UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 31, 2013
BRUKER CORPORATION
(Exact name of registrant as specified in its charter)
Delaware |
|
000-30833 |
|
04-3110160 |
40 Manning Road
Billerica, MA 01821
(Address of principal executive offices)(Zip Code)
Registrants telephone number, including area code: (978) 663-3660
Check the appropriate box if the Form 8-K filing is intended to simultaneously satisfy the reporting obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 of the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Section 2 Financial Information
Item 2.02. Results of Operations and Financial Condition.
On July 31, 2013, Bruker Corporation issued a press release announcing combined financial results as of and for the three and six months ended June 30, 2013. A copy of the press release is attached hereto as Exhibit 99.1.
The information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be incorporated by reference into any filing of the company under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
Section 9 Financial Statements and Exhibits
Item 9.01. Financial Statements and Exhibits.
(d) |
Exhibits |
|
|
|
|
|
Number |
|
|
|
|
|
99.1 |
Press release dated July 31, 2013. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
BRUKER CORPORATION | |
|
(Registrant) | |
|
| |
Date: July 31, 2013 |
By: |
/s/ CHARLES F. WAGNER, JR. |
|
|
Charles F. Wagner, Jr. |
|
|
Executive Vice President and |
|
|
Chief Financial Officer |
Exhibit Index
Exhibit |
|
Exhibit Name |
|
Location |
|
|
|
|
|
99.1 |
|
Press release dated July 31, 2013. |
|
Furnished herewith* |
* Exhibit 99.1 attached hereto is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
Exhibit 99.1
Bruker Corporation Reports
Second Quarter 2013 Financial Results
Companys financial results rebound after slow start to the year
BILLERICA, Mass. July 31, 2013 Bruker Corporation (NASDAQ: BRKR) today reported financial results for its second quarter ended June 30, 2013.
Revenues for the second quarter of 2013 grew by 8.1 percent to $454.9 million, compared to $420.7 million in the second quarter of 2012. Excluding a 0.8 percent negative effect from changes in foreign exchange rates and a 0.6 percent net negative effect from acquisitions and divestitures, Bruker generated organic revenue growth of 9.5 percent in the second quarter of 2013.
Bruker reported second quarter 2013 GAAP operating income of $43.5 million, or 9.6% of revenues, compared to $22.1 million, or 5.3% of revenues in the second quarter of 2012. Second quarter 2013 GAAP earnings per diluted share (EPS) were $0.14, compared to EPS of $0.06 in the second quarter of 2012.
On a non-GAAP basis, Bruker reported second quarter 2013 operating income of $53.3 million, or 11.7% of revenues, compared to $33.0 million, or 7.8% of revenues, in the second quarter of 2012. Second quarter 2013 non-GAAP EPS were $0.18, compared to $0.12 in the second quarter of 2012. A reconciliation of GAAP to non-GAAP financial measures is provided in the Companys financial tables accompanying this press release.
For the first six months of 2013, Brukers revenues grew 2.7 percent to $848.3 million, compared to $826.3 million in the first six months of 2012. Excluding a 1.1 percent unfavorable impact from changes in foreign exchange rates and a 0.5 percent net negative effect from acquisitions and divestitures, the Company generated 4.3 percent organic revenue growth for the first six months of 2013.
Bruker reported GAAP operating income of $55.7 million, or 6.6% of revenues, for the first six months of 2013, compared to $56.5 million, or 6.8% of revenues, for the first six months of 2012. The Companys GAAP EPS for the first six months of 2013 were $0.17, compared to $0.15 in the first six months of 2012.
On a non-GAAP basis, Bruker reported operating income of $76.9 million, or 9.1% of revenues, for the first six months of 2013, compared to $76.6 million, or 9.3% of revenues, for the first six months of 2012. Non-GAAP EPS for the first six months of 2013 were $0.26, which was unchanged from the first six months of 2012.
Our growth and profitability rebounded in the second quarter, after a weak first quarter of 2013, said Frank Laukien, President and CEO of Bruker. We continue to experience significant variability in our businesses and markets, with weakness in some key markets partially offset by diversified pockets of growth. At the mid-point of the year, we believe we are on track to deliver our full-year 2013 guidance for revenue growth and EPS, and we remain focused on implementing programs that will drive operational improvement and profitable growth.
