- Second Quarter 2014 Revenue of $96.9 million, 21% year-over-year growth
- Second Quarter 2014 Adjusted EBITDA from Continuing Operations of $14.5 million
- Second Quarter 2014 Earnings Per Share from Continuing Operations of $0.10
- Second Quarter 2014 Non-GAAP Earnings Per Share from Continuing Operations of $0.19
- Second Quarter 2014 Net Debt of $89.7 million
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 technology markets, today reported financial results for the
second 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, which is classified
as discontinued operations.
Second Quarter
During the second quarter of 2014, GSI generated revenue of $96.9
million, an increase of 21.5% from $79.8 million in the second quarter
of 2013. The acquisition of JADAK accounted for a 19.5% increase in
revenue year over year, and changes in foreign exchange rates
contributed to a 1.4% increase in revenue. Excluding the impact of the
JADAK acquisition and changes in foreign exchange rates, the Company's
revenue increased 0.6% compared to the second quarter of 2013.
"We are pleased to deliver another strong quarter that saw solid
commercial progress across most of our businesses, as evidenced by our
new product and customer wins and overall demand for our technologies,"
said John Roush, Chief Executive Officer. "Our Laser Products segment
was up 8.4%, our Precision Motion segment was up 6.3%, and our Medical
Technologies segment was up 57.2%, which included strong organic revenue
growth for JADAK."
In the second quarter of 2014, operating income from continuing
operations was $6.5 million, or 6.7% of revenue, compared to $5.4
million, or 6.8% of revenue, in the second quarter of 2013. The increase
in operating income from continuing operations was primarily
attributable to an increase in gross profit, lower operating expenses as
a percentage of revenue and a decrease in restructuring and acquisition
related costs.
Diluted earnings per share ("EPS") from continuing operations
was $0.10 in the second quarter of 2014, compared to $0.03 in the second
quarter of 2013. Non-GAAP earnings per share, a non-GAAP financial
measure that includes the adjustments noted in the reconciliation below,
was $0.19 in the second quarter of 2014, compared to $0.14 in the second
quarter of 2013.
Adjusted EBITDA, a non-GAAP financial measure that includes the
adjustments noted in the reconciliation below, was $14.5 million in the
second quarter of 2014, compared to $12.5 million in the second quarter
of 2013.
"While we are making great strides with our growth strategies, our
manufacturing sites are undergoing some execution challenges, as we ramp
up new product introductions, and expand capacity to support new
customer wins and meaningful increases in overall demand," said John
Roush. "However, we are investing for growth as we aggressively
implement our continuous improvement initiative across our largest
manufacturing centers."
As of June 27, 2014, cash and cash equivalents were $45.0 million, while
total debt was $134.8 million. The Company completed the second quarter
of 2014 with approximately $89.7 million of Net Debt, a non-GAAP measure
as defined in the non-GAAP reconciliation below.
Operating cash flow from continuing operations for the second quarter of
2014 was $17.1 million, compared to $14.2 million in the second quarter
of 2013. Operating cash flow from continuing operations, for the first
six months of 2014 was $19.9 million, compared to $20.5 million in the
first six months of 2013.
Financial Outlook
For the third quarter of 2014, the Company expects revenue from
continuing operations of $95 million to $97 million, an increase of 19%
to 21%, on a reported basis, compared to the third quarter of 2013. The
Company expects Adjusted EBITDA to be in the range of $14.0 million to
$15.5 million for the third quarter of 2014.
"We expect to see continued strong demand for our products and
technologies over the course of the year. We believe we are well
positioned to capture strong secular growth trends in the medical and
advanced industrial technology markets," said John Roush. "We are
confident that over time, our continuous improvement initiatives will
enable us to drive gross margin expansion and sustainable profitable
growth."
Conference Call Information
GSI Group will host a conference call on Wednesday, August 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 6443.
