Attached files

file filename
8-K - 8-K - PLANTRONICS INC /CA/a8kearningsreleaseq116.htm



PRESS RELEASE

INVESTOR CONTACT:
Greg Klaben
Vice President of Investor Relations
(831) 458-7533
MEDIA CONTACT:
George Gutierrez
Vice President of Global Communications
(831) 458-7537


Plantronics Announces First Quarter Fiscal Year 2016 Financial Results
Revenue and Profitability in Line with Guidance; 10 Millionth Unified Communications Headset Shipped

SANTA CRUZ, CA - July 27, 2015 - Plantronics, Inc. (NYSE: PLT) today announced first quarter fiscal year 2016 financial results. Highlights of the first quarter include the following (comparisons are against the first quarter of fiscal year 2015):

Net revenues were $206.4 million compared with $216.7 million
GAAP gross margin was 52.0% compared with 52.9%
Non-GAAP gross margin was 52.4% compared with 53.2%
GAAP operating income was $29.4 million compared with $37.8 million
Non-GAAP operating income was $37.5 million compared with $44.1 million
GAAP diluted earnings per share (“EPS”) was $0.55 compared with $0.68
Non-GAAP diluted EPS was $0.67 compared with $0.78

Q1 Fiscal Year 2016 GAAP Results
 
Q1 2016
 
Q1 2015
 
Change (%)
Net revenues
$
206.4

million
 
$
216.7

million
 
(4.8
)%
Operating income
$
29.4

million
 
$
37.8

million
 
(22.2
)%
Operating margin
14.2
%
 
 
17.4
%
 
 
 
Diluted EPS
$
0.55

 
 
$
0.68

 
 
(19.1
)%

Q1 Fiscal Year 2016 Non-GAAP Results
 
Q1 2016
 
Q1 2015
 
Change (%)
Operating income
$
37.5

million
 
$
44.1

million
 
(15.1
)%
Operating margin
18.2
%
 
 
20.4
%
 
 
 
Diluted EPS
$
0.67

 
 
$
0.78

 
 
(14.1
)%












A reconciliation between our GAAP and non-GAAP results is provided in the tables at the end of this press release.


1




“Our first quarter financial results were in-line with our expectations and we executed well on the product side with the recent introduction of several innovative new products for Unified Communications, Consumer Entertainment and Gaming,” stated Ken Kannappan, President & CEO. “We significantly reduced our share count during the quarter by purchasing over five million shares through the strategic use of our line of credit with Wells Fargo and thereafter a portion of the proceeds from our $500 million senior notes offering.”
“Our quarter ending cash, cash equivalents and investments grew to $683 million principally as a result of the proceeds of our senior notes offering, offset by approximately $284 million which we used to pay off our line of credit and to repurchase additional shares of our stock,” stated Pam Strayer, Senior Vice President and Chief Financial Officer. “On a constant currency basis, our overall revenue declined by 1%, but our Enterprise revenues grew by 3%.”
Enterprise net revenues were down slightly to $151.8 million in the first quarter of fiscal year 2016 compared with $152.4 million in the first quarter of fiscal year 2015.
Consumer net revenues were $54.6 million in the first quarter of fiscal year 2016, down from $64.3 million in the first quarter of fiscal year 2015, due primarily to a decline in mono Bluetooth demand and reduced sales of stereo Bluetooth products.

Plantronics Announces Quarterly Dividend of $0.15
We are also announcing that we have declared a quarterly dividend of $0.15 per common share, to be paid on September 10, 2015 to all shareholders of record as of the close of business on August 20, 2015.

