Attached files

file filename
8-K - 8-K - HAEMONETICS CORPq2sep2018form8-k.htm
image0a05.jpg

 
 
 
Exhibit 99.1
 
 
 
 
Earnings Release FY18 Q2
Investor Contact
Media Contact
 
 
Gerry Gould, VP-Investor Relations
Carla Burigatto, VP-Communications
 
 
(781) 356-9402
(781) 348-7263
 
 
gerry.gould@haemonetics.com
carla.burigatto@haemonetics.com
 
 
 
 

Haemonetics Reports 2nd Quarter Results and Raises Fiscal 2018 Guidance;
Launches Strategic Initiative

Braintree, MA, November 7, 2017 - Haemonetics Corporation (NYSE: HAE) reported financial results for its second quarter and first half fiscal 2018 ended September 30, 2017:
 
 
2nd Quarter 2018
 
1st Half 2018
Revenue
 
$225 million, +2.3%
 
$436 million, +1.4%
Net income per diluted share
 
$0.38
 
$0.76
Adjusted net income per diluted share
 
$0.48
 
$0.82
Cash flow from operating activities
 
$ 59 million
 
$ 97 million
Free cash flow before restructuring and turnaround
 
$ 46 million
 
$75 million

Second quarter and first half fiscal 2018 revenue growth was negatively impacted by $1.8 million and $3.0 million, respectively, as a result of the recent divestiture of the SEBRA line of benchtop and hand held sealers.

Chris Simon, Haemonetics’ CEO, stated: “In the first half of fiscal 2018, we grew revenue 1.4% and adjusted net income 18%. Our turnaround is on track, our strategy is working and we are raising our fiscal 2018 adjusted earnings per share and free cash flow guidance. We are launching a comprehensive Complexity Reduction Initiative to further improve our productivity and allow us to intensify the investments we are making to fuel our growth.”

GAAP RESULTS

Second quarter fiscal 2018 revenue of $225.4 million was up 2.3% and first half fiscal 2018 revenue of $436.3 million was up 1.4%, compared to the same periods of fiscal 2017. Reported business unit revenue and revenue growth rates versus the prior fiscal year periods were as follows ($ million):
 
2nd Quarter 2018
 
1st Half 2018
Plasma
$109.8
6.0%
 
$211.3
5.0%
Hospital
$43.9
3.5%
 
$87.8
4.8%
      Hospital: Hemostasis Management
$18.1
10.1%
 
$35.7
12.4%
      Hospital: Cell Processing
$25.8
(0.7)%
 
$52.1
0.1%
Blood Center
$71.7
(3.4)%
 
$137.3
(5.5)%

1

image0a05.jpg


Second quarter fiscal 2018 gross margin was 46.4%, down 90 bps as compared with the same quarter of the prior year. Operating expenses were $80.3 million, up $0.9 million or 1.1%. Approximately $5.6 million and $1.6 million of restructuring and turnaround costs were included in operating expenses in the second quarters of fiscal 2018 and 2017, respectively. Operating income was $24.3 million, down $0.5 million or 2.2%, while operating margin was 10.8%, down 50 bps as compared with the same quarter of fiscal 2017. Second quarter fiscal 2018 net income was $20.1 million, up 1.4% over the prior year quarter, and the Company reported earnings per diluted share of $0.38 in the second quarters of the current and prior fiscal years.

ADJUSTED RESULTS

On a constant currency basis, revenue for the second quarter of fiscal 2018 was up 2.1% over the second quarter of fiscal 2017 and up 1.5% over the first half of fiscal 2017. Business unit revenue growth rates in constant currency versus the prior fiscal year periods were as follow:
 
2nd Quarter 2018
 
1st Half 2018
Plasma
5.7%
 
5.0%
Hospital
3.4%
 
5.1%
       Hospital: Hemostasis Management
10.4%
 
13.4%
       Hospital: Cell Processing
(0.8)%
 
0.4%
Blood Center
(3.8)%
 
(5.4)%

Plasma revenue growth was negatively impacted by $1.8 million in the second quarter or 1.8%, as a result of the recent divestiture of the SEBRA line of benchtop and hand held sealers. The Company reported 7% growth in Plasma disposables revenue in North America in the second quarter, including strong disposables growth partially offset by declines in Plasma liquid solutions revenue.