A playback of this conference call will be available beginning at 8:00
p.m. EDT, Wednesday, August 6, 2014. The playback phone number is (855)
859-2056 or (404) 537-3406 and the code number is 9924 6443. The
playback will remain available until 8:00 p.m. EDT, Wednesday, August
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, operating income from continuing
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, management's plans and objectives for future operations,
expenditures and product development; implementation of continuous
improvement initiatives; expectations regarding anticipated financial
performance; business prospects; anticipated sales performance; industry
trends; market conditions; 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: 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 and
successfully commercialize our innovations; failure to introduce new
products in a timely manner; 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; 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 exposure to
the credit risk of some of our customers and in weakened markets; our
reliance on third party distribution channels; 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 failure to successfully integrate recent and
future acquisitions into our business; our ability to make divestitures
that provide business benefits; 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 certain key components or other
goods from our suppliers; production difficulties and product delivery
delays or disruptions; our compliance, or 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; changes
in tax laws, and 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 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 to Original
Equipment Manufacturers ("OEM") in the medical equipment and advanced
industrial technology markets. The Company's highly engineered enabling
technologies include laser sources, beam delivery products, optical data
collection and machine vision technologies, medical visualization and
informatics solutions, and precision motion control products. It
specializes in collaborating with OEM customers to adapt its component
and subsystem technologies to deliver highly differentiated performance
in their customers' applications. 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.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In
thousands of U.S. dollars or shares, except per share amounts)
(Unaudited)
|
|
|
|
|
|
Three Months Ended,
|
|
|
|
June 27,
2014
|
|
June 28,
2013
|
|
|
|
|
|
|
|
Sales
|
|
$ 96,905
|
|
$ 79,769
|
|
Cost of sales
|
|
58,254
|
|
46,530
|
|
Gross profit
|
|
38,651
|
|
33,239
|
|
Operating expenses:
|
|
|
|
|
|
Research and development and engineering
|
|
7,525
|
|
6,115
|
|
Selling, general and administrative
|
|
21,410
|
|
19,374
|
|
Amortization of purchased intangible assets
|
|
2,876
|
|
1,617
|
|
Restructuring and acquisition related costs
|
|
360
|
|
743
|
|
Total operating expenses
|
|
32,171
|
|
27,849
|
|
|
|
|
|
|
|
Operating income from continuing operations
|
|
6,480
|
|
5,390
|
|
Interest income (expense), net
|
|
(1,375)
|
|
(921)
|
|
Foreign exchange transaction gain (loss), net
|
|
(61)
|
|
(459)
|
|
Other income (expense), net
|
|
419
|
|
293
|
|
Income from continuing operations before income taxes
|
|
5,463
|
|
4,303
|
|
Income tax provision
|
|
2,057
|
|
3,018
|
|
Income from continuing operations
|
|
3,406
|
|
1,285
|
|
Loss from discontinued operations, net of tax
|
|
(2,678)
|
|
(1,827)
|
|
Loss on disposal of discontinued operations, net of tax
|
|
—
|
|
(311)
|
|
Consolidated net income (loss)
|
|
728
|
|
(853)
|
|
Less: Net income attributable to non-controlling interest
|
|
(3)
|
|
(18)
|
|
Net income (loss) attributable to GSI Group Inc.
|
|
$ 725
|
|
$ (871)
|
|
|
|
|
|
|
|
Earnings per share from continuing operations:
|
|
|
|
|
|
Basic
|
|
$ 0.10
|
|
$ 0.03
|
|
Diluted
|
|
$ 0.10
|
|
$ 0.03
|
|
|
|
|
|
|
|
Loss per share from discontinued operations:
|
|
|
|
|
|
Basic
|
|
$ (0.08)
|
|
$ (0.06)
|
|
Diluted
|
|
$ (0.08)
|
|
$ (0.06)
|
|
|
|
|
|
|
|
Earnings (loss) per share attributable to GSI Group Inc.:
|
|
|
|
|
|
Basic
|
|
$ 0.02
|
|
$ (0.03)
|
|
Diluted
|
|
$ 0.02
|
|
$ (0.03)
|
|
|
|
|
|
|
|
Weighted average common shares outstanding – basic
|
|
34,378
|
|
34,088
|
|
Weighted average common shares outstanding – diluted
|
|
34,707
|
|
34,285
|
GSI GROUP INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In
thousands of U.S. dollars)
(Unaudited)
|
|
|
|
|
|
June 27,
2014
|
|
December 31,
2013
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ 45,007
|
|
$ 60,980
|
|
Accounts receivable, net
|
|
57,028
|
|
48,552
|
|
Inventories
|
|
64,550
|
|
58,290
|
|
Other current assets
|
|
19,435
|
|
17,200
|
|
Assets of discontinued operations
|
|
13,022
|
|
16,088
|
|
Total current assets
|
|
199,042
|
|
201,110
|
|
Property, plant and equipment, net
|
|
40,159
|
|
31,303
|
|
Intangible assets, net
|
|
98,024
|
|
65,293
|
|
Goodwill
|
|
115,584
|
|
71,156
|
|
Other assets
|
|
12,980
|
|
9,945
|
|
Total assets
|
|
$ 465,789
|
|
$ 378,807
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
Current portion of long-term debt
|
|
$ 7,500
|
|
$ 7,500
|
|
Accounts payable
|
|
28,440
|
|
24,361
|
|
Accrued expenses and other current liabilities
|
|
23,036
|
|
23,520
|
|
Liabilities of discontinued operations
|
|
7,542
|
|
6,398
|
|
Total current liabilities
|
|
66,518
|
|
61,779
|
|
Long-term debt
|
|
127,250
|
|
64,000
|
|
Other long-term liabilities
|
|
25,520
|
|
10,625
|
|
Total liabilities
|
|
219,288
|
|
136,404
|
|
Stockholders' Equity
|
|
|
|
|
|
Total GSI Group Inc. stockholders' equity
|
|
246,072
|
|
241,984
|
|
Non-controlling interest
|
|
429
|
|
419
|
|
Total stockholders' equity
|
|
246,501
|
|
242,403
|
|
Total liabilities and stockholders' equity
|
|
$ 465,789
|
|
$ 378,807
|
GSI GROUP INC.
