EX-99.1 2 d266757dex991.htm EXHIBIT 99.1 Exhibit 99.1

Exhibit 99.1

 

Contacts:

Liz Sharp, VP Investor Relations

Smith & Wesson Holding Corp.

(413) 747-3304

lsharp@smith-wesson.com

   LOGO

Smith & Wesson Holding Corporation Reports

Second Quarter Fiscal 2012 Financial Results

 

   

Sales from Continuing Operations of $92.3 Million, Up 10.5% Year-Over-Year

 

   

Raising Fiscal 2012 Annual Sales Guidance for Continuing Operations

SPRINGFIELD, Mass., December 8, 2011 — Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC), a leader in firearm manufacturing, today announced financial results for the second quarter of fiscal 2012.

Second Quarter Fiscal 2012 Financial Highlights

 

 

The financial results of the company’s security solutions business are reported as discontinued operations for all periods presented as a result of the company’s previously announced plan to divest those operations.

 

 

Net sales from continuing operations for the second quarter were $92.3 million, up 10.5% from the year-ago quarter, reflecting strength across nearly all firearm products, offset by a decline in hunting product sales.

 

 

Gross profit was $24.6 million, or 26.7% of sales, compared with gross profit of $25.4 million, or 30.4% of sales, for the year-ago quarter, reflecting the impact of costs associated with a Thompson/Center Arms product recall, as well as direct costs and the efficiency impact associated with the consolidation of the Thompson/Center Arms business to Springfield, Massachusetts, which was completed in November. Excluding those items, second quarter gross profit margin would have been 29.8%.

 

 

Operating expense for the second quarter totaled $21.2 million, or 22.9% of sales, compared with operating expense of $20.6 million, or 24.7% of sales, for the second quarter last year.

 

 

Net income from continuing operations for the second quarter was $948,000, or $0.01 per diluted share, compared with net income from continuing operations of $2.6 million, or $0.04 diluted share, for the second quarter last year. Net income from continuing operations for the second quarter included expenses totaling $0.04 per diluted share related to the combined impact of the Thompson/Center Arms consolidation and product recall as well as the legal fees incurred in connection with the ongoing DOJ and SEC investigations. Net income from continuing operations for the prior year comparable quarter included expenses totaling $0.03 per diluted share related to the DOJ and SEC matters.

 

1


 

Non-GAAP adjusted EBITDAS from continuing operations for the second quarter totaled $10.2 million compared with $10.8 million for the year-ago quarter.

 

 

At the end of the quarter, firearm backlog was $149.9 million, which was $117.5 million higher than at the end of the second quarter last year and $1.1 million higher than the most recent sequential quarter.

 

 

Operating cash flow of $13.2 million and capital spending of $1.6 million resulted in free cash flow of $11.6 million.

James Debney, Smith & Wesson Holding Corporation President and Chief Executive Officer, said, “Our second quarter was a productive one, delivering sales growth across all of our handgun and modern sporting rifle categories, and highlighted by a number of accomplishments that demonstrate our sole focus on firearms. During the quarter, we made the decision to divest our security solutions business, and we engaged Wedbush Securities to manage that effort. We neared completion of our Thompson/Center Arms consolidation, an action designed to improve efficiencies and enhance gross margins. We shipped our Military & Police (M&P) firearms to a number of police departments in the United States, and we shipped our first order to the Belgium Federal Police pursuant to a multi-year contract, which was our largest single contract to date for our M&P polymer pistols. On the administrative front, we reduced our line of credit to better match our current needs, and we successfully settled a patent infringement claim against a rifle competitor to defend our intellectual property.”

Jeffrey D. Buchanan, Executive Vice President and Chief Financial Officer, said, “Our cost reduction efforts began to gain traction in the second quarter, evidenced by operating expenses that came in below our expectations. We had $49.2 million in cash as of October 31, 2011, no borrowings under our $60.0 million credit facility, and working capital of $84.3 million. Given our strong balance sheet, we are well positioned to address the $30.0 million of convertible notes that can be put to us for repurchase on December 15 of this year.”