From a segment perspective, Bruker Scientific Instruments (BSI) reported organic year-over-year revenue growth of 7.7 percent in the second quarter of 2013, while Brukers Energy and Superconducting Technologies (BEST) segment reported organic revenue growth of 40.0 percent. BESTs revenue and operating margin performance in the second quarter of 2013 reflects $5.7 million of license milestone revenue related to the previously announced Rosatom contract.
Brukers strong growth in second quarter operating profitability was the result of controlled operating spending and a return to revenue growth after a slow start to the year, said Charles Wagner, Chief Financial Officer of Bruker. For the first six months of 2013, our non-GAAP operating margin was slightly lower year-over-year due primarily to the negative effects of foreign currency. As we move into the second half of the year, we are focused on delivering the benefits from the productivity initiatives we announced earlier in the year, as well as identifying new programs to improve our profitability in the future.
Bruker is maintaining its updated financial guidance for 2013, issued on May 2, 2013. The Company expects to generate reported revenue growth of 2 to 3 percent for the full year 2013. Full year 2013 non-GAAP EPS is expected to be in the range of $0.80 to $0.83, with a significant portion of the earnings occurring in the fourth quarter.
Quarterly Earnings Call
Bruker will host a conference call and webcast to discuss its financial results, business outlook, and related corporate and financial matters at 4:45 p.m. Eastern Time today. To listen to the webcast, investors can go to http://ir.bruker.com and click on the live webcast hyperlink. A slide presentation that will be referenced during the webcast will be posted to the Companys website shortly before the webcast begins. Investors can also listen to the earnings webcast via telephone by dialing 1-877-270-2148 or +1-412-902-6510, and referencing Brukers 2nd Quarter Earnings Conference Call. A telephone replay of the conference call will be available by dialing 1-877-344-7529 or +1-412-317-0088 and entering conference Number: 10030762. The replay will be available beginning one hour after the end of the conference through August 2, 2013 at 5:00 pm ET.
Use of Non-GAAP Financial Measures
The non-GAAP financial measures used by Bruker Corporation in this press release are non-GAAP gross profit; non-GAAP gross profit margin; non-GAAP operating income; non-GAAP operating margin; non-GAAP interest and other income (expense) net; non-GAAP profit before tax; non-GAAP tax rate; non-GAAP net income; non-GAAP earnings per share; and free cash flow. These non-GAAP measures exclude costs related to restructuring costs, acquisition and related integration expenses, amortization of acquired intangible assets and other costs that are non-recurring in nature. There are limitations in using non-GAAP financial measures as they are not prepared in accordance with U.S. generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies.
We believe that the non-GAAP financial measures provide useful and supplementary information to investors regarding our quarterly and annual performance. It is our belief that these non-GAAP financial measures are particularly important as Bruker initiates restructuring activities to expand operating margins. The financial impact of these activities, particularly restructuring activities, can be large and may adversely affect the comparability of our results from period-to-period. We define free cash flow as net cash provided by operating activities less additions to property, plant, and equipment. We believe free cash flow is a useful measure to evaluate our business as it indicates the amount of cash generated after additions to property, plant, and equipment that is available for, among other things, strategic acquisitions, investments in our business, and repayment of debt.
We regularly use non-GAAP financial measures internally to understand, manage, and evaluate our business results and make operating decisions. We also measure our employees and compensate them, in part, based on such non-GAAP measures. For the same reasons, we also use this information for our forecasting activities.
Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. The non-GAAP financial measures are meant to supplement, and to be viewed in conjunction with, GAAP financial measures. They are limited in value because they exclude charges that have a material effect on our reported results and, therefore, should not be relied upon as the sole financial measures to evaluate our financial results. Investors are encouraged to review the reconciliation of the financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.
Forward Looking Statements
Any statements contained in this press release that do not describe historical facts may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Any forward-looking statements contained herein are based on current expectations, but are subject to risks and uncertainties that could cause actual results to differ materially from those projected, including, but not limited to, risks and uncertainties relating to adverse changes in conditions in the global economy and volatility in the capital markets, the integration of businesses we have acquired or may acquire in the future, changing technologies, product development and market acceptance of our products, the cost and pricing of our products, manufacturing, competition, dependence on collaborative partners and key suppliers, capital spending and government funding policies, the outcome of any actions that may be taken by government agencies in connection with FCPA compliance matters we have disclosed to them, changes in governmental regulations, realization of anticipated benefits from economic stimulus programs, intellectual property rights, litigation, exposure to foreign currency fluctuations and other risk factors discussed from time to time in our filings with the Securities and Exchange Commission. These and other factors are identified and described in more detail in our filings with the SEC, including, without limitation, our annual report on Form 10-K for the year ended December 31, 2012, our most recent quarterly report on Form 10-Q and our current reports on Form 8-K. We expressly disclaim any intent or obligation to update these forward-looking statements other than as required by law.