In the second quarter, adjusted gross margin was 46.5%, down 90 bps as compared with the same quarter of the prior year, reflecting the impact of manufacturing challenges. Adjusted operating expenses were $68.2 million, down $2.7 million or 3.7%. Adjusted operating income was $36.5 million, up $3.1 million or 9.3%, while operating margin was 16.2%, up 100 bps as compared with the same quarter of fiscal 2017.

Second quarter adjusted net income was $25.7 million, up $2.1 million or 9.1%, and adjusted earnings per share was $0.48, up 4.3% versus $0.46 in the second quarter of fiscal 2017.

BALANCE SHEET AND CASH FLOW

Cash on hand at the end of the first half of fiscal 2018 was $203.6 million, an increase of $64.1 million. First half fiscal 2018 free cash flow was $69.5 million, including net restructuring and turnaround funding requirements, and $75.3 million before such funding. In fiscal 2017, first half free cash flow was $28.5 million, including net restructuring and turnaround funding requirements, and $41.3 million before such funding.


2

image0a05.jpg

RESTRUCTURING AND TURNAROUND EXPENSES, DEAL AMORTIZATION AND GAIN ON DIVESTITURE

The Company incurred $5.8 million of restructuring and turnaround expenses in the second quarter of fiscal 2018 and $1.6 million of such expenses in the second quarter of fiscal 2017. Deal amortization expenses of $6.5 million and $7.0 million were recorded in the second quarters of fiscal 2018 and 2017, respectively. In the first halves of fiscal 2018 and 2017, the Company incurred $8.3 million and $20.4 million, respectively, of restructuring and turnaround expenses. First half deal amortization expenses were $13.0 million in fiscal 2018 and $14.1 million in fiscal 2017.

Restructuring and turnaround expenses and deal amortization expenses were excluded from the computation of adjusted earnings. Also excluded from first half fiscal 2018 adjusted earnings was a gain of $8.0 million, or $0.09 per share, realized upon the divestiture of the Company’s SEBRA line of benchtop and hand held sealers.

FISCAL 2018 GUIDANCE

Fiscal 2018 revenue is expected to approximate fiscal 2017 revenue, consistent with previous guidance, and business unit revenue growth guidance is unchanged: Plasma 3-5%, Hospital 7-10% and Blood Center (7-10%).

The Company expects a high single-digit growth rate for Plasma disposables in North America. Based on first half performance, the Company is raising its fiscal 2018 adjusted earnings and free cash flow guidance:
 
 
Original
 
Revised
Operating Margin (GAAP)
 
10 - 11%
 
7 - 8%
Earnings per Share (GAAP)
 
Not provided
 
$1.05 - $1.15
Adjusted Operating Margin
 
13 - 14%
 
14 - 15%
Adjusted Earnings per Share
 
$1.55 - $1.65
 
$1.65 - $1.75
Free Cash Flow, Before Restructuring & Turnaround
 
$35 - $55 million
 
~ $100 million

The Company expects implied second half fiscal 2018 adjusted earnings per share growth to be lower in the third fiscal quarter than in the fourth quarter. The fiscal 2018 guidance ranges provided include anticipated investments:
 
 
Original
 
Revised
Capital expenditures
 
$55 - 65 million
 
$40 - 50 million
Operating expenses, net of tax benefit
 
15 - 25 million
 
15 - 25 million
Investments
 
$70 - 90 million
 
$55 - 75 million

On an after-tax basis, operating expense investments represent $0.40-$0.50 earnings per share.


