was $R 60.7 million (or $ 11.2 million) and $ 0 , respectively.
The fair value of amounts outstanding under the FINEP Credit Agreements as of May 28, 2021 and August 28, 2020 were estimated to be approximately $ 10.1 million and $ 0 , respectively. Since the Company used broker quotes from inactive markets and there were no unobservable inputs, this was treated as a Level 2 financial instrument.
BNDES Credit Agreements
In December 2013, SMART Brazil, entered into a credit facility with the Brazilian Development Bank, or BNDES (the “BNDES 2013 Credit Agreement”). Under the BNDES 2013 Credit Agreement, a total of R$ 50.6 million (or $ 9.7 million) was made available to SMART Brazil for investments in infrastructure, research and development conducted in Brazil and acquisitions of equipment not otherwise available in the Brazilian domestic market. SMART Brazil’s obligations under the BNDES 2013 Credit Agreement were guaranteed by Banco Itaú BBA S.A., or Itaú Bank, which guarantee was in turn secured by a guarantee from SMART Brazil and SMART do Brazil and a commitment by SMART Brazil to maintain minimum cash balances with Itaú Bank equal to 11.85 % of the maximum aggregate balance of principal, interest and fees outstanding under the BNDES 2013 Credit Agreement.
Approximately half of the available debt under the BNDES 2013 Credit Agreement accrued interest at a fixed rate while the other half accrued interest at a floating rate. The facility under the BNDES 2013 Credit Agreement was a term loan fully amortizing in 48 equal monthly installments beginning on August 15, 2015 with the final principal payment paid on July 15, 2019 .
34
In December 2014, SMART Brazil, entered into a second credit facility with BNDES, referred to as the BNDES 2014 Credit Agreement. The BNDES 2013 Credit Agreement and the BNDES 2014 Credit Agreement are collectively referred to as the BNDES Agreements. Under the BNDES 2014 Credit Agreement, a total of R$ 52.8 million (or $ 10.1 million) was made available to SMART Brazil for research and development conducted in Brazil related to integrated circuit packaging and for acquisitions of equipment not otherwise available in the Brazilian domestic market.
The available debt under the BNDES 2014 Credit Agreement accrued interest at a fixed rate of 4 % per annum. The BNDES 2014 Credit Agreement is a term loan fully amortizing in 48 equal monthly installments beginning on August 15, 2016 with the final principal paid on July 15, 2020 .
As of May 28, 2021 and August 28, 2020, SMART Brazil had no outstanding debt under both the BNDES 2013 and 2014 Credit Agreements.
While the BNDES Credit Agreements did not include any financial covenants, they contained affirmative and negative covenants customary for loans of this nature, including, among other things, an obligation to comply with all laws and regulations; a right for BNDES to terminate the loan in the event of a change of effective control; and a prohibition against the disposition or encumbrance, without BNDES consent, of intellectual property developed with the funds from the loans. The BNDES 2013 Credit Agreement included an obligation to draw down the entire loan within specified periods of time or pay unused commitment fees of 0.1 % which unused commitment fees are no longer in effect. The BNDES 2014 Credit Agreement required a loan fee of 0.3 % of the total face amount of the loan facility.
The Convertible Senior Notes, due 2026, Purchase Price Note, due 2023, FINEP Credit Agreement and ABL Credit Agreement are classified as follows in the accompanying consolidating balance sheets (in thousands):
May 28,
August 28,
2021
2020
Notes
$
250,000
$
250,000
Purchase price note
125,000
—
FINEP loan
11,228
—
Unamortized debt discount
( 43,010
)
( 48,586
)
Unamortized debt issuance costs
( 5,171
)
( 5,841
)
Long-term debt
$
338,047
$
195,573
The future minimum principal payments under the Notes, FINEP Credit Agreement and Purchase Price Note as of May 28, 2021 are (in thousands):
Notes
Purchase Price Note
FINEP
TOTAL
Fiscal year ending August:
Remainder of fiscal 2021
$
—
$
—
$
—
$
—
2022
—
—
335
335
2023
—
125,000
2,011
127,011
2024
—
—
2,011
2,011
2025
—
—
2,011
2,011
2026
250,000
—
2,011
252,011
2027
—
—
2,011
2,011
2028
—
—
838
838
Total
$
250,000
$
125,000
$
11,228
$
386,228
(8 )
Financial Instruments
Fair Value of Financial Instruments
The fair value of the Company’s cash, cash equivalents, accounts receivable and accounts payable approximates the carrying amount due to the relatively short maturity of these items. Cash and cash equivalents consist of funds held in general checking and savings accounts, money market accounts, and securities with maturities of less than 90 days at the time of purchase. The Company does not have investments in variable rate demand notes or auction rate securities.