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS
(In thousands of U.S. dollars)
(Unaudited)
|
|
|
|
|
|
Three Months Ended,
|
|
|
|
June 27,
2014
|
|
June 28,
2013
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Consolidated net income (loss)
|
|
$ 728
|
|
$ (853)
|
|
Less: Loss from discontinued operations, net of tax
|
|
2,678
|
|
2,138
|
|
Income from continuing operations
|
|
3,406
|
|
1,285
|
|
Adjustments to reconcile income from continuing operations to net
cash provided by continuing operations:
|
|
|
|
|
|
Depreciation and amortization
|
|
6,322
|
|
4,750
|
|
Share-based compensation
|
|
995
|
|
1,309
|
|
Deferred income taxes
|
|
740
|
|
1,946
|
|
Non-cash restructuring and acquisition related charges
|
|
382
|
|
(7)
|
|
Earnings from equity investment
|
|
(416)
|
|
(294)
|
|
Other non-cash items
|
|
723
|
|
640
|
|
Changes in assets and liabilities which (used) provided cash,
excluding effects from businesses purchased or classified as held
for sale:
|
|
|
|
|
|
Accounts receivable
|
|
4,490
|
|
506
|
|
Inventories
|
|
(1,389)
|
|
2,048
|
|
Other operating assets and liabilities
|
|
1,875
|
|
1,991
|
|
Net cash provided by operating activities of continuing operations
|
|
17,128
|
|
14,174
|
|
Net cash provided by (used in) operating activities of discontinued
operations
|
|
1,420
|
|
(1,092)
|
|
Net cash provided by operating activities
|
|
18,548
|
|
13,082
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
(1,617)
|
|
(634)
|
|
Acquisition of business, net of cash acquired
|
|
(1,296)
|
|
—
|
|
Proceeds from the sale of property, plant and equipment
|
|
14
|
|
200
|
|
Net cash used in investing activities of continuing operations
|
|
(2,899)
|
|
(434)
|
|
Net cash provided by (used in) investing activities of discontinued
operations
|
|
(281)
|
|
11,378
|
|
Net cash provided by (used in) investing activities
|
|
(3,180)
|
|
10,944
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Repayments of long-term debt and revolving credit facility
|
|
(8,875)
|
|
(7,875)
|
|
Borrowings under revolving credit facility
|
|
7,000
|
|
—
|
|
Other financing activities
|
|
(387)
|
|
(475)
|
|
Net cash used in financing activities of continuing operations
|
|
(2,262)
|
|
(8,350)
|
|
Net cash used in financing activities of discontinued operations
|
|
—
|
|
—
|
|
Net cash used in financing activities
|
|
(2,262)
|
|
(8,350)
|
|
|
|
|
|
|
|
Effect of exchange rate on cash and cash equivalents
|
|
160
|
|
45
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
13,266
|
|
15,721
|
|
Cash and cash equivalents, beginning of period
|
|
31,741
|
|
36,337
|
|
Cash and cash equivalents, end of period
|
|
$ 45,007
|
|
$ 52,058
|
Reconciliation of GAAP to Non-GAAP Financial Measures
(In
thousands of U.S. dollars)
(Unaudited)
|
|
|
|
Adjusted EBITDA (Non-GAAP):
|
|
|
|
|
|
Three Months Ended,
|
|
|
|
June 27,
2014
|
|
June 28,
2013
|
|
Net income (loss) attributable to GSI Group Inc. (GAAP)
|
|
$ 725
|
|
$ (871)
|
|
Interest (income) expense, net
|
|
1,375
|
|
921
|
|
Income tax provision
|
|
2,057
|
|
3,018
|
|
Depreciation and amortization
|
|
6,322
|
|
4,750
|
|
Share-based compensation
|
|
995
|
|
1,309
|
|