-tables follow-
Contacts:
Joshua Young
Vice President, Investor Relations
Bruker Corporation
T: +1 (978) 667 9580, ext. 1479
E: joshua.young@Bruker.com
Bruker Corporation
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
(in millions, except per share amounts) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
454.9 |
|
$ |
420.7 |
|
$ |
848.3 |
|
$ |
826.3 |
|
Cost of revenues |
|
253.3 |
|
232.5 |
|
472.2 |
|
447.7 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gross profit |
|
201.6 |
|
188.2 |
|
376.1 |
|
378.6 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Selling, general and administrative |
|
107.1 |
|
110.6 |
|
213.9 |
|
215.0 |
| ||||
Research and development |
|
46.5 |
|
51.9 |
|
95.9 |
|
100.1 |
| ||||
Other charges |
|
4.5 |
|
3.6 |
|
10.6 |
|
7.0 |
| ||||
Total operating expenses |
|
158.1 |
|
166.1 |
|
320.4 |
|
322.1 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
43.5 |
|
22.1 |
|
55.7 |
|
56.5 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest and other income (expense), net |
|
(7.8 |
) |
(2.8 |
) |
(11.7 |
) |
(10.3 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes and noncontrolling |
|
|
|
|
|
|
|
|
| ||||
interest in consolidated subsidiaries |
|
35.7 |
|
19.3 |
|
44.0 |
|
46.2 |
| ||||
Income tax provision |
|
12.4 |
|
9.4 |
|
15.0 |
|
21.2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Consolidated net income |
|
23.3 |
|
9.9 |
|
29.0 |
|
25.0 |
| ||||
Net income attributable to noncontrolling |
|
|
|
|
|
|
|
|
| ||||
interests in consolidated subsidiaries |
|
0.4 |
|
|
|
0.7 |
|
|
| ||||
Net income attributable to Bruker Corporation |
|
$ |
22.9 |
|
$ |
9.9 |
|
$ |
28.3 |
|
$ |
25.0 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share attributable to |
|
|
|
|
|
|
|
|
| ||||
Bruker Corporation shareholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.14 |
|
$ |
0.06 |
|
$ |
0.17 |
|
$ |
0.15 |
|
Diluted |
|
$ |
0.14 |
|
$ |
0.06 |
|
$ |
0.17 |
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
166.8 |
|
166.0 |
|
166.6 |
|
165.9 |
| ||||
Diluted |
|
168.4 |
|
167.1 |
|
168.2 |
|
167.0 |
|
Bruker Corporation
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
|
|
June 30, |
|
December 31, |
| ||
(in millions) |
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
250.9 |
|
$ |
310.6 |
|
Accounts receivable, net |
|
300.5 |
|
289.3 |
| ||
Inventories |
|
601.8 |
|
611.5 |
| ||
Other current assets |
|
110.6 |
|
98.3 |
| ||
Total current assets |
|
1,263.8 |
|
1,309.7 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
287.8 |
|
283.6 |
| ||
Intangible and other long-term assets |
|
250.2 |
|
263.1 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
1,801.8 |
|
$ |
1,856.4 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
1.1 |
|
$ |
1.3 |
|
Accounts payable |
|
69.5 |
|
69.6 |
| ||
Customer advances |
|
237.6 |
|
267.3 |
| ||
Other current liabilities |
|
294.6 |
|
343.6 |
| ||
Total current liabilities |
|
602.8 |
|
681.8 |
| ||
|
|
|
|
|
| ||
Long-term debt |
|
335.4 |
|
335.9 |
| ||
Other long-term liabilities |
|
140.9 |
|
129.0 |
| ||
|
|
|
|
|
| ||
Total shareholders equity |
|
722.7 |
|
709.7 |
| ||
|
|
|
|
|
| ||
Total liabilities and shareholders equity |
|
$ |
1,801.8 |
|
$ |