Business Outlook
The following statements are based on our current expectations and many of these statements are forward-looking. Actual results are subject to a variety of risks and uncertainties and may differ materially from our expectations.
We have a “book and ship” business model whereby we fulfill the majority of orders received within 48 hours of receipt of those orders. However, our backlog is occasionally subject to cancellation or rescheduling by our customers on short notice with little or no penalty. Therefore, there is a lack of meaningful correlation between backlog at the end of a fiscal period and net revenues in a succeeding fiscal period.
Our business is inherently difficult to forecast, particularly with continuing uncertainty in regional economic conditions and currency fluctuations, and there can be no assurance that expectations of incoming orders over the balance of the current quarter will materialize.
Subject to the foregoing, we currently expect the following range of financial results for the second quarter of fiscal year 2016:

Net revenues of $202 million to $212 million; 
GAAP operating income of $25 million to $29 million;
Non-GAAP operating income of $34 million to $38 million, excluding the impact of $9 million from stock-based compensation and purchase accounting amortization from GAAP operating income;
Assuming approximately 35 million diluted average weighted shares outstanding:
GAAP diluted EPS of $0.39 to $0.47; 
Non-GAAP diluted EPS of $0.58 to $0.66; and
Cost of stock-based compensation and purchase accounting amortization to be approximately $0.19 per diluted share.

Please see our updated Investor Relations Presentation available on our corporate website at www.plantronics.com/ir.

Conference Call Scheduled to Discuss Financial Results
We have scheduled a conference call to discuss first quarter fiscal 2016 financial results. The conference call will take place today, July 27, 2015, at 2:00 PM (Pacific Time). All interested investors and potential investors in our stock are invited to participate. To listen to the call, please dial in five to ten minutes prior to the scheduled starting time and refer to the “Plantronics Conference Call.”  Participants from North America should call (888) 301-8736 and other participants should call (706) 634-7260.
A replay of the call with the conference ID # 67985908 will be available until August 27, 2015 at (855) 859-2056 or (800) 585-8367 for callers from North America and at (404) 537-3406 for all other callers. The conference call will also be simultaneously webcast in the Investor Relations section of our corporate website at www.plantronics.com/ir, and the webcast of the conference call will remain available on our website for one month.
A reconciliation between our GAAP and non-GAAP results is provided in the tables at the end of this press release.


2





Use of Non-GAAP Financial Information
To supplement our condensed consolidated financial statements presented on a GAAP basis, we use non-GAAP measures of operating results, which are adjusted to exclude certain non-cash expenses and charges from non-GAAP operating income, non-GAAP operating margin and non-GAAP diluted EPS, including stock-based compensation related to stock options, restricted stock and employee stock purchases made under our employee stock purchase plan, purchase accounting amortization, accelerated depreciation, and early lease termination charges, all net of the associated tax impact, tax benefits from the release of tax reserves, transfer pricing, tax deduction and tax credit adjustments, and the impact of tax law changes. We exclude these expenses from our non-GAAP measures primarily because Plantronics’ management does not believe they are part of our target operating model. We believe that the use of non-GAAP financial measures provides meaningful supplemental information regarding our performance and liquidity and helps investors compare actual results with our long-term target operating model goals. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods; however, non-GAAP financial measures are not meant to be considered in isolation or as a substitute for, or superior to, gross margin, operating income, operating margin, net income or EPS prepared in accordance with GAAP.

Safe Harbor
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements relating to (i) our estimates of GAAP and non-GAAP financial results for the second quarter of fiscal year 2016, including net revenues, operating income and diluted EPS; (ii) our estimates of stock-based compensation and purchase accounting amortization and other related charges, as well as the impact of these non-cash expenses on Non-GAAP operating income and diluted EPS for the second quarter of fiscal year 2016; and (iii) our estimate of weighted average shares outstanding for the second quarter of fiscal year 2016, in addition to other matters discussed in this press release that are not purely historical data. We do not assume any obligation to update or revise any such forward-looking statements, whether as the result of new developments or otherwise.

Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those contemplated by such statements. Among the factors that could cause actual results to differ materially from those contemplated are:
Micro and macro economic conditions in our domestic and international markets;
our ability to realize and achieve positive financial results projected to arise from UC adoption could be adversely affected by a variety of factors including the following: (i) as UC becomes more widely adopted, the risk that competitors will offer solutions that will effectively commoditize our headsets which, in turn, will reduce the sales prices for our headsets; (ii) our plans are dependent upon adoption of our UC solution by major platform providers and strategic partners such as Microsoft Corporation, Cisco Systems, Inc., Avaya, Inc., and Alcatel-Lucent, and our influence over such providers with respect to the functionality of their platforms or their product offerings, their rate of deployment, and their willingness to integrate their platforms and product offerings with our solutions is limited; (iii) delays or limitations on our ability to timely introduce solutions that are cost effective, feature-rich, stable, and attractive to our customers within forecasted development budgets; (iv) our successful implementation and execution of new and different processes involving the design, development, and manufacturing of complex electronic systems composed of hardware, firmware, and software that works seamlessly and continuously in a wide variety of environments and with multiple devices; (v) our sales model and expertise must successfully evolve to support complex integration of hardware and software with UC infrastructure consistent with changing customer purchasing expectations; (vi) as UC becomes more widely adopted we anticipate that competition for market share will increase, particularly given that some competitors may have superior technical and economic resources; (vii) UC solutions generally, or our solutions in particular, may not be adopted with the breadth and speed in the marketplace that we currently anticipate; (viii) sales cycles for more complex UC deployments are longer as compared to our traditional Enterprise products; (ix) UC may evolve rapidly and unpredictably and our inability to timely and cost-effectively adapt to those changes and future requirements may impact our profitability in this market and our overall margins; and (x) our failure to expand our technical support capabilities to support the complex and proprietary platforms in which our UC products are and will be integrated;
failure to match production to demand given long lead times and the difficulty of forecasting unit volumes and acquiring the component parts and materials to meet demand without having excess inventory or incurring cancellation charges;
volatility in prices from our suppliers, including our manufacturers located in China, have in the past and could in the future negatively affect our profitability and/or market share;
fluctuations in foreign exchange rates;


3



with respect to our stock repurchase program, prevailing stock market conditions generally, and the price of our stock specifically;
the bankruptcy or financial weakness of distributors or key customers, or the bankruptcy of or reduction in capacity of our key suppliers;
additional risk factors including: interruption in the supply of sole-sourced critical components, continuity of component supply at costs consistent with our plans, and the inherent risks of our substantial foreign operations; and
seasonality in one or more of our product categories.
For more information concerning these and other possible risks, please refer to our Annual Report on Form 10-K filed with the Securities and Exchange Commission on May 15, 2015 and other filings with the Securities and Exchange Commission, as well as recent press releases. The Securities and Exchange Commission filings can be accessed over the Internet at http://www.sec.gov/edgar/searchedgar/companysearch.html

Financial Summaries
The following related charts are provided:

About Plantronics
Plantronics is a global leader in audio communications for businesses and consumers. We have pioneered new trends in audio technology for over 50 years, creating innovative products that allow people to simply communicate. From Unified Communication solutions to Bluetooth headsets, we deliver uncompromising quality, an ideal experience, and extraordinary service. Plantronics is used by every company in the Fortune 100, as well as 911 dispatch, air traffic control and the New York Stock Exchange. For more information, please visit www.plantronics.com or call (800) 544-4660.

Plantronics and the logo design are trademarks or registered trademarks of Plantronics, Inc. The Bluetooth name and the Bluetooth trademarks are owned by Bluetooth SIG, Inc. and are used by Plantronics, Inc. under license. All other trademarks are the property of their respective owners.
  

 

PLANTRONICS, INC. / 345 Encinal Street / P.O. Box 1802 / Santa Cruz, California 95061-1802
831-426-6060 / Fax 831-426-6098


4



PLANTRONICS, INC.
 