35
The FASB guidance establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets to identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are described below:
•
Level 1. Valuations based on quoted prices in active markets for identical assets or liabilities that an entity has the ability to access. The Company’s Level 1 assets include funds held in general checking accounts, savings accounts and money market funds that are classified as cash equivalents.
•
Level 2. Valuations based on quoted prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term of the assets and liabilities. The Company’s Level 2 assets and liabilities include derivative financial instruments.
•
Level 3. Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The Company’s Level 3 liabilities include the contingent consideration related to the acquisition of the LED business (see Note 2), which had a fair value of $ 44.5 million as of May 28, 2021.
Assets and liabilities measured at fair value on a recurring basis include the following (in thousands):
Quoted Prices
in Active
Markets for
Identical Assets
or Liabilities
(Level 1)
Observable/
Unobservable
Inputs
Corroborated
by Market Data
(Level 2)
Significant
Unobservable
Inputs (Level 3)
Total
Balances as of May 28, 2021:
Assets
Cash and cash equivalents
$
188,992
$
—
$
—
$
188,992
Total assets measured at fair value
$
188,992
$
—
$
—
$
188,992
Liabilities
Derivative financial instruments (1)
$
—
$
3,420
$
—
$
3,420
Acquisition-related contingent consideration (3)
—
—
44,500
44,500
Total liabilities measured at fair value
$
—
$
3,420
44,500
$
47,920
Balances as of August 28, 2020:
Assets
Cash and cash equivalents
$
150,811
$
—
$
—
$
150,811
Derivative financial instruments (2)
—
112
—
112
Total assets measured at fair value
$
150,811
$
112
$
—
$
150,923
Liabilities
Derivative financial instruments (1)
$
—
$
912
$
—
$
912
Total liabilities measured at fair value
$
—
$
912
$
—
$
912
(1)
Included in other current liabilities on the Company’s condensed consolidated balance sheets - see Note 4.
( 2 )
Included in prepaid expenses and other current assets on the Company’s condensed consolidated balance sheets - see Note 4.
(3)
Included in other long-term liabilities on the Company’s condensed consolidated balance sheets.
(9 )
Share-Based Compensation and Employee Benefit Plans
(a)
Share-Based Compensation
Equity Awards
On August 26, 2011, the board of directors adopted the Saleen Holdings, Inc. 2011 Stock Incentive Plan which was amended and restated as of May 18, 2017 to be known as the SMART Global Holdings, Inc. Amended and Restated 2017 Share Incentive Plan. On January 29, 2019, the shareholders approved an amendment to the SMART Global Holdings, Inc. Amended and Restated 2017 Share Incentive Plan (as amended, the “Original SGH Plan”) which amendment increased the reserve under the Original SGH Plan by 1,500,000 shares effective as of February 1, 2019. On February 12, 2021 the shareholders approved an amendment to the Original SGH Plan (as further amended, the “SGH Plan”), which amendment increased the reserve under the Original SGH Plan by 1,000,000 shares effective February 12, 2021. The SGH Plan provides for grants of equity awards to employees, directors and consultants of SMART Global Holdings and its subsidiaries. As of February 15, 2021, the Board of Directors approved the SMART Global Holdings, Inc. 2021 Share Inducement Plan (the “Inducement Plan,” together with the SGH Plan the “SGH Plans”), which authorizes
36
an additional 2,000,000 shares available for grant under the terms of the plan. Options granted under the SGH Plan provide the option to purchase SMART Global Holdings’ ordinary shares at the fair value of such shares on the grant date. O ptions and RSUs under the SGH Plans generally vest over a four-year period beginning on the grant date and generally have a ten-year term. Options granted after August 26, 2011 and before September 23, 2014 have an eight year term. As of May 28, 2021 , there were 5,684,558 ordinary shares reserved for issuance under the SGH P lans , of which 1,911,550 ordinary shares were available for grant under the SGH Plan and 882,713 ordinary shares were available for grant under the Inducement Plan . As of August 28, 2020 , there were 4,545,631 ordinary shares reserved for issuance under the SGH Plan, of which 1,432,721 ordinary shares were available for grant.