3

image0a05.jpg

STRATEGIC INITIATIVE

The Company announced its Complexity Reduction Initiative, a strategic restructuring effort designed to improve operational performance and reduce cost, freeing up resources to invest in accelerated growth. It is a comprehensive, global program that is looking at all aspects of the cost base and an important next step in the Company’s multi-year, multi-phase turnaround.

Mr. Simon commented: “These are purposeful actions to streamline the way we work and enable us to better serve our customers, pursue our growth priorities and create an engaging and results-driven culture.”

The Company plans to invest savings in growth areas such as the launch of NexSys PCS, clinical trials for hospital-based products, manufacturing capacity for equipment and disposables, additional sales and clinical representatives, and employee development.

The majority of the savings generated by this restructuring program are expected to come from cost reductions such as direct materials, indirect spending, facilities and freight. The remainder is expected to come from the reduction of approximately 350 positions globally, which will be accomplished primarily through voluntary and involuntary separations. The workforce reduction will exclude certain identified critical roles in direct selling and clinical support, hourly plant workers and employees involved in critical, time bound projects, as the Company remains committed to ensuring effective ongoing business operations and strong customer service. The headcount actions will be communicated and acted upon by the end of fiscal 2018.

The program is expected to be completed over the next 30 months and to deliver $80 million in annual run rate savings by the end of fiscal 2020. Savings from the program are expected to be minimal in fiscal 2018. The Company expects to incur restructuring charges of $50-$60 million, which will be excluded from adjusted earnings.

WEBCAST CONFERENCE CALL AND RESULTS ANALYSIS

Haemonetics will host a webcast to discuss second quarter fiscal 2018 results on Tuesday, November 7, 2017 at 8:00am Eastern Time. Interested parties may participate at: https://edge.media-server.com/m6/p/cuu23zsw.

The Company is posting this press release to its Investor Relations website, in addition to results analyses that will be referenced on the webcast. The analyses can be accessed by the following direct link:http://phx.corporate-ir.net/External.File?item=UGFyZW50SUQ9MzgzNzYzfENoaWxkSUQ9LTF8VHlwZT0z&t=1&cb=636361519555255111.

About Haemonetics

Haemonetics (NYSE: HAE) is a global healthcare company dedicated to providing a suite of innovative hematology products and solutions for customers, to help them improve patient care and reduce the cost of healthcare. Our technology addresses important medical markets: blood and plasma component collection, the surgical suite, and hospital transfusion services. To learn more about Haemonetics, visit www.haemonetics.com.

4

image0a05.jpg


Forward Looking Statements

Any statements contained in this press release that do not describe historical facts may constitute forward-looking statements. Forward-looking statements in this press release may include, without limitation, statements regarding (i) plans and objectives of management for operations of the Company, including plans or objectives related to the development and commercialization of, and regulatory approvals related to, the Company’s products, and plans or objectives related to the Complexity Reduction Initiative, (ii) estimates or projections of financial results, financial condition, capital expenditures, capital structure or other financial items, (iii) the Company's future financial performance and (iv) the assumptions underlying or relating to any statement described in points (i), (ii) or (iii) above. Such forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon the Company's current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences.

Actual results and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements as a result of these risks and uncertainties. Factors that may influence or contribute to the inaccuracy of the forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation, our ability to implement the Complexity Reduction Initiative as planned, on the anticipated timeline and at the anticipated cost, our ability to realize the estimated savings from the Complexity Reduction Initiative, technological advances in the medical field and standards for transfusion medicine and our ability to successfully offer products that incorporate such advances and standards, product quality, market acceptance, regulatory uncertainties, including in the receipt or timing of regulatory approvals, the effect of economic and political conditions, the impact of competitive products and pricing, blood product reimbursement policies and practices, and the effect of industry consolidation as seen in the plasma market.  These and other factors are identified and described in more detail in the Company's filings with the SEC. The Company does not undertake to update these forward-looking statements.

