Attached files

file filename
8-K - FORM 8-K - NOVANTA INCd723092d8k.htm

Exhibit 99.1

FOR IMMEDIATE RELEASE

May 6, 2014

GSI Group Announces Financial Results

for the First Quarter 2014

 

    First Quarter 2014 Revenue of $79.1 million, 5% year-over-year growth

 

    First Quarter 2014 Adjusted EBITDA from Continuing Operations of $11.3 million

 

    First Quarter 2014 Earnings Per Share from Continuing Operations of $0.08

 

    First Quarter 2014 Non-GAAP Earnings Per Share from Continuing Operations of $0.14

Bedford, MA — GSI Group Inc. (NASDAQ: GSIG) (the “Company”, “we”, “our”, “GSI”), a global leader and supplier of precision photonics and motion control components and subsystems to the medical equipment and advanced industrial markets, today reported financial results for the first quarter of 2014. Unless otherwise noted, all financial results in this press release are GAAP measures from continuing operations. The reported results from continuing operations exclude the operating results of the Company’s Scientific Lasers business line, which is now classified as discontinued operations.

First Quarter

During the first quarter of 2014, GSI generated revenue of $79.1 million, an increase of 5.4% from $75.1 million in the first quarter of 2013. The acquisition of JADAK accounted for a 2.9% increase in revenue year over year, and changes in foreign exchange rates contributed to a 1.1% increase in revenue. Excluding the impact of the JADAK acquisition and changes in foreign exchange rates, the Company’s revenue increased 1.4% compared to the first quarter of 2013.

“We delivered solid financial results, with all but one of our business lines reporting growth in the first quarter,” said John Roush, Chief Executive Officer. “Our Laser Products segment was up 10%, our Precision Motion segment was up 12%, and our Medical Technologies segment was down (5%). Medical Technologies was down as a result of a single customer’s dual sourcing decision that reduced NDS volume beginning in April 2013.”

In the first quarter of 2014, income from operations was $4.1 million, or 5.1% of revenue, compared to $1.5 million, or 1.9% of revenue, during the same period in 2013. The increase in income from operations was primarily attributed to an increase in gross margins as a result of higher sales, and a significant reduction in restructuring and acquisition related costs.

Diluted earnings per share (“EPS”) from continuing operations was $0.08 in the first quarter of 2014, compared to $0.05 in the first quarter of 2013. Non-GAAP earnings per share, a non-GAAP financial measure that includes the adjustments noted in the reconciliation below, was $0.14 in the first quarter of 2014, compared to $0.16 in the first quarter of 2013. Included in the first quarter of 2013 was a $1.2 million impact related to a foreign exchange gain.


Adjusted EBITDA, a non-GAAP financial measure that includes the adjustments noted in the reconciliation below, was $11.3 million in the first quarter of 2014, compared to $11.1 million in the first quarter of 2013.

As of March 28, 2014, cash and cash equivalents were $31.7 million, while total debt was $136.6 million. The Company completed the first quarter of 2014 with approximately $104.9 million of Net Debt, a non-GAAP measure as defined in the non-GAAP reconciliation below.

Operating cash flow from continuing operations, for the first quarter of 2014 was $2.8 million, compared to $6.3 million in the first quarter of 2013. Operating cash flow from continuing operations excludes the cash flows of discontinued operations.

“Overall, I was very pleased with our financial and strategic performance in the quarter, and feel we are well on our way to delivering a great year,” said John Roush. “Our businesses are all expected to demonstrate revenue growth in 2014, as the sluggish capital spending environment gradually improves. We expect that our profitability will continue to improve through the year, as we see increased productivity savings from the Kaizen events and strategic sourcing programs we have underway this year. These savings programs should enable us to deliver solid profit growth year over year, and position us for continued margin expansion in 2015 and beyond.”

Business Update

The Company reports its results under three reportable segments, each of which offers different product technologies to customers in distinct end market applications.

Laser Products

Laser Products designs, manufactures and markets photonics-based solutions to customers worldwide. The segment serves highly demanding photonics-based applications such as industrial material processing, medical and life science imaging, and medical laser procedures. GSI’s laser-based revenue grew 10% year over year in the first quarter of 2014. In the first quarter, all product lines within the business demonstrated solid growth, led by double digit growth in our laser sources. Laser scanning products sales were up approximately 6% year over year in the quarter.