Summary of Assumptions and Activity
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model that uses the assumptions noted in the following table.
The expected volatility is based on the historical volatilities of the common stock of comparable publicly traded companies. The expected term of options granted represents the weighted average period of time that options granted are expected to be outstanding and we apply the simplified approach in which the expected term is the mid-point between the vesting date and the expiration date. The risk-free interest rate for the expected term of the option is based on the average U.S. Treasury yield curve at the end of the quarter in which the option was granted.
The following assumptions were used to value the Company’s stock options:
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Stock options:
Expected term (years)
—
6.25
6.25
6.25
Expected volatility
—
57.10
%
57.10
%
46.10% - 57.10%
Risk-free interest rate
—
0.40
%
0.49
%
0.40% - 1.68%
Expected dividends
—
—
—
—
SGH Plan—Options
A summary of option activity for the SGH Plan is presented below (dollars and shares in thousands, except per share data):
Weighted
Weighted
average
average
remaining
per share
contractual
Aggregate
exercise
term
intrinsic
Shares
price
(years)
value
Options outstanding at August 28, 2020
2,109
$
29.45
6.95
$
7,225
Options granted
250
26.99
Options exercised
( 353
)
27.03
Options cancelled
( 27
)
32.09
Options outstanding at May 28, 2021
1,979
$
29.53
6.60
$
35,352
Options exercisable at May 28, 2021
978
$
28.76
5.92
$
18,235
In March 2018, the Company granted two performance-based stock options that contained a stock market index as a benchmark for performance (“Market-Based Options”). The share-based compensation expense for these options is recognized over the requisite service period by tranche. The exercisability of Market-Based Options will depend upon the 30 -trading day rolling average closing price of Company’s ordinary shares. If the target price is not achieved by the end of 4 th or 7 th anniversary of the respective grant date, the options will expire. The fair value of Market-Based Options was determined by using a Monte Carlo valuation model, using the following assumptions: expected term (years) 1.10 – 4.00, expected volatility 46.29 %, risk-free interest rate 2.75 % and no expected dividend. One of the performance-based stock options was cancelled in November 2019, resulting in an additional $ 2.0 million share-based compensation expense recorded in the first quarter of fiscal 2020. In August 2020, the Company modified the remaining performance-based stock options to remove one of the service conditions to allow the continuation of vesting of the unvested options subject to the remaining service condition. This modification led to an updated fair value using the Monte Carlo valuation model for the Market-Based Options, with the following assumptions: expected volatility 56.07 % and risk-free interest rate 0.34 %. The modification of this option, as well as a time-based option also granted in March 2018, led to a reversal of $ 2.3 million share-based compensation expense in the fourth quarter of fiscal 2020.
37
The Black-Scholes weighted average fair value of options granted under the SGH Plan during the three and nine months ended May 28, 2021 was $ 0 and $ 13.30 per share, respectively, and $ 9.76 and $ 9.89 per share, respectively for the corresponding periods of fiscal 2020. The total intrinsic value of employee stock options exercised in the three and nine months ended May 28, 2021 was $ 4.0 million and $ 6.4 million, respectively and $ 0.1 million and $ 2.6 million, respectively for the corresponding periods of fiscal 2020. As of May 28, 2021, there was approximately $ 8.1 million of unrecognized compensation costs related to stock options under the SGH Plan, which will be recognized over a weighted average period of 1.80 years.