Financial Outlook for Continuing Operations

The company is raising its anticipated net sales from continuing operations for fiscal 2012 to between $385.0 million and $395.0 million, which would represent year-over-year growth from continuing operations of between 13% and 15%, up from the prior outlook of 11% to 13% growth. The company now anticipates total gross profit margin for fiscal 2012 to approach 30% and operating expenses to be between 21% and 22% of net sales. The tax rate is expected to be approximately 40%.

The company expects net sales from continuing operations for the third quarter of fiscal 2012 to be between $92.0 million and $96.0 million. Gross profit margin for the third quarter is anticipated to be approximately 30%, which takes into account the final expenses and reduced efficiencies related to the Thompson/Center Arms consolidation. Third quarter operating expense is expected to be approximately $22.0 million, including costs related to the ongoing DOJ and SEC matters and final costs related to the Thompson/Center Arms consolidation, and the tax rate is expected to be approximately 40%.

 

2


Conference Call and Webcast

The company will host a conference call and webcast today, December 8, 2011, to discuss its second quarter fiscal 2012 financial and operational results. Speakers on the conference call will include James Debney, President and CEO, and Jeffrey D. Buchanan, Executive Vice President and CFO. The conference call may include forward-looking statements. The conference call and webcast will begin at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). Those interested in listening to the call via telephone may call directly at 617-614-2707 and reference conference code 53721946. No RSVP is necessary. The conference call audio webcast can also be accessed live and for replay on the company’s website at www.smith-wesson.com, under the Investor Relations section. The company will maintain an audio replay of this conference call on its website for a period of time after the call. No other audio replay will be available.

Reconciliation of U.S. GAAP to Non-GAAP Adjusted EBITDAS

In this press release, a non-GAAP financial measure known as “Adjusted EBITDAS” is presented. From time-to-time, the company considers and uses Adjusted EBITDAS as a supplemental measure of operating performance in order to provide the reader with an improved understanding of underlying performance trends. Adjusted EBITDAS excludes the effects of interest expense, income taxes, depreciation of tangible fixed assets, amortization of intangible assets, stock-based employee compensation expense, impairment charge to goodwill and indefinite lived long-lived intangible assets related to the acquisition of Smith & Wesson Security Solutions (SWSS), DOJ and SEC investigation costs, and certain other transactions. See the attached “Reconciliation of GAAP Net Income/(Loss) to Non-GAAP Adjusted EBITDAS” for a detailed explanation of the amounts excluded and included from net income to arrive at Adjusted EBITDAS for the three-month and six month periods ended October 31, 2010 and October 31, 2011. Adjusted or non-GAAP financial measures provide investors and the company with supplemental measures of operating performance and trends that facilitate comparisons between periods before, during, and after certain items that would not otherwise be apparent on a GAAP basis. Adjusted financial measures are not, and should not be viewed as, a substitute for GAAP results. The company’s definition of these adjusted financial measures may differ from similarly named measures used by others.

About Smith & Wesson

Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC) is a U.S.-based leader in firearm manufacturing. The company delivers a broad portfolio of firearms and related training to the military, law enforcement, and sports markets. Smith & Wesson Holding Corporation companies include Smith & Wesson Corp., the globally recognized manufacturer of quality firearms, and Thompson/Center Arms Company, Inc., a premier designer and manufacturer of premium hunting firearms. Smith & Wesson facilities are located in Massachusetts and Maine. For more information on Smith & Wesson and its companies, call (800) 331-0852 or log on to

www.smith-wesson.com.