MANAGEMENT’S USE OF NON-GAAP MEASURES

Management uses non-GAAP measures to monitor the financial performance of the business, make informed business decisions, establish budgets, and forecast future results. In this release, supplemental non-GAAP measures have been provided to assist investors in evaluating the performance of the Company’s core operations. When used in this release, constant currency measures the change in revenue using a constant currency conversion rate. Adjusted gross profit, operating expenses, operating income, net income and earnings per share exclude restructuring and turnaround and deal amortization expenses, and non-cash write-downs of goodwill and other intangible assets. Adjusted net income and earnings per share also exclude gains and losses on asset dispositions. Free cash flow is defined as cash provided by operating activities less capital expenditures, net of the proceeds from the sale of property, plant and equipment. Reconciliations of these measures to their most comparable GAAP measure are included at the end of the financial sections of this press release as well as on the Company’s website at www.haemonetics.com.

5

image0a05.jpg

 
Haemonetics Corporation Financial Summary
Condensed Consolidated Statements of Income for the Second Quarter of FY18 and FY17
(Data in thousands, except per share data)
 
 
 
 
 
 
 
 
 
9/30/2017
 
10/1/2016
 
% Inc/(Dec)
 
 
 
 
vs Prior Year
 
 
(unaudited)
 
 
Net revenues
$
225,377

 
$
220,253

 
2.3%
Gross profit
104,562

 
104,248

 
0.3%
 
 
 
 
 
 
 
 
R&D
7,521

 
8,336

 
(9.8)%
 
S,G&A
72,783

 
71,118

 
2.3%
Operating expenses
80,304

 
79,454

 
1.1%
 
 
 
 
 
 
 
Operating income
24,258

 
24,794

 
(2.2)%
 
 
 
 
 
 
 
Interest and other expense, net
(1,397
)
 
(1,962
)
 
(28.8)%
Income before taxes
22,861

 
22,832

 
0.1%
 
 
 
 
 
 
 
Tax expense
2,759

 
3,007

 
(8.2)%
 
 
 
 
 
 
 
Net income
$
20,102

 
$
19,825

 
1.4%
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per common share assuming dilution
$
0.38

 
$
0.38

 
—%
 
 
 
 
 
 
 
Weighted average number of shares:
 
 
 
 
 
 
Basic
52,619

 
51,378

 
 
 
Diluted
52,981

 
51,701

 
 
 
 
 
 
 
 
 
Profit Margins:
 
 
 
 
Inc/(Dec) vs prior year profit margin %
Gross profit
46.4
%
 
47.3
%
 
(0.9)%
R&D
3.3
%
 
3.8
%
 
(0.5)%
S,G&A
32.3
%
 
32.3
%
 
—%
Operating income
10.8
%
 
11.3
%
 
(0.5)%
Income before taxes
10.1
%
 
10.4
%
 
(0.3)%
Net income
8.9
%
 
9.0
%
 
(0.1)%





6

image0a05.jpg

Haemonetics Corporation Financial Summary
Condensed Consolidated Statements of Income for Year-to-Date FY18 and FY17
(Data in thousands, except per share data)
 
 
 
 
 
 
 
 
 
9/30/2017
 
10/1/2016
 
% Inc/(Dec)
 
 
 
 
vs Prior Year
 
 
(unaudited)
 
 
Net revenues
$
436,328

 
$
430,209

 
1.4%
Gross profit
196,227

 
195,304

 
0.5%
 
 
 
 
 
 
 
 
R&D
15,714

 
19,773

 
(20.5)%
 
S,G&A
139,644

 
158,618

 
(12.0)%
Operating expenses
155,358

 
178,391

 
(12.9)%
 
 
 
 
 
 
 
Operating income
40,869

 
16,913

 
n/m
 
 
 
 
 
 
 
Gain on divestiture
8,000

 

 
n/m
Interest and other expense, net
(2,756
)
 
(4,139
)
 
(33.4)%
Income before taxes
46,113

 
12,774

 
n/m
 
 
 
 
 
 
 
Tax expense
5,874

 
3,295

 
78.3%
 
 
 