SGH Plan—Restricted Stock Awards (“RSAs”), Restricted Stock Units (“RSUs”) and Performance Stock Units (“PSUs”)
A summary of the changes in RSAs and RSUs outstanding is presented below (dollars and shares in thousands, except per share data):
Weighted
average
grant date
Aggregate
fair value
intrinsic
Shares
per share
value
Awards outstanding at August 28, 2020
1,273
$
26.19
$
31,721
Awards granted
2,256
35.30
Awards vested and released
( 537
)
26.25
Awards forfeited and cancelled
( 80
)
34.52
Awards outstanding at May 28, 2021
2,912
$
33.01
$
138,015
In May 2020, the Company granted a performance-based RSA which has both service and performance conditions. In October 2020, the Company modified this RSA, as well as another time-based RSA, to immediately vest and release; this resulted in an additional $ 5.8 million share-based compensation expense in the three months ended November 27, 2020 and the nine months ended May 28, 2021.
In May 2019, the Company granted a PSU which has both service and performance conditions. As of November 29, 2019, the Company deemed it probable that the service condition would be met, however, since the attainment of the performance condition for this award changed to not probable, there was $ 0.8 million of share-based compensation expense reversed for this award in the three months ended November 29, 2019.
The share-based compensation expense related to RSAs, RSUs and PSUs during the three and nine months ended May 28, 2021 was approximately $ 6.1 million and $ 18.3 million, respectively, and $ 2.9 million and $ 7.3 million for the corresponding period in fiscal 2020. The total fair value of shares vested during the three and nine months ended May 28, 2021 was approximately $ 7.3 million and $ 18.7 million, respectively, and $ 1.5 million and $ 7.4 million, respectively for the corresponding periods of fiscal 2020. As of May 28, 2021, there was approximately $ 86.9 million of unrecognized compensation costs related to awards under the SGH Plan, which will be recognized over a weighted average period of 3.22 years.
Employee Stock Purchase Plan
In January 2018, the Company’s shareholders approved the SGH 2018 Employee Share Purchase Plan (the “Purchase Plan”) under which an aggregate of 650,000 of ordinary shares have been approved for issuance to eligible employees. The Purchase Plan generally permits employees to purchase ordinary shares at 85 % of the lower of the fair market value of the ordinary shares at the beginning of the offering period or at the end of purchase period, which is generally six months. Rights to purchase ordinary shares are granted during the first and third quarter of each fiscal year. The Purchase Plan terminates in January 2028 . As of May 28, 2021, 443,437 ordinary shares have been purchased under the Purchase Plan and 806,563 ordinary shares are reserved for future purchases by eligible employees. As of August 28, 2020, 266,816 ordinary shares have been purchased under the Purchase Plan and 683,184 ordinary shares are reserved for future purchases by eligible employees.
Equity Rights and Restrictions
The holders of ordinary shares of SMART Global Holdings are entitled to such dividends and other distributions as may be declared by the board of directors of SMART Global Holdings from time-to-time, out of the funds of SMART Global Holdings lawfully available therefor.
Substantially all SMART Global Holdings shares owned by employees, by certain former lenders of the Company, and all shares underlying the SMART Global Holdings options, PSUs and RSUs are subject to either the Employee Investors Shareholders Agreement dated August 26, 2011 (the “Employee Investors Shareholders Agreement”), the Amended and Restated Investors Shareholders Agreement dated as of November 5, 2016 (as amended by Amendment No. 5, Amendment No. 4, Amendment No. 3,
38
Amendment No. 2 and subsequent amendments, the “ Amended and Restated Investors Shareholders Agreement ” ) and the Amended and Restated Sponsors Shareholders Agreement dated May 30 2017 (as amended, the Sponsor Shareholder Agreement; the Employee Investors Shareholders Agreement, the Amended and Restated Investors Shareholders Agreement and the Sponsor Shareholder Agreement are collectively referred to as the “ Shareholders Agreements ” ). Under the terms of the Shareholders Agreements, such shares are subject to certain restrictions on sale and could become subject to lock-up restrictions in the event of any future registered public offerings by the Company.