 

3


Safe Harbor Statement

Certain statements contained in this press release may be deemed to be forward-looking statements under federal securities laws, and we intend that such forward-looking statements be subject to the safe-harbor created thereby. Such forward-looking statements include the outcome of the divestiture of our security solutions business; the success of our Thompson/Center arms consolidation in improving our efficiencies and enhancing gross margins; our belief that we are well-positioned to address the $30.0 million of convertible notes that can be put to us for repurchase on December 15, 2011; our outlook for net sales from continuing operations and net sales growth from continuing operations for fiscal 2012; our outlook for total gross profit margin, operating expenses as a percentage of net sales, and our tax rate for fiscal 2012; our outlook for net sales from continuing operations for the third quarter of fiscal 2012; our outlook for gross profit margin and operating expenses for the third quarter of fiscal 2012, which include effects relating to the Thompson/Center Arms consolidation and, for operating expenses, the ongoing DOJ and SEC matters; and our outlook for our tax rate for the third quarter of fiscal 2012. We caution that these statements are qualified by important factors that could cause actual results to differ materially from those reflected by such forward-looking statements. Such factors include the demand for our products; the costs and ultimate conclusion of certain legal matters, including the DOJ and SEC matters; the state of the U.S. economy; general economic conditions, and consumer spending patterns; the potential for increased gun control; speculation surrounding fears of terrorism and crime; our growth opportunities; our anticipated growth; our ability to increase demand for our products in various markets, including consumer, law enforcement, and military channels, domestically and internationally; the position of our hunting products in the consumer discretionary marketplace and distribution channel; our penetration rates in new and existing markets; our strategies; our ability to introduce new products; the success of new products; our ability to expand our markets; the potential for cancellation of orders from our backlog; the success of the divestiture of our security solutions business and its effects on our core firearm business; and other risks detailed from time to time in our reports filed with the SEC, including our Form 10-K Report for the fiscal year ended April 30, 2011.

*Footnote: NICS = National Instant Criminal Background Check System (NICS) maintained by the United States Federal Bureau of Investigation (FBI)

Adjusted NICS = Adjusted NICS data is calculated by the National Shooting Sports Foundation by subtracting out all NICS purpose code permit checks used by several states, such as Kentucky, Iowa, and Utah, for Concealed Carry Weapon (CCW) permit application checks as well as checks on active CCW permit databases.

 

4


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited)

 

September 30, September 30, September 30, September 30,
       For the Three Months Ended October 31,      For the Six Months Ended October 31,  
       2011      2010      2011      2010  
       (In thousands, except per share data)  

Net sales

     $ 92,299       $ 83,565       $ 184,029       $ 161,328   

Cost of sales

       67,693         58,138         132,907         107,271   
    

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

       24,606         25,427         51,122         54,057   
    

 

 

    

 

 

    

 

 

    

 

 

 

Operating expenses:

             

Research and development

       1,241         913         2,579         1,892   

Selling and marketing

       8,636         8,898         16,761         17,285   

General and administrative

       11,295         10,804         22,817         23,141   
    

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

       21,172         20,615         42,157         42,318   
    

 

 

    

 

 

    

 

 

    

 

 

 

Operating income from continuing operations

       3,434         4,812         8,965         11,739   
    

 

 

    

 

 

    

 

 

    

 

 

 

Other income/(expense):

             

Other income, net

       20         672         54         1,155   

Interest income

       399         292         802         560   

Interest expense

       (2,477      (1,109      (4,416      (2,206
    

 

 

    

 

 

    

 

 

    

 

 

 

Total other income/(expense), net

       (2,058      (145      (3,560      (491
    

 

 

    

 

 

    

 

 

    

 

 

 

Income from continuing operations before income taxes

       1,376         4,667         5,405         11,248   

Income tax expense

       428         2,095         2,182         4,847   
    

 

 

    

 

 

    

 

 

    

 

 

 

Income from continuing operations

       948         2,572         3,223         6,401   

Discontinued operations:

             

Loss from operations of discontinued security solutions division

       (4,004      (41,248      (6,706      (39,235

Income tax benefit

       (1,465      (1,391      (2,681      (1,761
    

 

 

    

 

 

    

 

 

    

 

 

 

Loss on discontinued operations

       (2,539      (39,857      (4,025      (37,474
    

 

 

    

 

 

    

 

 

    

 

 

 

Net loss/comprehensive loss

     $ (1,591    $ (37,285    $ (802    $ (31,073
    

 