SUMMARY CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
($ in thousands, except per share data)
 
 
 
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
June 30,
 
 
 
2015
 
2014
 
Net revenues
 
$
206,358

 
$
216,662

 
Cost of revenues
 
99,000

 
101,952

 
Gross profit
 
107,358


114,710

 
Gross profit %
 
52.0
%
 
52.9
%
 
 
 


 


 
Research, development and engineering
 
23,194

 
22,520

 
Selling, general and administrative
 
55,678

 
56,429

 
Gain from litigation settlements
 
(876
)
 
(2,000
)
 
Restructuring and other related charges
 

 

 
Total operating expenses
 
77,996

 
76,949

 
Operating income
 
29,362

 
37,761

 
Operating income %
 
14.2
%
 
17.4
%
 
 
 
 
 


 
Interest expense
 
(2,741
)
 
(8
)
 
Other non-operating income and (expense), net
 
(285
)
 
1,028

 
Income before income taxes
 
26,336

 
38,781

 
Income tax expense 
 
5,108

 
10,109

 
Net income
 
$
21,228


$
28,672

 
 
 
 
 


 
% of net revenues
 
10.3
%
 
13.2
%
 
 
 
 
 
 
 
Earnings per common share:
 
 
 
 
 
Basic
 
$
0.56

 
$
0.69

 
Diluted
 
$
0.55

 
$
0.68

 
 
 
 
 
 
 
Shares used in computing earnings per common share:
 
 
 
 
 
Basic
 
38,002

 
41,619

 
Diluted
 
38,943


42,466

 
 
 
 
 
 
 
Effective tax rate
 
19.4
%
 
26.1
%
 


5



PLANTRONICS, INC.
 
SUMMARY CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
($ in thousands)
 
 
 
 
 
 
 
UNAUDITED CONSOLIDATED BALANCE SHEETS
 
 
 
 
 
 
 
June 30,
 
March 31,
 
 
 
2015
 
2015
 
ASSETS
 
 
 
 
 
Cash and cash equivalents
 
$
475,379

 
$
276,850

 
Short-term investments
 
114,615

 
97,859

 
Total cash, cash equivalents and short-term investments
 
589,994

 
374,709

 
Accounts receivable, net
 
127,160

 
136,581

 
Inventory, net
 
55,918

 
56,676

 
Deferred tax assets
 
6,376

 
6,564

 
Other current assets
 
25,866

 
28,124

 
Total current assets
 
805,314

 
602,654

 
Long-term investments
 
92,753

 
107,590

 
Property, plant and equipment, net
 
139,074

 
139,413

 
Goodwill and purchased intangibles, net
 
16,015

 
16,077

 
Other assets
 
6,530

 
10,308

 
Total assets
 
$
1,059,686

 
$
876,042

 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
Accounts payable
 
$
38,398

 
$
32,781

 
Accrued liabilities
 
55,485

 
62,041

 
Total current liabilities
 
93,883

 
94,822

 
Long-term debt, net of issuance costs
 
488,524

 

 
Long-term income taxes payable
 
11,999

 
12,984

 
Revolving line of credit
 

 
34,500

 
Other long-term liabilities
 
8,832

 
6,339

 
Total liabilities
 
603,238

 
148,645

 
Stockholders' equity
 
456,448

 
727,397

 
Total liabilities and stockholders' equity
 
$
1,059,686

 
$
876,042

 
 
 
 
 
 
 




6




PLANTRONICS, INC.
 
SUMMARY CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
($ in thousands, except per share data)
 
 
 
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
June 30,
 
 
 
2015
 
2014
 
Cash flows from operating activities
 
 
 
 
 
Net Income
 
$
21,228

 
$
28,672

 
Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
Depreciation and amortization
 
4,986

 
4,624

 
Amortization of debt issuance cost
 
121

 

 
Stock-based compensation
 
8,050

 
6,305

 
Excess tax benefit from stock-based compensation
 
(2,391
)
 
(992
)
 
Deferred income taxes
 
4,146

 
2,715

 
Provision for excess and obsolete inventories
 
402

 
379

 
Other operating activities
 
4,537

 
581

 
Changes in assets and liabilities:
 
 
 

 
Accounts receivable, net
 
8,579

 
(12,631
)
 