1,856.4 |
|
FOR FURTHER INFORMATION: |
Joshua Young, Vice President of Investor Relations |
|
Tel: +1 (978) 663-3660, ext. 1479 |
|
Email: Joshua.Young@bruker.com |
Bruker Corporation
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
(in millions) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
| ||||
Consolidated net income |
|
$ |
23.3 |
|
$ |
9.9 |
|
$ |
29.0 |
|
$ |
25.0 |
|
Adjustments to reconcile consolidated net income to cash flows from operating activities: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
15.0 |
|
15.0 |
|
30.2 |
|
28.6 |
| ||||
Write-down of demonstration inventories to net realizable value |
|
8.2 |
|
7.3 |
|
16.0 |
|
14.1 |
| ||||
Stock-based compensation expense |
|
1.4 |
|
1.9 |
|
3.2 |
|
3.8 |
| ||||
Deferred income taxes |
|
|
|
0.9 |
|
(2.6 |
) |
(0.4 |
) | ||||
Other non-cash expenses, net |
|
0.6 |
|
(0.9 |
) |
(0.6 |
) |
1.1 |
| ||||
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
| ||||
Accounts receivable |
|
(29.6 |
) |
7.7 |
|
(20.9 |
) |
36.6 |
| ||||
Inventories |
|
15.1 |
|
(6.1 |
) |
(21.9 |
) |
(58.6 |
) | ||||
Accounts payable and accrued expenses |
|
(6.3 |
) |
4.5 |
|
(14.1 |
) |
(4.3 |
) | ||||
Income taxes payable |
|
(8.9 |
) |
(1.2 |
) |
(12.9 |
) |
(15.5 |
) | ||||
Deferred revenue |
|
2.1 |
|
(2.1 |
) |
5.0 |
|
(5.8 |
) | ||||
Customer advances |
|
(25.6 |
) |
(3.5 |
) |
(21.9 |
) |
22.2 |
| ||||
Other changes in operating assets and liabilities, net |
|
(2.0 |
) |
3.7 |
|
(13.4 |
) |
(4.9 |
) | ||||
Net cash provided by (used) in operating activities |
|
(6.7 |
) |
37.1 |
|
(24.9 |
) |
41.9 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
| ||||
Cash paid for acquisitions, net of cash acquired |
|
(1.3 |
) |
|
|
(2.1 |
) |
(21.7 |
) | ||||
Disposal of product line |
|
|
|
|
|
0.5 |
|
|
| ||||
Purchases of property, plant and equipment |
|
(16.5 |
) |
(18.8 |
) |
(31.1 |
) |
(30.4 |
) | ||||
Sales of property, plant and equipment |
|
|
|
0.9 |
|
0.6 |
|
1.7 |
| ||||
Net cash used in investing activities |
|
(17.8 |
) |
(17.9 |
) |
(32.1 |
) |
(50.4 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
| ||||
Repayments of revolving lines of credit |
|
|
|
|
|
|
|
(216.5 |
) | ||||
Proceeds from Note Purchase Agreement |
|
|
|
|
|
|
|
240.0 |
| ||||
Repayment of other debt, net |
|
0.2 |
|
1.5 |
|
(0.5 |
) |
(6.3 |
) | ||||
Payment of deferred financing costs |
|
|
|
|
|
|
|
(1.4 |
) | ||||
Proceeds from issuance of common stock, net |
|
0.4 |
|
1.6 |
|
4.5 |
|
3.4 |
| ||||
Changes in restricted cash |
|
1.8 |
|
0.2 |
|
(1.3 |
) |
(1.1 |
) | ||||
Cash payments to noncontrolling interest |
|
|
|
(0.6 |
) |
|
|
(0.6 |
) | ||||
Net cash provided by financing activities |
|
2.4 |
|
2.7 |
|
2.7 |
|
17.5 |
| ||||
Effect of exchange rate changes on cash and cash equivalents |
|
3.6 |
|
(11.1 |
) |
(5.4 |
) |
(14.7 |
) | ||||
Net change in cash and cash equivalents |
|
(18.5 |
) |
10.8 |
|
(59.7 |
) |
(5.7 |
) | ||||
Cash and cash equivalents at beginning of period |
|
269.4 |
|
229.5 |
|
310.6 |
|
246.0 |
| ||||
Cash and cash equivalents at end of period |
|
$ |
250.9 |
|
$ |
240.3 |
|
$ |
250.9 |
|
$ |
240.3 |
|
Bruker Corporation
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES* (unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