 

    

 

 

    

 

 

    

 

 

 

Net income/(loss) per share:

             

Basic - continuing operations

     $ 0.01       $ 0.04       $ 0.05       $ 0.11   
    

 

 

    

 

 

    

 

 

    

 

 

 

Basic - discontinued operations

     $ (0.04    $ (0.66    $ (0.06    $ (0.62
    

 

 

    

 

 

    

 

 

    

 

 

 

Diluted - continuing operations

     $ 0.01       $ 0.04       $ 0.05       $ 0.10   
    

 

 

    

 

 

    

 

 

    

 

 

 

Diluted - discontinued operations

     $ (0.04    $ (0.62    $ (0.06    $ (0.60
    

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average number of common shares outstanding:

             

Basic

       64,697         60,070         64,613         60,005   

Diluted

       65,110         63,857         65,130         62,245   

 

5


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

As of:

 

September 30, September 30,
       October 31, 2011
(Unaudited)
     April 30, 2011  
       (In thousands, except par value and share data)  

ASSETS

  

Current assets:

       

Cash and cash equivalents, including restricted cash of $5,827 on October 31, 2011 and $5,821 on April 30, 2011

     $ 49,190       $ 58,292   

Accounts receivable, net of allowance for doubtful accounts of $1,464 on October 31, 2011 and $2,147 on April 30, 2011

       52,863         64,753   

Inventories

       59,278         51,720   

Other current assets

       11,318         10,212   

Deferred income taxes

       14,073         14,073   

Income tax receivable

       5,930         4,513   
    

 

 

    

 

 

 

Total current assets

       192,652         203,563   
    

 

 

    

 

 

 

Property, plant and equipment, net

       64,934         62,390   

Intangibles, net

       8,239         8,692   

Other assets

       5,838         6,804   
    

 

 

    

 

 

 
     $ 271,663       $ 281,449   
    

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

Current liabilities:

       

Accounts payable

     $ 31,976       $ 40,119   

Accrued expenses

       21,881         25,356   

Accrued payroll

       6,606         5,309   

Accrued taxes other than income

       3,240         11,421   

Accrued profit sharing

       6,055         4,081   

Accrued product/municipal liability

       2,275         2,584   

Accrued warranty

       5,762         3,424   

Current portion of notes payable

       30,542         30,000   
    

 

 

    

 

 

 

Total current liabilities

       108,337         122,294   
    

 

 

    

 

 

 

Deferred income taxes

       5,309         5,309   
    

 

 

    

 

 

 

Notes payable, net of current portion

       50,000         50,000   
    

 

 

    

 

 

 

Other non-current liabilities

       12,148         8,763   
    

 

 

    

 

 

 

Total liabilities

       175,794         186,366   
    

 

 

    

 

 

 

Commitments and contingencies

       

Stockholders’ equity:

       

Preferred stock, $.001 par value, 20,000,000 shares authorized, no shares issued or outstanding

       —           —     

Common stock, $.001 par value, 100,000,000 shares authorized, 66,069,449 shares issued and 64,869,449 shares outstanding on October 31, 2011 and 65,710,531 shares issued and 64,510,531 shares outstanding on April 30, 2011

       66         66   

Additional paid-in capital

       187,390         185,802   

Accumulated deficit

       (85,264      (84,462

Accumulated other comprehensive income

       73         73   

Treasury stock, at cost (1,200,000 common shares)

       (6,396      (6,396
    

 

 

    

 

 

 

Total stockholders’ equity

       95,869         95,083   
    

 

 

    

 

 

 
     $ 271,663       $ 281,449   
    

 

 

    

 

 

 

 

6


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

September 30, September 30,
       For the Six Months Ended  
       October 31,
2011
     October 31,
2010
 
       (In thousands)  

Cash flows from operating activities:

       

Net loss

     $ (802    $ (31,073

Adjustments to reconcile net loss to net cash (used in)/provided by operating activities:

       