Inventory, net
 
358

 
(3,983
)
 
Current and other assets
 
(2,869
)
 
(970
)
 
Accounts payable
 
4,958

 
5,995

 
Accrued liabilities
 
(6,212
)
 
(4,520
)
 
Income taxes
 
(2,419
)
 
3,363

 
Cash provided by operating activities
 
43,474

 
29,538

 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
Proceeds from sale of investments
 
16,375

 
5,014

 
Proceeds from maturities of investments
 
25,425

 
50,900

 
Purchase of investments
 
(43,834
)
 
(54,867
)
 
Capital expenditures
 
(3,966
)
 
(7,312
)
 
Cash used for investing activities
 
(6,000
)
 
(6,265
)
 
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
Repurchase of common stock
 
(284,444
)
 
(12,438
)
 
Employees' tax withheld and paid for restricted stock and restricted stock units
 
(9,903
)
 
(5,787
)
 
Proceeds from issuances under stock-based compensation plans
 
3,077

 
2,832

 
Proceeds from revolving line of credit
 
155,749

 

 
Repayments of revolving line of credit
 
(190,249
)
 

 
Proceeds from bonds issuance, net

489,670



 
Payment of cash dividends
 
(5,828
)
 
(6,389
)
 
Excess tax benefit from stock-based compensation
 
2,391

 
992

 
Cash provided by (used for) financing activities
 
160,463

 
(20,790
)
 
 
 
 
 
 
 
Effect of exchange rate changes on cash and cash equivalents
 
592

 
63

 
Net increase (decrease) in cash and cash equivalents
 
198,529

 
2,546

 
Cash and cash equivalents at beginning of period
 
276,850

 
232,704

 
Cash and cash equivalents at end of period
 
$
475,379

 
$
235,250

 
 
 

 


 



7




PLANTRONICS, INC.
 
UNAUDITED RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES
 
($ in thousands, except per share data)
 
 
 
 
 
 
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS DATA
 
 
 
 
 
 
 
Three Months Ended
 
 
June 30,
 
 
2015
 
2014
 
GAAP Gross profit
$
107,358

 
$
114,710

 
Stock-based compensation
779

 
535

 
Non-GAAP Gross profit
$
108,137

 
$
115,245

 
Non-GAAP Gross profit %
52.4
%
 
53.2
%
 
 
 
 
 
 
GAAP Research, development and engineering
$
23,194

 
$
22,520

 
Stock-based compensation
(2,359
)
 
(1,751
)
 
Purchase accounting amortization
(62
)
 
(50
)
 
Non-GAAP Research, development and engineering
$
20,773

 
$
20,719

 
 
 
 
 
 
GAAP Selling, general and administrative
$
55,678

 
$
56,429

 
Stock-based compensation
(4,912
)
 
(4,019
)
 
Non-GAAP Selling, general and administrative
$
50,766

 
$
52,410

 
 
 
 
 
 
GAAP Operating expenses
$
77,996

 
$
76,949

 
Stock-based compensation
(7,271
)
 
(5,770
)
 
Purchase accounting amortization
(62
)
 
(50
)
 
Non-GAAP Operating expenses
$
70,663

 
$
71,129

 
 
 
 
 
 
     
     


8



PLANTRONICS, INC.
 
UNAUDITED RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES
 
($ in thousands, except per share data)
 
 
 
 
 
 
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS DATA (CONTINUED)
 
 
 
 
 
 
 
Three Months Ended
 
 
June 30,
 
 
2015
 
2014
 
GAAP Operating income
$
29,362

 
$
37,761

 
Stock-based compensation
8,050

 
6,305

 
Purchase accounting amortization
62

 
50

 
Non-GAAP Operating income
$
37,474

 
$
44,116

 
 
 
 
 
 
GAAP Net income
$
21,228

 
$
28,672

 
Stock-based compensation
8,050

 
6,305

 
Purchase accounting amortization
62

 
50

 
Income tax effect of above items
(2,338
)
 