On January 7, 2021, the Company agreed to repurchase an aggregate of 1,100,000 of its ordinary shares, $ 0.03 par value per share from Silver Lake Partners III Cayman (AIV III), L.P., Silver Lake Technology Investors III Cayman, L.P., Silver Lake Sumeru Fund Cayman, L.P. and Silver Lake Technology Investors Sumeru Cayman, L.P. at a purchase price of $ 40.30 per share for aggregate consideration of approximately $ 44.3 million, in a privately negotiated transaction. The transaction closed on January 15, 2021 .
(b)
Savings and Retirement Program
The Company offers a 401(k) Plan to U.S. employees, which provides for tax-deferred salary deductions for eligible U.S. employees. Employees may contribute up to 60 % of their annual eligible compensation to this plan, limited by an annual maximum amount determined by the U.S. Internal Revenue Service. The Company may also make discretionary matching contributions, which vest immediately, as periodically determined by management. The matching contributions made by the Company during the three and nine months ended May 28, 2021 were approximately were approximately $ 1.0 million and $ 2.4 million, respectively and $ 0.7 million and $ 1.8 million, respectively for the corresponding periods of fiscal 2020.
( 10 )
Commitments and Contingencies
(a)
Commitments
Minimum rent payments under operating leases are recognized on a straight-line basis over the term of the lease including any periods of free rent. Rent expense for operating leases during the three and nine months ended May 28, 2021 was $ 3.4 million and $ 7.5 million, respectively, and $ 2.1 million and $ 5.8 million, respectively for the corresponding periods of fiscal 2020.
(b) Product Warranty and Indemnities
Product warranty reserves are established in the same period that revenue from the sale of the related products is recognized, or in the period that a specific issue arises as to the functionality of a Company’s product. The amounts of the reserves are based on established terms and the Company’s best estimate of the amounts necessary to settle future and existing claims on products sold as of the balance sheet date.
The following table reconciles the changes in the Company’s accrued warranty (in thousands):
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Beginning accrued warranty reserve
$
1,255
$
1,608
$
1,316
$
1,770
Warranty claims
( 334
)
( 452
)
( 868
)
( 1,588
)
LED business acquired warranty reserves
427
—
427
—
Provision for product warranties
443
181
916
1,155
Ending accrued warranty reserve
$
1,791
$
1,337
$
1,791
$
1,337
Product warranty reserves are recorded in other current liabilities in the accompanying condensed consolidated balance sheets.
In addition to potential liability for warranties related to defective products, the Company currently has in effect a number of agreements in which it has agreed to defend, indemnify and hold harmless its customers and suppliers from damages and costs, which may arise from product defects as well as from any alleged infringement by its products of third-party patents, trademarks or other proprietary rights. The Company believes its internal development processes and other policies and practices limit its exposure related to such indemnities. Maximum potential future payments cannot be estimated because many of these agreements do not have a maximum stated liability. However, to date, the Company has not had to reimburse any of its customers or suppliers for any losses related to these indemnities. The Company has not recorded any liability in its financial statements for such indemnities.
(c)
Legal Matters
From time to time, the Company is involved in legal matters that arise in the normal course of business. Litigation in general and intellectual property, employment and shareholder litigation in particular, can be expensive and disruptive to normal business operations. Moreover, the results of complex legal proceedings are difficult to predict. The Company believes that it has defenses to
39
the cases pending, including those set forth below. Except as noted below, the Company is not currently able to estimate, with reasonable certainty, the possible loss, or range of loss, if any, from such legal matters, and accordingly, no provision for any potential loss, which may result from the resolution of these matters, has been recorded in the accompanying condensed consolidated financial statements.