Amortization and depreciation

       8,526         7,023   

Loss on sale of assets

       361         66   

(Recoveries of)/provision for losses on accounts receivable

       (607      187   

Impairment of long-lived assets

       —           39,495   

Deferred income taxes

       —           1,875   

Stock-based compensation expense

       1,124         917   

Change in contingent consideration

       —           (3,060

Excess book deduction of stock-based compensation

       (240      (187

Changes in operating assets and liabilities:

       

Accounts receivable

       12,497         6,111   

Inventories

       (7,558      (7,441

Other current assets

       (1,106      (3,523

Income tax receivable/payable

       (1,417      568   

Accounts payable

       (8,143      (2,396

Accrued payroll

       1,297         (4,334

Accrued taxes other than income

       (8,181      3,232   

Accrued profit sharing

       1,974         2,355   

Accrued other expenses

       (3,881      (2,506

Accrued product/municipal liability

       (309      (184

Accrued warranty

       2,338         (662

Other assets

       1,758         55   

Other non-current liabilities

       306         761   
    

 

 

    

 

 

 

Net cash (used in)/provided by operating activities

       (2,063      7,279   
    

 

 

    

 

 

 

Cash flows from investing activities:

       

Payments to acquire patents and software

       (109      (320

Proceeds from sale of property and equipment

       153         1   

Payments to acquire property and equipment

       (6,667      (4,523
    

 

 

    

 

 

 

Net cash used in investing activities

       (6,623      (4,842
    

 

 

    

 

 

 

Cash flows from financing activities:

       

Proceeds from loans and notes payable

       1,532         1,365   

Cash paid for debt issue costs

       (1,887      —     

Proceeds from energy efficiency incentive programs

       225         —     

Proceeds from exercise of options to acquire common stock including employee stock purchase plan

       704         672   

Taxes paid related to restricted stock issuance

       —           (50

Payments on loans and notes payable

       (990      (680
    

 

 

    

 

 

 

Net cash (used in)/provided by financing activities

       (416      1,307   
    

 

 

    

 

 

 

Net (decrease)/increase in cash and cash equivalents

       (9,102      3,744   

Cash and cash equivalents, beginning of period

       58,292         39,855   
    

 

 

    

 

 

 

Cash and cash equivalents, end of period

     $ 49,190       $ 43,599   
    

 

 

    

 

 

 

Supplemental disclosure of cash flow information

       

Cash paid for:

       

Interest

     $ 2,649       $ 1,697   

Income taxes

       1,129         1,622   

 

7


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME/(LOSS) TO NON-GAAP ADJUSTED EBITDAS (Unaudited)

 

September 30, September 30, September 30, September 30, September 30, September 30,
       For the Three Months Ended October 31, 2011:      For the Three Months Ended October 31, 2010:  
       GAAP      Adjustments     Adjusted      GAAP      Adjustments     Adjusted  

Net sales

     $ 92,299         $ 92,299       $ 83,565         $ 83,565   

Cost of sales

       67,693       $ (3,659 )(7)      64,034         58,138       $ (2,443 )(1)      55,695   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Gross profit

       24,606         3,659        28,265         25,427         2,443        27,870   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Operating expenses:

                 

Research and development

       1,241         (45 )(7)      1,196         913         (31 )(1)      882   

Selling and marketing

       8,636         (90 )(7)      8,546         8,898         (63 )(1)      8,835   

General and administrative

       11,295         (2,871 )(2)      8,424         10,804         (3,435 )(3)      7,369   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total operating expenses

       21,172         (3,006     18,166         20,615         (3,529     17,086   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Operating income from continuing operations

       3,434         6,665        10,099         4,812         5,972        10,784   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Other income/(expense):

                 

Other income/(expense), net

       20         —          20         672         (618 )(4)      54   

Interest income

       399         (361 )(8)      38         292         (292 )(8)      —     

Interest expense

       (2,477      2,477 (5)      —           (1,109      1,109 (5)      —     
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total other income/(expense), net

       (2,058      2,116        58         (145      199        54   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Income from continuing operations before income taxes