(1,800
)
 
Income tax effect of unusual tax items
(994
)
(1 
) 
(273
)
(1 
) 
Non-GAAP Net income
$
26,008

 
$
32,954

 
 
 
 
 
 
GAAP Diluted earnings per common share
$
0.55

 
$
0.68

 
Stock-based compensation
0.21

 
0.15

 
Income tax effect
(0.09
)
 
(0.05
)
 
Non-GAAP Diluted earnings per common share
$
0.67

 
$
0.78

 
 
 
 
 
 
Shares used in diluted earnings per common share calculation
38,943

 
42,466

 

(1) 
Excluded amount represents tax benefits from the release of tax reserves.

Use of Non-GAAP Financial Information
To supplement our condensed consolidated financial statements presented on a GAAP basis, we use non-GAAP measures of operating results, which are adjusted to exclude certain non-cash expenses and charges from non-GAAP operating income, non-GAAP operating margin and non-GAAP diluted EPS, including stock-based compensation related to stock options, restricted stock and employee stock purchases made under our employee stock purchase plan, purchase accounting amortization, accelerated depreciation, and early lease termination charges, all net of the associated tax impact, tax benefits from the release of tax reserves, transfer pricing, tax deduction and tax credit adjustments, and the impact of tax law changes.  We exclude these expenses from our non-GAAP measures primarily because Plantronics’ management does not believe they are part of our target operating model.  We believe that the use of non-GAAP financial measures provides meaningful supplemental information regarding our performance and liquidity and helps investors compare actual results with our long-term target operating model goals.  We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods; however, non-GAAP financial measures are not meant to be considered in isolation or as a substitute for, or superior to, gross margin, operating income, operating margin, net income or EPS prepared in accordance with GAAP. 


9



Summary of Unaudited Reconciliations of GAAP Measures to Non-GAAP Measures and other Unaudited GAAP Data

 
 
 
($ in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
Q115
 
Q215
 
Q315
 
Q415
 
Q116
 
GAAP Gross profit
 
$
114,710

 
$
117,827

 
$
119,916

 
$
109,166

 
$
107,358

 
Stock-based compensation
 
535

 
668

 
685

 
695

 
779

 
Non-GAAP Gross profit
 
$
115,245

 
$
118,495

 
$
120,601

 
$
109,861


$
108,137

 
Non-GAAP Gross profit %
 
53.2
%
 
54.9
%
 
52.0
%
 
54.7
%
 
52.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Operating expenses
 
$
76,949

 
$
79,969

 
$
79,302

 
$
76,314

 
$
77,996

 
Stock-based compensation
 
(5,770
)
 
(6,719
)
 
(6,745
)
 
(6,774
)
 
(7,271
)
 
Purchase accounting amortization
 
(50
)
 
(61
)
 
(64
)
 
(63
)
 
(62
)
 
Non-GAAP Operating expenses
 
$
71,129

 
$
73,189

 
$
72,493

 
$
69,477


$
70,663

 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Operating income
 
$
37,761

 
$
37,858

 
$
40,614

 
$
32,852

 
$
29,362

 
Stock-based compensation
 
6,305

 
7,387

 
7,430

 
7,469


8,050

 
Purchase accounting amortization
 
50

 
61

 
64

 
63


62

 
Non-GAAP Operating income
 
$
44,116

 
$
45,306

 
$
48,108

 
$
40,384


$
37,474

 
Non-GAAP Operating income %
 
20.4
%
 
21.0
%
 
20.8
%
 
20.1
%
 
18.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Income before income taxes
 