Medical Technologies

Medical Technologies designs, manufactures and markets a range of medical grade technologies, including visualization solutions, imaging informatics products, optical data collection and machine vision technologies, thermal printers, and light and color measurement instrumentation to customers worldwide. In the first quarter of 2014, sales were down approximately (5%), driven by a customer’s dual sourcing decision with NDS, which occurred weeks after we acquired the business. Sales of medical grade thermal printer products experienced double digit growth in the quarter, driven by new program wins and stronger order volume from existing medical programs. The Company expects growth to return in this segment, in the second quarter of 2014.

In March 2014, GSI completed the acquisition of JADAK, a New York-based provider of optical data collection and machine vision technologies to medical device original equipment manufacturers (“OEMs”), for $93.5 million in cash. The JADAK acquisition further broadens GSI’s portfolio of highly engineered, high performing components for medical and advanced industrial OEMs.


Precision Motion

Precision Motion designs, manufactures and markets optical encoders, air bearing spindles and precision machined components to customers worldwide. In the first quarter of 2014, sales increased 12% year over year. Precision Motion experienced solid growth in the quarter, driven by increases in capital spending in industrial and medical markets, and further compounded by a new design win with a large Medical OEM.

Financial Outlook

For the second quarter of 2014, the Company expects revenue from continuing operations of between $90 million and $95 million. On a reported basis, revenue is expected to increase 13% to 19%, compared to the second quarter of 2013. The Company expects Adjusted EBITDA to be in the range of $13 million to $15 million for the second quarter of 2014.

Conference Call Information

The Company will host a conference call on Tuesday, May 6, 2014 at 5:00 p.m. EDT to discuss these results. John A. Roush, Chief Executive Officer, and Robert Buckley, Chief Financial Officer, will host the conference call.

To access the call, please dial (877) 482-5124 prior to the scheduled conference call time. The conference ID number is 9924 4465.

A playback of this conference call will be available beginning 8:00 p.m. EDT, Tuesday, May 6, 2014. The playback phone number is (855) 859-2056 or (404) 537-3406 and the code number is 9924 4465. The playback will remain available until 8:00 p.m. EDT, Tuesday, May 27, 2014.

A replay of the audio webcast will be available four hours after the conclusion of the call on the Investor Relations section of the Company’s web site at www.gsig.com.

Use of Non-GAAP Financial Measures

The non-GAAP financial measures used in this press release are non-GAAP gross profit, gross profit margin, income from operations, operating margin, income from continuing operations before income taxes, income from continuing operations, net of tax, diluted earnings per share from continuing operations, Adjusted EBITDA, and net debt.

The Company believes that the non-GAAP financial measures provide useful and supplementary information to investors regarding the Company’s quarterly performance. It is Management’s belief that these non-GAAP financial measures are particularly useful to investors because of the significant changes that have occurred outside of the Company’s day-to-day business in accordance with the execution of the Company’s strategy. This strategy includes streamlining the Company’s existing operations through site and functional consolidations, strategic divestitures, expanding the Company’s business through significant internal investments, and broadening the Company’s product and service offerings through acquisition of innovative and complementary technologies and solutions. The financial impact of certain elements of these activities, particularly acquisitions, divestitures, and site and functional restructurings, are often large relative to the Company’s overall financial performance, which can adversely affect the comparability of its operating results and investors’ ability to analyze the business from period to period.


The Company’s Adjusted EBITDA, a non-GAAP financial measure, is used by management to evaluate operating performance, communicate financial results to the Board of Directors, benchmark results against historical performance and the performance of peers, and evaluate investment opportunities including acquisitions and divestitures. In addition, Adjusted EBITDA is used to determine bonus payments for senior management and employees. Accordingly, the Company believes that this non-GAAP measure provides greater transparency and insight into management’s method of analysis.

Non-GAAP financial measures should not be considered as substitutes for, or superior to, measures of financial performance prepared in accordance with GAAP. They exclude charges that have a material effect on the Company’s reported results and, therefore, should not be relied upon as the sole financial measures to evaluate the Company’s financial results. The non-GAAP financial measures are meant to supplement, and to be viewed in conjunction with, GAAP financial measures. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.

Safe Harbor and Forward-Looking Information

Certain statements in this release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are based on current expectations and assumptions that are subject to risks and uncertainties. All statements contained in this news release that do not relate to matters of historical fact should be considered forward-looking statements, and are generally identified by words such as “expect,” “intend,” “anticipate,” “estimate,” “believe,” “future,” “could,” “should,” “plan,” “aim,” and other similar expressions. These forward-looking statements include, but are not limited to, expectations regarding anticipated financial performance; expected liquidity and capitalization; the completion of the sale of the Scientific Lasers business line; management’s plans and objectives for future operations, expenditures and product development; business prospects; anticipated sales performance; industry trends; market conditions; anticipated benefits from acquisitions, including revenue and profit contribution; and other statements that are not historical facts.