 
 
 
 
Net income
$
40,239

 
$
9,479

 
n/m
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per common share assuming dilution
$
0.76

 
$
0.18

 
n/m
 
 
 
 
 
 
 
Weighted average number of shares:
 
 
 
 
 
 
Basic
52,531

 
51,200

 
 
 
Diluted
52,896

 
51,463

 
 
 
 
 
 
 
 
 
Profit Margins:
 
 
 
 
Inc/(Dec) vs prior year profit margin %
Gross profit
45.0
%
 
45.4
%
 
(0.4)%
R&D
3.6
%
 
4.6
%
 
(1.0)%
S,G&A
32.0
%
 
36.9
%
 
(4.9)%
Operating income
9.4
%
 
3.9
%
 
5.5%
Income before taxes
10.6
%
 
3.0
%
 
7.6%
Net income
9.2
%
 
2.2
%
 
7.0%


7

image0a05.jpg

Revenue Analysis for the Second Quarter of FY18 and FY17
(Data in thousands)
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
9/30/2017
 
10/1/2016
 
Reported growth
 
Currency impact
 
Constant currency growth (1)
 
 
(unaudited)
 
 
 
 
 
 
Revenues by geography
 
 
 
 
 
 
 
 
 
 
United States
$
138,779

 
$
130,843

 
6.1
 %
 
 %
 
6.1
 %
 
International
86,598

 
89,410

 
(3.1
)%
 
0.6
 %
 
(3.7
)%
Net revenues
$
225,377

 
$
220,253

 
2.3
 %
 
0.2
 %
 
2.1
 %
 
 
 
 
 
 
 
 
 
 
 
Revenues by business unit
 
 
 
 
 
 
 
 
 
 
Plasma
$
109,771

 
$
103,564

 
6.0
 %
 
0.3
 %
 
5.7
 %
 
Blood Center
71,710

 
74,270

 
(3.4
)%
 
0.4
 %
 
(3.8
)%
 
Cell Processing
25,764

 
25,955

 
(0.7
)%
 
0.1
 %
 
(0.8
)%
 
Hemostasis Management
18,132

 
16,464

 
10.1
 %
 
(0.3
)%
 
10.4
 %
Net revenues
$
225,377

 
$
220,253

 
2.3
 %
 
0.2
 %
 
2.1
 %
(1) Constant currency growth, a non-GAAP financial measure, measures the change in sales between the current and prior year period using a constant currency. See description of non-GAAP financial measures contained in this release.


Revenue Analysis for Year-to-Date FY18 and FY17
(Data in thousands)
 
 
 
 
 
 
 
 
 
Six Months Ended
 
 
 
 
 
 
 
 
9/30/2017
 
10/1/2016
 
Reported growth
 
Currency impact
 
Constant currency growth (1)
 
 
(unaudited)
 
 
 
 
 
 
Revenues by geography
 
 
 
 
 
 
 
 
 
 
United States
$
269,831

 
$
256,543

 
5.2
 %
 
 %
 
5.2
 %
 
International
166,497

 
173,666

 
(4.1
)%
 
(0.4
)%
 
(3.7
)%
Net revenues
$
436,328

 
$
430,209

 
1.4
 %
 
(0.1
)%
 
1.5
 %
 
 
 
 
 
 
 
 
 
 
 
Revenues by business unit
 
 
 
 
 
 
 
 
 
 
Plasma
$
211,278

 
$
201,213

 
5.0
 %
 
 %
 
5.0
 %
 
Blood Center
137,275

 
145,213

 
(5.5
)%
 
(0.1
)%
 
(5.4
)%
 
Cell Processing
52,100

 
52,031

 
0.1
 %
 
(0.3
)%
 
0.4
 %
 
Hemostasis Management
35,675

 
31,752

 
12.4
 %
 
(1.0
)%
 
13.4
 %
Net revenues
$
436,328

 
$
430,209

 
1.4
 %
 
(0.1
)%
 
1.5
 %
(1) Constant currency growth, a non-GAAP financial measure, measures the change in sales between the current and prior year period using a constant currency. See description of non-GAAP financial measures contained in this release.