$
38,781

 
$
37,173

 
$
38,596

 
$
30,701

 
$
26,336

 
Stock-based compensation
 
6,305

 
7,387

 
7,430

 
7,469


8,050

 
Purchase accounting amortization
 
50

 
61

 
64

 
63


62

 
Non-GAAP Income before income taxes
 
$
45,136

 
$
44,621

 
$
46,090

 
$
38,233


$
34,448

 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Income tax expense
 
$
10,109

 
$
9,752

 
$
8,212

 
$
4,877

 
$
5,108

 
Income tax effect of above items
 
1,800

 
2,250

 
2,204

 
2,252

 
2,338

 
Income tax effect of unusual tax items
 
273

 
74

 
2,028

 
489

 
994

 
Non-GAAP Income tax expense
 
$
12,182

 
$
12,076

 
$
12,444

 
$
7,618


$
8,440

 
Non-GAAP Income tax expense as a % of Non-GAAP Income before income taxes
 
27.0
%
 
27.1
%
 
27.0
%
 
19.9
%
 
24.5
%
 


10



Summary of Unaudited Reconciliations of GAAP Measures to Non-GAAP Measures and other Unaudited GAAP Data (Continued)
 
($ in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
Q115
 
Q215
 
Q315
 
Q415
 
Q116
 
GAAP Net income
 
$
28,672

 
$
27,421

 
$
30,384

 
$
25,824

 
$
21,228

 
Stock-based compensation
 
6,305

 
7,387

 
7,430

 
7,469

 
8,050

 
Purchase accounting amortization
 
50

 
61

 
64

 
63

 
62

 
Income tax effect of above items
 
(1,800
)
 
(2,250
)
 
(2,204
)
 
(2,252
)
 
(2,338
)
 
Income tax effect of unusual tax items
 
(273
)
 
(74
)
 
(2,028
)
 
(489
)
 
(994
)
 
Non-GAAP Net income
 
$
32,954

 
$
32,545

 
$
33,646

 
$
30,615


$
26,008

 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Diluted earnings per common share
 
$
0.68

 
$
0.65

 
$
0.71

 
$
0.61

 
$
0.55

 
Stock-based compensation
 
0.15

 
0.17

 
0.18

 
0.17

 
0.21

 
Income tax effect
 
(0.05
)
 
(0.05
)
 
(0.10
)
 
(0.06
)
 
(0.09
)
 
Non-GAAP Diluted earnings per common share
 
$
0.78

 
$
0.77

 
$
0.79

 
$
0.72


$
0.67

 
 
 
 
 
 
 
 
 
 
 
 
 
Shares used in diluted earnings per common share calculation
 
42,466

 
42,505

 
42,700

 
42,482

 
38,943

 
 
 
 
 
 
 
 
 
 
 
 
 
SUMMARY OF UNAUDITED GAAP DATA
 
 
 
 
 
 
 
 
 
 
 
($ in thousands)
 
 
 
 
 
 
 
 
 
 
 
Net revenues from unaffiliated customers:
 
 
 
 
 
 
 
 
 
 
 
Enterprise
 
$
152,354

 
$
156,680

 
$
161,591

 
$
148,660

 
$
151,757

 
Consumer
 
64,308

 
59,125

 
70,190

 
52,102

 
54,601

 
Total net revenues
 
$
216,662

 
$
215,805

 
$
231,781

 
$
200,762


$
206,358

 
Net revenues by geographic area from unaffiliated customers:
 
 
 
 
 
 
 
 
 
 
 
Domestic
 
$
124,467

 
$
123,697

 
$
123,092

 
$
116,351

 
$
117,578

 
International
 
92,195

 
92,108

 
108,689

 
84,411

 
88,780

 
Total net revenues
 
$
216,662

 
$
215,805

 
$
231,781

 
$
200,762


$
206,358

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance Sheet accounts and metrics:
 
 
 
 
 
 
 
 
 
 
 
Accounts receivable, net
 
$
150,765

 
$
140,427

 
$
157,322

 
$
136,581

 
$
127,160

 
Days sales outstanding (DSO)
 
63

 
59

 
61

 
61

 
55

 
Inventory, net
 
$
60,968

 
$
63,551

 
$
57,724

 
$
56,676

 
$
55,918

 
Inventory turns
 
6.7

 
6.2

 
7.8

 
6.5

 
7.1

 


11