Restructuring and acquisition related costs
|
|
360
|
|
743
|
|
Acquisition fair value adjustments
|
|
328
|
|
325
|
|
Loss from discontinued operations, net of tax
|
|
2,678
|
|
1,827
|
|
Loss on disposal of discontinued operations, net of tax
|
|
—
|
|
311
|
|
Other, net
|
|
(358)
|
|
166
|
|
Adjusted EBITDA (Non-GAAP)
|
|
$ 14,482
|
|
$ 12,499
|
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 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)
:
|
|
|
|
|
June 27,
2014
|
|
December 31,
2013
|
|
|
|
|
|
|
Total Debt (GAAP)
|
$ 134,750
|
|
$ 71,500
|
|
Less: cash and cash equivalents
|
(45,007)
|
|
(60,980)
|
|
Net Debt (Non-GAAP)
|
$ 89,743
|
|
$ 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 June 27, 2014
|
|
|
|
|
|
Gross Profit
|
|
Gross Profit Margin
|
|
Operating Income from Continuing Operations
|
|
Operating Margin
|
|
Income from Continuing Operations before Income Taxes
|
|
Income from Continuing Operations, Net of Tax
|
|
Diluted EPS from Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP results
|
|
$ 38,651
|
|
39.9%
|
|
$ 6,480
|
|
6.7%
|
|
$ 5,463
|
|
$ 3,406
|
|
$ 0.10
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
1,614
|
|
1.7%
|
|
4,490
|
|
4.6%
|
|
4,490
|
|
3,122
|
|
0.09
|
|
|
Restructuring costs and other
|
|
—
|
|
—
|
|
(188)
|
|
(0.2%)
|
|
(188)
|
|
(131)
|
|
(0.01)
|
|
|
Acquisition related costs
|
|
—
|
|
—
|
|
548
|
|
0.6%
|
|
548
|
|
381
|
|
0.01
|
|
|
Acquisition fair value adjustments
|
|
328
|
|
0.3%
|
|
328
|
|
0.3%
|
|
328
|
|
228
|
|
0.01
|
|
|
Non-recurring income tax expenses (benefits)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(391)
|
|
(0.01)
|
|
|
Total non-GAAP adjustments
|
|
1,942
|
|
2.0%
|
|
5,178
|
|
5.3%
|
|
5,178
|
|
3,209
|
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results
|
|
$ 40,593
|
|
41.9%
|
|
$ 11,658
|
|
12.0%
|
|
$ 10,641
|
|
$ 6,615
|
|
$ 0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – Diluted
|
|
|
|
|
|
|
|
|
|
|
|
34,707
|
|
|
|
|
|
Three Months Ended June 28, 2013
|
|
|
|
|
|
Gross Profit
|
|
Gross Profit Margin
|
|
Operating Income from Continuing Operations
|
|
Operating Margin
|
|
Income from Continuing
Operations before Income Taxes
|
|
Income from Continuing Operations, Net of Tax
|
|
Diluted EPS from Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP results
|
|
$ 33,239
|
|
41.7%
|
|
$ 5,390
|
|
6.8%
|
|
$ 4,303
|
|
$ 1,285
|
|
$ 0.03
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
1,343
|
|
1.7%
|
|
2,960
|
|
3.7%
|
|
2,960
|
|
1,862
|
|
0.05
|
|
|
Restructuring costs and other
|
|
—
|
|
—
|
|
722
|
|
0.9%
|
|
722
|
|
455
|
|
0.01
|
|
|
Acquisition related costs
|
|
—
|
|
—
|
|
21
|
|
0.0%
|
|
21
|
|
13
|
|
0.00
|
|
|
Acquisition fair value adjustments
|
|
325
|
|
0.4%
|
|
325
|
|
0.4%
|
|
325
|
|
204
|
|
0.01
|
|
|
Non-recurring income tax expenses
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,352
|
|
0.04
|
|
|
Total non-GAAP adjustments
|
|
1,668
|
|
2.1%
|
|
4,028
|
|
5.0%
|
|
4,028
|
|
3,886
|
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results
|
|
$ 34,907
|
|
43.8%
|
|
$ 9,418
|
|
11.8%
|
|
$ 8,331
|
|
$ 5,171
|
|
$ 0.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – Diluted