8

image0a05.jpg

Condensed Consolidated Balance Sheets
(Data in thousands)
 
 
 
 
 
 
 
As of
 
 
 
9/30/2017
 
4/1/2017
 
 
 
(unaudited)
 
 
Assets
 
 
 
Cash and cash equivalents
$
203,622

 
$
139,564

Accounts receivable, net
143,693

 
152,683

Inventories, net
168,592

 
176,929

Other current assets
37,482

 
40,853

 
 
Total current assets
553,389

 
510,029

Property, plant & equipment, net
320,221

 
323,862

Intangible assets, net
169,379

 
177,540

Goodwill
211,125

 
210,841

Other assets
17,049

 
16,437

 
Total assets
$
1,271,163

 
$
1,238,709

 
 
 
 
 
 
Liabilities & Stockholders' Equity
 
 
 
Short-term debt & current maturities
$
108,589

 
$
61,022

Other current liabilities
146,410

 
150,157

 
 
Total current liabilities
254,999

 
211,179

Long-term debt
178,015

 
253,625

Other long-term liabilities
36,896

 
34,295

Stockholders' equity
801,253

 
739,610

 
Total liabilities & stockholders' equity
$
1,271,163

 
$
1,238,709



9

image0a05.jpg

Condensed Consolidated Statements of Cash Flows
(Data in thousands)
 
 
 
Six Months Ended
 
9/30/2017
 
10/1/2016
 
(unaudited)
Cash Flows from Operating Activities:
 
 
 
Net income
$
40,239

 
$
9,479

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
43,986

 
45,253

Gain on divestiture
(8,000
)
 

Stock-based compensation expense
4,199

 
4,235

Provision for losses on accounts receivable and inventory
688

 
6,902

Impairment of assets

 
2,505

Change in other non-cash operating activities
312

 
(1,241
)
Change in accounts receivable, net
10,739

 
6,807

Change in inventories, net
7,284

 
(12,661
)
Change in other working capital
(2,119
)
 
8,681

Net cash provided by operating activities
97,328

 
69,960

Cash Flows from Investing Activities:
 
 
 
Capital expenditures
(29,125
)
 
(41,624
)
Proceeds from divestiture
9,000

 

Proceeds from sale of property, plant and equipment
1,346

 
197

Net cash used in investing activities
(18,779
)
 
(41,427
)
Cash Flows from Financing Activities:
 
 
 
Debt repayments, net
(28,038
)
 
(20,086
)
Proceeds from employee stock programs
11,742

 
15,511

Net cash used in financing activities
(16,296
)
 
(4,575
)
Effect of exchange rates on cash and cash equivalents
1,805

 
(211
)
Net Change in Cash and Cash Equivalents
64,058

 
23,747

Cash and Cash Equivalents at Beginning of the Period
139,564

 
115,123

Cash and Cash Equivalents at End of Period
$
203,622

 
$
138,870

 
 
 
 
Free Cash Flow Reconciliation:
 
 
 
Cash provided by operating activities
$
97,328

 
$
69,960

Capital expenditures, net of proceeds from sale of property, plant and equipment
(27,779
)
 
(41,427
)
Free cash flow after restructuring and turnaround costs
69,549

 
28,533

Restructuring and turnaround costs
8,406

 
17,990

Tax benefit on restructuring and turnaround costs
(2,692
)
 