These forward-looking statements are neither promises nor guarantees, but involve risks and uncertainties that may cause actual results to differ materially from those contained in the forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements for many reasons, including, but not limited to, the following: loss of customers, reductions in orders by customers, and customer order cancellations; economic and political conditions and the effects of these conditions on our customers’ businesses and level of business activity; our significant dependence upon our customers’ capital expenditures, which are subject to cyclical market fluctuations; our dependence upon our ability to respond to fluctuations in product demand; our ability to continually innovate; delays in our delivery of new products; our reliance upon third party distribution channels subject to credit, business concentration and business failure risks beyond our control; fluctuations in our quarterly results, and our failure to meet or exceed our expected financial performance; customer order timing and other similar factors beyond our control; disruptions or breaches in security of our information technology systems; changes in interest rates, credit ratings or foreign currency exchange rates; risk associated with our operations in foreign countries; disruptions to our manufacturing operations as a result of natural disasters; our increased use of outsourcing in foreign countries; our failure to comply with local import and export regulations in the jurisdictions in which we operate; our history of operating losses and our ability to sustain our profitability; our exposure to the credit risk of some of our customers and in weakened markets; violations of our intellectual property rights and our ability to protect our intellectual property against infringement by third parties; risk of


losing our competitive advantage; our ability to make divestitures that provide business benefits; our failure to successfully integrate recent and future acquisitions into our business; our ability to attract and retain key personnel; our restructuring and realignment activities and disruptions to our operations as a result of consolidation of our operations; product defects or problems integrating our products with other vendors’ products; disruptions in the supply of or defects in raw materials, certain key components or other goods from our suppliers; production difficulties and product delivery delays or disruptions; our failure to comply with various federal, state and foreign regulations; changes in governmental regulation of our business or products; our failure to implement new information technology systems and software successfully; our failure to realize the full value of our intangible assets; our ability to utilize our net operating loss carryforwards and other tax attributes; fluctuations in our effective tax rates; being subject to U.S. federal income taxation even though we are a non-U.S. corporation; any need for additional capital to adequately respond to business challenges or opportunities and repay or refinance our existing indebtedness, which may not be available on acceptable terms or at all; volatility in the market price for our common shares; our dependence on significant cash flow to service our indebtedness and fund our operations; our ability to access cash and other assets of our subsidiaries; the influence over our business of certain significant shareholders; provisions of our articles of incorporation may delay or prevent a change in control; our significant existing indebtedness may limit our ability to engage in certain activities; and our failure to maintain appropriate internal controls in the future.

Other important risk factors that could affect the outcome of the events set forth in these statements and that could affect the Company’s operating results and financial condition are discussed in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2013, our subsequent filings with the Securities and Exchange Commission (“SEC”), and in our future filings with the SEC. Such statements are based on the Company’s beliefs and assumptions and on information currently available to the Company. The Company disclaims any obligation to update any forward-looking statements as a result of developments occurring after the date of this document except as required by law.

About GSI

GSI Group Inc. designs, develops, manufactures and sells precision photonics and motion control components and subsystems for Original Equipment Manufacturers in the medical equipment and advanced industrial technology markets. GSI Group Inc.’s common shares are quoted on NASDAQ under the ticker symbol “GSIG”.

More information about GSI is available on the Company’s website at www.gsig.com. For additional information, please contact GSI Group Inc. Investor Relations at (781) 266-5137 or InvestorRelations@gsig.com.

GSI Group Inc.