Indemnification Claims by SanDisk
In August 2013, the Company completed the sale (the “Sale”) of substantially all of the business unit which was focused on solid state drives, to SanDisk Corporation (now a part of Western Digital). In connection with the Sale the sale agreement (the “Sale Agreement”) contained certain indemnification obligations, including, among others, for losses arising from breaches of representations and warranties relating to the Sale. These indemnification obligations are subject to a number of limitations, including certain deductibles and caps and limited time periods for making indemnification claims. On August 21, 2014, SanDisk made a claim against the Company under the indemnification provisions of the Sale Agreement in connection with a lawsuit filed by Netlist, Inc. (“Netlist”) against SanDisk alleging that certain products sold in the Sale infringe various Netlist patents, which SanDisk in turn alleges would, if true, constitute a breach of representations and warranties under the Sale Agreement. Under the Sale Agreement, the Company’s indemnification obligation in respect of intellectual property matters, such as those claimed by SanDisk, is subject to a deductible of approximately $ 1.8 million and a cap of $ 60.9 million. As required in the Sale Agreement, the SanDisk claim purported to include a preliminary good faith estimate of SanDisk’s alleged indemnifiable losses, which estimate was greater than the Sale Agreement cap for intellectual property matters. The Company believes that the allegations giving rise to the indemnification claim are without merit and the Company is disputing SanDisk’s claim for indemnification. In addition, there may be other grounds for the Company to dispute the indemnification claim and/or the amounts of any indemnifiable losses of SanDisk. On May 19, 2020 the court entered an order granting a joint stipulation of dismissal filed by Netlist and SanDisk. In November 2020, Western Digital made a request for reimbursement of legal fees in connection with this matter. The Company believes that this request is without merit.
(d)
Contingencies
Import Duty Tax assessment in Brazil
On February 23, 2012, SMART Brazil was served with a notice of a tax assessment for approximately R$ 117 million (approximately $ 21.7 million) (the “First Assessment”). On March 6, 2012, SMART Brazil received a second notice of an additional administrative penalty of approximately R$ 6.0 million (approximately $ 1.1 million) directly related to the same issue (the “Second Assessment”) SMART Brazil objected to both assessments, the Brazilian authorities issued unanimous rulings in SMART Brazil’s favor, and both assessments have been definitively extinguished.
On December 12, 2013, prior to the First Assessment and Second Assessment having been extinguished, SMART Brazil received a third notice of assessment in the amount of R$ 3.6 million (approximately $ 0.7 million) (the “Third Assessment”). The Third Assessment relates to the same tax issues and penalties that were at issue in the First Assessment and Second Assessment. The Third Assessment, however, does not seek import duties and related taxes on Dynamic Random Access Memory (“DRAM”) products and only seeks import duties and related taxes on Flash unmounted components with respect to the months of January 2012 to June 2012. This is because SMART Brazil’s imports of DRAM unmounted components were subject to 0 %, and, after June 2012, SMART Brazil’s imports of Flash unmounted components became subject to 0 % import duties and related taxes, both as a result of PADIS. Even with this 0%, if SMART Brazil is found to have used the incorrect product classification code, SMART Brazil will be subject to an administrative penalty equal to 1 % of the value of the imports. SMART Brazil believes it has used the correct product codes and intends to vigorously fight this matter and has filed defenses to the Third Assessment. On September 8, 2020, the first level administrative court unanimously ruled in favor of SMART Brazil with respect to the Third Assessment. Due to the size of the Third Assessment, Brazil law required that the tax authorities appeal the decision to CARF.
The amounts claimed by the tax authorities on the Third Assessment are subject to increases for interest and other charges, which resulted in a combined assessment balance of approximately R$ 5.8 million (or $ 1.1 million) as of May 28, 2021.
As a result of the CARF decisions in favor of SMART Brazil on the First Assessment and the Second Assessment, as well as the basis given by the tax authorities in favorably ruling on the Third Assessment, the Company believes that the probability of any material charges as a result of the Third Assessment is remote and the Company does not expect the resolution of this disputed assessment to have a material impact on its condensed consolidated financial position, results of operations or cash flows. While the Company believes that the Third Assessment is incorrect, there can be no assurance that SMART Brazil will prevail in the dispute.