|
|
|
|
|
|
|
|
|
|
|
|
34,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 27, 2014
|
|
|
|
|
|
Gross Profit
|
|
Gross Profit Margin
|
|
Operating Income from Continuing Operations
|
|
Operating Margin
|
|
Income from Continuing Operations before Income
Taxes
|
|
Income from Continuing Operations, Net of Tax
|
|
Diluted EPS from Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP results
|
|
$ 70,756
|
|
40.2%
|
|
$ 10,548
|
|
6.0%
|
|
$ 9,256
|
|
$ 6,262
|
|
$ 0.18
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
2,915
|
|
1.6%
|
|
7,535
|
|
4.3%
|
|
7,535
|
|
5,242
|
|
0.15
|
|
|
Restructuring costs and other
|
|
—
|
|
—
|
|
(160)
|
|
(0.1%)
|
|
(160)
|
|
(111)
|
|
(0.01)
|
|
|
Acquisition related costs
|
|
—
|
|
—
|
|
1,338
|
|
0.7%
|
|
1,338
|
|
931
|
|
0.03
|
|
|
Acquisition fair value adjustments
|
|
493
|
|
0.3%
|
|
493
|
|
0.3%
|
|
493
|
|
343
|
|
0.01
|
|
|
Non-recurring income tax expenses (benefits)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,112)
|
|
(0.03)
|
|
|
Total non-GAAP adjustments
|
|
3,408
|
|
1.9%
|
|
9,206
|
|
5.2%
|
|
9,206
|
|
5,293
|
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results
|
|
$ 74,164
|
|
42.1%
|
|
$ 19,754
|
|
11.2%
|
|
$ 18,462
|
|
$ 11,555
|
|
$ 0.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – Diluted
|
|
|
|
|
|
|
|
|
|
|
|
34,690
|
|
|
|
|
|
Six Months Ended June 28, 2013
|
|
|
|
|
|
Gross Profit
|
|
Gross Profit Margin
|
|
Operating Income from Continuing Operations
|
|
Operating Margin
|
|
Income from Continuing Operations before Income
Taxes
|
|
Income from Continuing Operations, Net of Tax
|
|
Diluted EPS from Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP results
|
|
$ 63,870
|
|
41.2%
|
|
$ 6,852
|
|
4.4%
|
|
$ 6,455
|
|
$ 3,034
|
|
$ 0.08
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
2,594
|
|
1.7%
|
|
6,447
|
|
4.2%
|
|
6,447
|
|
4,398
|
|
0.13
|
|
|
Restructuring costs and other
|
|
—
|
|
—
|
|
2,084
|
|
1.4%
|
|
2,084
|
|
1,446
|
|
0.04
|
|
|
Acquisition related costs
|
|
—
|
|
—
|
|
1,087
|
|
0.7%
|
|
1,087
|
|
789
|
|
0.02
|
|
|
Acquisition fair value adjustments
|
|
829
|
|
0.5%
|
|
829
|
|
0.5%
|
|
829
|
|
570
|
|
0.02
|
|
|
Non-recurring income tax expenses
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
388
|
|
0.01
|
|
|
Total non-GAAP adjustments
|
|
3,423
|
|
2.2%
|
|
10,447
|
|
6.8%
|
|
10,447
|
|
7,591
|
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP results
|
|
$ 67,293
|
|
43.4%
|
|
$ 17,299
|
|
11.2%
|
|
$ 16,902
|
|
$ 10,625
|
|
$ 0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – Diluted
|
|
|
|
|
|
|
|
|
|
|
|
34,279
|
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 Operating Income from Continuing Operations and Operating
Margin
The calculation of non-GAAP operating income from continuing operations
and operating margin is displayed in the tables above. Non-GAAP
operating income from continuing 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 operating income from continuing 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 operating income from continuing 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 above for
non-GAAP income from operations, net of tax.