Investor Relations Contact:

Robert J. Buckley

(781) 266-5137


GSI GROUP INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars or shares, except per share amounts)

(Unaudited)

 

     Three Months Ended,  
     March 28,
2014
    March 29,
2013
 

Sales

   $ 79,133      $ 75,071   

Cost of sales

     47,028        44,440   
  

 

 

   

 

 

 

Gross profit

     32,105        30,631   
  

 

 

   

 

 

 

Operating expenses:

    

Research and development and engineering

     5,857        5,816   

Selling, general and administrative

     19,618        18,689   

Amortization of purchased intangible assets

     1,744        2,236   

Restructuring and acquisition related costs

     818        2,428   
  

 

 

   

 

 

 

Total operating expenses

     28,037        29,169   
  

 

 

   

 

 

 

Income from operations

     4,068        1,462   

Interest income (expense), net

     (837     (898

Foreign exchange transaction gain (loss), net

     (19     1,219   

Other income (expense), net

     581        369   
  

 

 

   

 

 

 

Income from continuing operations before income taxes

     3,793        2,152   

Income tax provision

     937        403   
  

 

 

   

 

 

 

Income from continuing operations

     2,856        1,749   

Income (loss) from discontinued operations, net of tax

     (1,866     369   
  

 

 

   

 

 

 

Consolidated net income

     990        2,118   

Less: Net income attributable to non-controlling interest

     (7     (36
  

 

 

   

 

 

 

Net income attributable to GSI Group Inc.

   $ 983      $ 2,082   
  

 

 

   

 

 

 

Earnings per share from continuing operations:

    

Basic

   $ 0.08      $ 0.05   

Diluted

   $ 0.08      $ 0.05   

Earnings (loss) per share from discontinued operations:

    

Basic

   $ (0.05   $ 0.01   

Diluted

   $ (0.05   $ 0.01   

Earnings per share attributable to GSI Group Inc.:

    

Basic

   $ 0.03      $ 0.06   

Diluted

   $ 0.03      $ 0.06   

Weighted average common shares outstanding – basic

     34,227        33,983   

Weighted average common shares outstanding – diluted

     34,669        34,271   


GSI GROUP INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars)

(Unaudited)

 

     March 28,
2014
     December 31,
2013
 
ASSETS      

Current Assets

     

Cash and cash equivalents

   $ 31,741       $ 60,980   

Accounts receivable, net

     61,314         48,552   

Inventories

     63,834         58,290   

Other current assets

     19,113         17,200   

Assets of discontinued operations

     16,135         16,088   
  

 

 

    

 

 

 

Total current assets

     192,137         201,110   

Property, plant and equipment, net

     31,448         31,303   

Intangible assets, net

     102,763         65,293   

Goodwill

     115,182         71,156   

Other assets

     12,454         9,945   
  

 

 

    

 

 

 

Total assets

   $ 453,984       $ 378,807   
  

 

 

    

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY      

Current Liabilities

     

Current portion of long-term debt

   $ 7,500       $ 7,500   

Accounts payable

     26,572         24,361   

Accrued expenses and other current liabilities

     22,624         23,520   

Liabilities of discontinued operations

     7,336         6,398   
  

 

 

    

 

 

 

Total current liabilities

     64,032         61,779   
  

 

 

    

 

 

 

Long-term debt

     129,125         64,000   

Other long-term liabilities

     17,157         10,625   
  

 

 

    

 

 

 

Total liabilities

     210,314         136,404   
  

 

 

    

 

 

 

Stockholders’ Equity

     

Total GSI Group Inc. stockholders’ equity

     243,244         241,984   

Non-controlling interest

     426         419   
  

 

 

    

 

 

 

Total stockholders’ equity

     243,670         242,403   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 453,984       $ 378,807   
  

 

 

    

 

 

 


GSI GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months Ended,  
     March 28,
2014
    March 29,
2013
 

Cash flows from operating activities:

    

Consolidated net income

   $ 990      $ 2,118   

Less: Loss (income) from discontinued operations, net of tax

     1,866        (369
  

 

 

   

 

 

 

Income from continuing operations

     2,856        1,749   

Adjustments to reconcile income from continuing operations to net cash provided by continuing operations:

    

Depreciation and amortization

     4,829        5,259   

Share-based compensation

     1,439        1,531   

Deferred income taxes

     (1,990     (981

Non-cash restructuring and acquisition related charges

     171        (414

Earnings from equity investment

     (573     (361

Other non-cash items

     902        1,700   

Changes in assets and liabilities which (used) provided cash, excluding effects from businesses purchased or classified as held for sale:

    

Accounts receivable

     (4,919     (4,370

Inventories

     1,449        (452

Other operating assets and liabilities

     (1,368     2,619   
  

 

 

   

 

 

 

Net cash provided by operating activities of continuing operations

     2,796        6,280   

Net cash used in operating activities of discontinued operations

     (1,299     (1,672
  

 

 

   

 

 

 

Net cash provided by operating activities

     1,497        4,608   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property, plant and equipment