40
(1 1 )
Segment and Geographic Information
The Company’s chief operating decision-maker (“CODM”), the President and CEO, evaluates operating results to make decisions about allocating resources and assessing performance of the Company. The Company operates in four segments consisting of Specialty Memory Products, Brazil Products, IPS (formerly SCSS) and LED Solutions. These segments are determined based on source of revenue and geography. The Company's CODM evaluates the operating results and performance of the segments based on gross profit and gross margin. The accounting policies and basis of presentation of the reportable segments are the same as those described in Note 1 – “Basis of Presentation”.
The following table shows operating results net of inter-segment revenues, which for the respective three and nine months ended, are not material to the financial statements (dollars in thousands):
Three Months Ended
Nine Months Ended
May 28, 2021
May 28, 2021
Specialty
Brazil
IPS
LED
Total
Specialty
Brazil
IPS
LED
Total
Net Revenue
$
121,620
$
118,496
$
95,857
$
101,755
$
437,728
$
357,729
$
326,808
$
247,141
$
101,755
$
1,033,433
Adjusted Gross Profit
$
22,299
$
21,116
$
22,139
$
30,134
$
95,688
$
59,118
$
54,646
$
65,145
$
30,134
$
209,043
Adjusted Gross Margin
18
%
18
%
23
%
30
%
22
%
17
%
17
%
26
%
30
%
20
%
Adjusted Gross Profit and Adjusted Gross Margin excludes share-based compensation (see Note 1(q)), intangible amortization (see Note 1(l)), LED net inventory adjustment ($ 7.1 million) and corporate expenses ($ 8 thousand and $ 15 thousand, respectively).
Three Months Ended
Nine Months Ended
May 29, 2020
May 29, 2020
Specialty
Brazil
IPS
LED
Total
Specialty
Brazil
IPS
LED
Total
Net Revenue
$
127,700
$
92,701
$
60,886
—
$
281,287
$
342,685
$
284,400
$
198,262
—
$
825,347
Adjusted Gross Profit
$
21,047
$
19,685
$
14,907
—
$
55,639
$
61,166
$
50,840
$
52,312
—
$
164,318
Adjusted Gross Margin
16
%
21
%
24
%
20
%
18
%
18
%
26
%
20
%
Adjusted Gross Profit and Adjusted Gross Margin excludes share-based compensation (see Note 1(q)), intangible amortization (see Note 1(l)) and corporate expenses ($ 0.1 million and $ 0.2 million, respectively).
A summary of the Company’s net sales by geographic area, based on the ship-to location of the customer, property and equipment by geographic area is as follows (in thousands):
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Geographic Net Sales:
U.S.
$
179,478
$
131,596
$
423,576
$
362,215
Brazil
119,112
92,687
327,456
285,059
China
73,666
23,197
130,171
67,627
Europe
25,849
8,575
54,461
29,917
Other
39,623
25,232
97,769
80,529
Total
$
437,728
$
281,287
$
1,033,433
$
825,347
May 28,
August 28,
2021
2020
Property and Equipment, Net:
U.S.
$
24,924
$
11,635
Brazil
53,782
30,648
Malaysia
10,613
10,209
China
61,837
—
Other
2,105
2,213
Total
$
153,261
$
54,705
41
(1 2 )
Major Customers
A majority of the Company’s net sales are attributable to customers operating in the information technology industry. Net sales to significant end user customers, including sales to their manufacturing subcontractors, defined as net sales in excess of 10% of total net sales, are as follows (dollars in thousands):
Three Months Ended
Nine Months Ended
May 28, 2021
May 29, 2020
May 28, 2021
May 29, 2020
Amount
Percentage
of net sales
Amount
Percentage
of net sales
Amount
Percentage
of net sales
Amount
Percentage
of net sales
Customer A (1)
$
61,177
14
%
—
—
—
—
—
—
Customer B (2)
46,575
11
%
—
—
—
—
—
—
Customer C (2)
—
—
38,778
14
%
143,019
14
%
144,847
18
%
Customer D (3)
—
—
35,087
12
%
—
—
89,834
11
%
$
107,752
25
%
$
73,865
26
%
$
143,019
14
%
$
234,681
29
%
(1)
IPS customer
(2)
Brazil customer
(3 )
Specialty customer
As of May 28, 2021, three direct customers that represented less than 10% of net sales, Customer E, F and G, each accounted for approximately 15 %, 13 % and 13 % of accounts receivable, respectively. As of August 28, 2020, two direct customers that represented less than 10% of net sales, Customers E and F, accounted for approximately and 19 % and 15 % of accounts receivable, respectively.