       1,376         8,781        10,157         4,667         6,171        10,838   

Income tax expense

       428         (428 )(6)      —           2,095         (2,095 )(6)      —     
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Income from continuing operations

       948         9,209        10,157         2,572         8,266        10,838   

Discontinued operations:

                 

Loss from operations of discontinued security solutions division

       (4,004      779 (9)      (3,225      (41,248      39,758 (9)      (1,490

Income tax benefit

       (1,465      1,465 (6)      —           (1,391      1,391 (6)      —     
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Loss on discontinued operations

       (2,539      (686     (3,225      (39,857      38,367        (1,490

Net income/(loss)/
comprehensive income/(loss)

     $ (1,591    $ 8,523      $ 6,932       $ (37,285    $ 46,633      $ 9,348   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME/(LOSS) TO NON-GAAP ADJUSTED EBITDAS (Unaudited)

 

September 30, September 30, September 30, September 30, September 30, September 30,
       For the Six Months Ended October 31, 2011:      For the Six Months Ended October 31, 2010:  
       GAAP      Adjustments     Adjusted      GAAP      Adjustments     Adjusted  

Net sales

     $ 184,029         $ 184,029       $ 161,328         $ 161,328   

Cost of sales

       132,907       $ (7,630 )(7)      125,277         107,271       $ (4,604 )(1)      102,667   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Gross profit

       51,122         7,630        58,752         54,057         4,604        58,661   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Operating expenses:

                 

Research and development

       2,579         (103 )(7)      2,476         1,892         (54 )(1)      1,838   

Selling and marketing

       16,761         (174 )(7)      16,587         17,285         (107 )(1)      17,178   

General and administrative

       22,817         (5,350 )(2)      17,467         23,141         (5,752 )(3)      17,389   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total operating expenses

       42,157         (5,627     36,530         42,318         (5,913     36,405   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Operating income from continuing operations

       8,965         13,257        22,222         11,739         10,517        22,256   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Other income/(expense):

                 

Other income/(expense), net

       54         —          54         1,155         (1,117 )(4)      38   

Interest income

       802         (681 )(8)      121         560         (414 )(8)      146   

Interest expense

       (4,416      4,416 (5)      —           (2,206      2,206 (5)      —     
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total other income/(expense), net

       (3,560      3,735        175         (491      675        184   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Income from continuing operations before income taxes

       5,405         16,992        22,397         11,248         11,192        22,440   

Income tax expense

       2,182         (2,182 )(6)      —           4,847         (4,847 )(6)      —     
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Income from continuing operations

       3,223         19,174        22,397         6,401         16,039        22,440   

Discontinued operations:

                 

Loss from operations of discontinued security solutions division

       (6,706      1,501 (9)      (5,205      (39,235      38,103 (9)      (1,132

Income tax benefit

       (2,681      2,681 (6)      —           (1,761      1,761 (6)      —     
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Loss on discontinued operations

       (4,025      (1,180     (5,205      (37,474      36,342        (1,132

Net income/(loss)/
comprehensive income/(loss)

     $ (802    $ 17,994      $ 17,192       $ (31,073    $ 52,381      $ 21,308   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

To eliminate depreciation and amortization expense.

 

(2)

To eliminate depreciation, amortization, stock-based compensation expense, plant consolidation costs, severance benefits for our former President and CEO, and DOJ/SEC costs and related profit sharing impacts of DOJ/SEC.

 

(3)

To eliminate depreciation, amortization, stock-based compensation expense, and DOJ/SEC costs and related profit sharing impacts of DOJ/SEC.

 

(4)

To eliminate unrealized mark-to-market adjustments on foreign exchange contracts and fair value of contingent consideration liability.

 

(5)

To eliminate interest expense.

 

(6)

To eliminate income tax expense.

 

(7)

To eliminate depreciation, amortization, and plant consolidation costs.

 

(8)

To eliminate intercompany interest income.

 

(9)

To eliminate depreciation, amortization, impairment of long-lived assets, interest expense, and stock-based compensation expense.

 

8