(5,213
)
Free cash flow before restructuring and turnaround costs
$
75,263

 
$
41,310



10

image0a05.jpg

Haemonetics Corporation Financial Summary
Reconciliation of Non-GAAP Measures

Haemonetics has presented supplemental non-GAAP financial measures as part of this earnings release. A reconciliation is provided that reconciles each non-GAAP financial measure with the most comparable GAAP measure. The presentation of non-GAAP financial measures should not be considered in isolation from, or as a substitute for, the most directly comparable GAAP measures. There are material limitations to the usefulness of non-GAAP measures on a standalone basis, including the lack of comparability to the GAAP financial results of other companies.
These measures are used by management to monitor the financial performance of the business, make informed business decisions, establish budgets and forecast future results. Performance targets for management are established based upon these non-GAAP measures. In the reconciliations below, we have removed restructuring, turnaround and other costs from our GAAP expenses. Our restructuring and turnaround costs for the periods reported are principally related to employee severance and retention, product line simplification, accelerated depreciation and other costs associated with the fiscal 2017 restructuring initiative announced May 9, 2016.
In addition to restructuring and turnaround costs, we are reporting non-GAAP earnings before deal amortization, asset impairments and gain on divestiture.
We believe this information is useful to investors because it allows for an evaluation of the Company with a focus on the performance of our core operations.

11

image0a05.jpg

Reconciliation of Adjusted Measures for the Second Quarter of FY18 and FY17
(Data in thousands except per share data)
 
Three Months Ended
 
9/30/2017
 
10/1/2016
 
(unaudited)
GAAP gross profit
$
104,562

 
$
104,248

Restructuring and turnaround costs
211

 
66

Adjusted gross profit
$
104,773

 
$
104,314

 
 
 
 
GAAP operating expenses
$
80,304

 
$
79,454

Restructuring and turnaround costs
(5,576
)
 
(1,571
)
Deal amortization
(6,504
)
 
(7,006
)
Adjusted operating expenses
$
68,224

 
$
70,877

 
 
 
 
GAAP operating income
$
24,258

 
$
24,794

Restructuring and turnaround costs
5,787

 
1,637

Deal amortization
6,504

 
7,006

Adjusted operating income
$
36,549

 
$
33,437

 
 
 
 
GAAP net income
20,102

 
19,825

Restructuring and turnaround costs
5,787

 
1,597

Deal amortization
6,504

 
7,006

Tax benefit associated with adjustments
(6,727
)
 
(4,911
)
Adjusted net income
$
25,666

 
$
23,517

 
 
 
 
GAAP net income per common share
$
0.38

 
$
0.38

Adjusted items after tax per common share assuming dilution
$
0.10

 
$
0.08

Adjusted net income per common share assuming dilution
$
0.48

 
$
0.46



12

image0a05.jpg

Reconciliation of Adjusted Measures for Year-to-Date FY18 and FY17
(Data in thousands except per share data)
 
Six Months Ended
 
9/30/2017
 
10/1/2016
 
(unaudited)
GAAP gross profit
$
196,227

 
$
195,304

Restructuring and turnaround costs
266

 
249

Impairment of assets

 
924

Adjusted gross profit
$
196,493

 
$
196,477

 
 
 
 
GAAP operating expenses
$
155,358

 
$
178,391

Restructuring and turnaround costs
(8,004
)
 
(20,204
)
Impairment of assets

 
(391
)
Deal amortization
(12,995
)
 
(14,081
)
Adjusted operating expenses
$
134,359

 
$
143,715

 
 
 
 
GAAP operating income
$
40,869

 
$
16,913

Restructuring and turnaround costs
8,270

 
20,453

Impairment of assets

 
1,315

Deal amortization
12,995

 
14,081

Adjusted operating income
$
62,134

 
$
52,762

 
 
 
 
GAAP net income
40,239

 
9,479

Restructuring and turnaround costs
8,270

 
20,413

Impairment of assets

 
1,315

Deal amortization
12,995

 
14,081

Gain on divestiture
(8,000
)
 

Tax benefit associated with adjustments
(10,366
)
 
(8,874
)
Adjusted net income
$
43,138

 
$
36,414

 
 
 
 
GAAP net income per common share
$
0.76

 
$
0.18

Adjusted items after tax per common share assuming dilution
$
0.06

 
$
0.53

Adjusted net income per common share assuming dilution
$
0.82

 
$
0.71




13