(1 3 )
Earnings Per Share
Basic earnings per share is calculated by dividing net income (loss) by the weighted average of ordinary shares outstanding during the period. Diluted earnings per share is calculated by dividing the net income (loss) by the weighted average of ordinary shares and dilutive potential ordinary shares outstanding during the period. Dilutive potential ordinary shares consist of dilutive shares issuable upon the exercise of outstanding stock options, vesting of RSUs and the Notes computed using the treasury stock method. The dilutive weighted shares are excluded from the computation of diluted net loss per share when a net loss is recorded for the period as their effect would be anti-dilutive.
As the Company has the intent and ability to settle the aggregate principal amount of the Notes plus any accrued and unpaid interest in cash and any excess in the Company’s ordinary shares, the Company uses the treasury stock method for calculating any potential dilutive effect of the conversion spread on diluted net income per share, if applicable. In order to compute the dilutive effect, the number of shares included in the denominator of diluted net income per share is determined by dividing the conversion spread value of the “in-the-money” Notes by the Company’s average share price during the period and including the resulting share amount in the diluted net income per share denominator. The conversion spread will have a dilutive impact on net income per ordinary share when the average market price of the Company’s ordinary shares for a given period exceeds the conversion price of $ 40.61 per share for the Notes.
Until the third quarter of fiscal 2021, the Company’s weighted average ordinary share price since the issuance of the Notes has been below the conversion price. For the three months ended May 28, 2021, the weighted average ordinary share price was above the conversion price, and as such, the Notes would have been dilutive and included in dilutive shares had it not been for the net loss in the quarter. For the nine months ended May 28, 2021 and the three- and nine-months ended May 29, 2020, as a result of being below the conversion price, the Notes were anti-dilutive and were excluded from dilutive shares.
42
The following table sets forth for all periods presented the computation of basic and diluted earnings per share, including the reconciliation of the numerator and denominator used in the calculation of basic and diluted earnings per share (dollars and shares in thousands, except per share data):
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Numerator:
Net income (loss)
$
( 6,654
)
$
825
$
1,217
$
( 8,671
)
Net income attributable to noncontrolling interest
557
—
557
—
Net income (loss) attributable to SGH
$
( 7,211
)
$
825
$
660
$
( 8,671
)
Denominator:
Weighted average shares outstanding:
Basic
24,035
24,066
24,843
23,895
Diluted
24,035
24,431
25,902
23,895
Earnings per share:
Basic
$
( 0.30
)
$
0.03
$
0.03
$
( 0.36
)
Diluted
$
( 0.30
)
$
0.03
$
0.03
$
( 0.36
)
Anti-dilutive weighted shares excluded from the
computation of diluted earnings per share
233
7,892
7,551
7,236
(1 4 )
Other Income (Expense), Net
The following table provides the detail of other expense, net as follows (in thousands):
Three Months Ended
Nine Months Ended
May 28,
May 29,
May 28,
May 29,
2021
2020
2021
2020
Foreign currency losses
$
( 994
)
$
( 484
)
$
( 1,195
)
$
( 2,586
)
Loss on capped call mark-to-market adjustment
—
( 2,924
)
—
( 7,719
)
Loss on early extinguishment of debt
—
( 192
)
—
( 6,822
)
Other
505
155
8
456
Total other expense, net
$
( 489
)
$
( 3,445
)
$
( 1,187
)
$
( 16,671
)
43
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.