     (972     (1,605

Acquisition of business, net of cash acquired

     (92,360     (82,653

Proceeds from the sale of property, plant and equipment

     38        —     
  

 

 

   

 

 

 

Net cash used in investing activities of continuing operations

     (93,294     (84,258

Net cash used in investing activities of discontinued operations

     (617     (110
  

 

 

   

 

 

 

Net cash used in investing activities

     (93,911     (84,368
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repayments of long-term debt and revolving credit facility

     (4,875     (6,875

Borrowings under revolving credit facility

     70,000        60,000   

Payments of withholding taxes from stock-based awards

     (1,371     (639

Other financing activities

     (563     (378
  

 

 

   

 

 

 

Net cash provided by financing activities of continuing operations

     63,191        52,108   

Net cash provided by financing activities of discontinued operations

     —          —     
  

 

 

   

 

 

 

Net cash provided by financing activities

     63,191        52,108   
  

 

 

   

 

 

 

Effect of exchange rate on cash and cash equivalents

     (16     (1,799
  

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (29,239     (29,451

Cash and cash equivalents, beginning of period

     60,980        65,788   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 31,741      $ 36,337   
  

 

 

   

 

 

 


Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months Ended,  

Adjusted EBITDA (Non-GAAP)

   March 28,
2014
    March 29,
2013
 

Net income attributable to GSI Group Inc. (GAAP)

   $ 983      $ 2,082   

Interest (income) expense, net

     837        898   

Income tax provision

     937        403   

Depreciation and amortization

     4,829        5,259   

Share-based compensation

     1,439        1,531   

Restructuring and acquisition related costs

     818        2,428   

Acquisition fair value adjustments

     165        504   

Loss (income) from discontinued operations, net of tax

     1,866        (369

Other, net

     (562     (1,588
  

 

 

   

 

 

 

Adjusted EBITDA (Non-GAAP)

   $ 11,312      $ 11,148   
  

 

 

   

 

 

 

The Company defines Adjusted EBITDA, a non-GAAP financial measure, as the net income (loss) attributable to GSI Group Inc. before deducting interest (income) expense, net, income taxes, depreciation, amortization, non-cash share-based compensation, restructuring and acquisition related costs, acquisition fair value adjustments, loss (income) from discontinued operations, net of tax, and other non-operating income (expense) items, including foreign exchange gains (losses) and earnings from an equity-method investment.

In evaluating Adjusted EBITDA, you should be aware that in the future the Company may incur expenses that are the same as, or similar to, some of the adjustments in this presentation. The presentation of Adjusted EBITDA should not be construed as an inference that future results will not be affected by unusual or non-recurring items.

 

Net Debt (Non-GAAP):

   March 28,
2014
    December 31,
2013
 

Total Debt (GAAP)

   $ 136,625      $ 71,500   

Less: cash and cash equivalents

     (31,741     (60,980
  

 

 

   

 

 

 

Net Debt (Non-GAAP)

   $ 104,884      $ 10,520   
  

 

 

   

 

 

 

The Company defines Net Debt, a non-GAAP financial measure, as its total debt less its cash and cash equivalents. Management uses Net Debt to monitor the Company’s outstanding debt obligations that could not be satisfied by its cash and cash equivalents on hand.


Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands of U.S. dollars)

(Unaudited)

Adjusted EPS (Non-GAAP):

 

     Three Months Ended March 28, 2014  
     Gross Profit      Gross Profit
Margin
    Income
from
Operations
     Operating
Margin
    Income from
Continuing
Operations
before Income
Taxes
     Income from
Continuing
Operations,
Net of Tax
    Diluted
EPS from
Continuing
Operations
 

GAAP results

   $ 32,105         40.6   $ 4,068         5.1   $ 3,793       $ 2,856      $ 0.08   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Non-GAAP adjustments:

               

Amortization of intangible assets

     1,301         1.6     3,045         3.9     3,045         2,120        0.06   

Restructuring costs and other

     —           —          28         0.0     28         20        0.00   

Acquisition related costs

     —           —          790         1.0     790         550        0.02   

Acquisition fair value adjustments

     165         0.2     165         0.2     165         115        0.00   

Non-recurring income tax expenses (benefits)

     —           —          —           —          —           (721     (0.02
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total non-GAAP adjustments

     1,466         1.8     4,028         5.1     4,028         2,084        0.06   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Non-GAAP results

   $ 33,571         42.4   $ 8,096         10.2   $ 7,821       $ 4,940      $ 0.14   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Weighted average shares outstanding – Diluted

                    34,669   
                 

 

 

 
     Three Months Ended March 29, 2013  
     Gross Profit      Gross Profit
Margin
    Income
from
Operations
     Operating
Margin
    Income from
Continuing
Operations
before Income
Taxes
     Income from
Continuing
Operations,
Net of Tax
    Diluted
EPS from
Continuing
Operations
 

GAAP results

   $ 30,631         40.8   $ 1,462         1.9   $ 2,152       $ 1,749      $ 0.05   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Non-GAAP adjustments:

               

Amortization of intangible assets

     1,251         1.6     3,487         4.6     3,487         2,536        0.08   

Restructuring costs and other

     —           —          1,362         1.8     1,362         991        0.03   

Acquisition related costs

     —           —          1,066         1.5     1,066         776        0.02   

Acquisition fair value adjustments

     504         0.7     504         0.7     504         366        0.01   

Non-recurring income tax expenses (benefits)

     —           —          —           —          —           (964     (0.03
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total non-GAAP adjustments

     1,755         2.3     6,419         8.6     6,419         3,705        0.11   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Non-GAAP results

   $ 32,386         43.1   $ 7,881         10.5   $ 8,571       $ 5,454      $ 0.16   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Weighted average shares outstanding – Diluted

                 34,271   
                 

 

 

 


Non-GAAP Gross Profit and Gross Profit Margin

The calculation of non-GAAP gross profit and gross profit margin is displayed in the tables above. Non-GAAP gross profit and gross profit margin exclude the amortization of acquired intangible assets and acquisition fair value adjustments from business acquisitions because: (1) the amounts are non-cash; (2) the Company cannot influence the timing and amount of future expense recognition; and (3) excluding such expenses provides investors and management better visibility into the components of operating expenses.

Non-GAAP Income from Operations and Operating Margin

The calculation of non-GAAP income from operations and operating margin is displayed in the tables above. Non-GAAP income from operations and operating margin exclude the amortization of acquired intangible assets and acquisition fair value adjustments related to business acquisitions because: (1) the amounts are non-cash; (2) the Company cannot influence the timing and amount of future expense recognition; and (3) excluding such expenses provides investors and management better visibility into the components of operating expenses. The Company also excluded restructuring costs and other, and acquisition related costs from non-GAAP income from operations and operating margin due to the significant changes that have occurred outside of the Company’s day-to-day business in accordance with the execution of the Company’s strategy for the reasons described above in the introductory paragraphs of the “Use of Non-GAAP Financial Measures”.

Non-GAAP Income from Continuing Operations before Income Taxes

The calculation of non-GAAP income from continuing operations before income taxes is displayed in the tables above. The calculation of non-GAAP income from continuing operations before income taxes excludes amortization of acquired intangible assets and acquisition fair value adjustments related to business acquisitions, restructuring costs and other, and acquisition related costs for the reasons described for non-GAAP income from operations and operating margin above.

Non-GAAP Income from Continuing Operations, Net of Tax

The calculation of non-GAAP income from continuing operations, net of tax, is displayed in the tables above. Because pre-tax income is included in determining income from continuing operations, net of tax, the calculation of non-GAAP income from continuing operations, net of tax, also excludes amortization of acquired intangible assets and acquisition fair value adjustments related to business acquisitions, restructuring and other, and acquisition related costs for the reasons described for non-GAAP income from operations and operating margin above. In addition, the Company excluded significant non-recurring income tax expenses related to releases of valuation allowances, recognition of previously unrecognized income tax benefits due to expiration of statute of limitations, effects of changes in tax laws, effects of acquisition related tax planning actions on our effective tax rate, and the income tax effect of non-GAAP adjustments discussed above.

Non-GAAP Diluted EPS from Continuing Operations

The calculation of non-GAAP diluted EPS from continuing operations is displayed in the above tables. Because income from continuing operations, net of tax, is included in the diluted EPS calculation, the calculation of non-GAAP diluted EPS from continuing operations excludes


amortization of acquired intangible assets and acquisition fair value adjustments related to business acquisitions, restructuring costs and other, acquisition related costs, significant non-recurring income tax expenses related to releases of valuation allowances, recognition of previously unrecognized income tax benefits due to expiration of statute of limitations, effects of changes in tax laws, effects of acquisition related tax planning actions on our effective tax rate, and the income tax effect of non-GAAP adjustments for the reasons described for non-GAAP income from operations, net of tax.

* * * *