(in millions, except per share amounts) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Reconciliation to Non-GAAP Operating Income, Non-GAAP Profit Before Tax, Non-GAAP Net Income, and Non-GAAP EPS |
|
|
|
|
|
|
|
|
| ||||
GAAP Operating Income |
|
$ |
43.5 |
|
$ |
22.1 |
|
$ |
55.7 |
|
$ |
56.5 |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Restructuring Costs |
|
1.8 |
|
0.1 |
|
5.0 |
|
0.3 |
| ||||
Acquisition-Related Costs |
|
0.3 |
|
2.4 |
|
0.9 |
|
3.2 |
| ||||
Purchased Intangible Amortization |
|
5.1 |
|
5.6 |
|
10.2 |
|
10.7 |
| ||||
Other Costs |
|
2.6 |
|
2.8 |
|
5.1 |
|
5.9 |
| ||||
Total Non-GAAP Adjustments: |
|
$ |
9.8 |
|
$ |
10.9 |
|
$ |
21.2 |
|
$ |
20.1 |
|
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Operating Income |
|
$ |
53.3 |
|
$ |
33.0 |
|
$ |
76.9 |
|
$ |
76.6 |
|
Non-GAAP Operating Margin |
|
11.7 |
% |
7.8 |
% |
9.1 |
% |
9.3 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest & Other Income (Expense), net |
|
(9.3 |
) |
(2.8 |
) |
(14.1 |
) |
(10.3 |
) | ||||
Non-GAAP Profit Before Tax |
|
44.0 |
|
30.2 |
|
62.8 |
|
66.3 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income Tax Provision |
|
(13.7 |
) |
(9.7 |
) |
(18.8 |
) |
(22.1 |
) | ||||
Non-GAAP Tax Rate |
|
31.1 |
% |
32.1 |
% |
29.9 |
% |
33.3 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Minority Interest |
|
(0.4 |
) |
|
|
(0.7 |
) |
0.0 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Net Income Attributable to Bruker |
|
29.9 |
|
20.5 |
|
43.3 |
|
44.2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Shares Outstanding (Diluted) |
|
168.4 |
|
167.1 |
|
168.2 |
|
167.0 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Earnings Per Share |
|
$ |
0.18 |
|
$ |
0.12 |
|
$ |
0.26 |
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of GAAP to Non-GAAP Gross Profit |
|
|
|
|
|
|
|
|
| ||||
GAAP Gross Profit |
|
$ |
201.6 |
|
$ |
188.2 |
|
$ |
376.1 |
|
$ |
378.6 |
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Restructuring Costs |
|
|
|
0.1 |
|
|
|
0.3 |
| ||||
Acquisition-Related Costs |
|
0.2 |
|
1.6 |
|
0.4 |
|
2.0 |
| ||||
Purchased Intangible Amortization |
|
4.7 |
|
4.7 |
|
9.5 |
|
9.0 |
| ||||
Other Costs |
|
|
|
|
|
|
|
0.1 |
| ||||
Total Non-GAAP Adjustments: |
|
4.9 |
|
6.4 |
|
9.9 |
|
11.4 |
| ||||
Non-GAAP Gross Profit |
|
$ |
206.50 |
|
$ |
194.60 |
|
$ |
386.00 |
|
$ |
390.00 |
|
Non-GAAP Gross Margin |
|
45.4 |
% |
46.3 |
% |
45.5 |
% |
47.2 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of GAAP to Non-GAAP Interest & Other Income (Expense), net |
|
|
|
|
|
|
|
|
| ||||
GAAP Interest & Other Income (Expense), net |
|
$ |
(7.8 |
) |
$ |
(2.8 |
) |
$ |
(11.7 |
) |
$ |
(10.3 |
) |
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Insurance Settlement |
|
(1.5 |
) |
|
|
(1.5 |
) |
|
| ||||
Sale of Product Line |
|
|
|
|
|
(0.9 |
) |
|
| ||||
Total Non-GAAP Adjustments: |
|
(1.5 |
) |
|
|
(2.4 |
) |
|
| ||||
Non-GAAP Interest & Other Income (Expense), net |
|
$ |
(9.3 |
) |
$ |
(2.8 |
) |
$ |
(14.1 |
) |
$ |
(10.3 |
) |
* Please refer to our press release for a full explanation for the use of non-GAAP measures.
4J<1WT,9='';=@?K^=>>_$[XI2W<\ MFA^'KEH[:-L7%W$V&E(_A0CHOOW^G7E_".G^,/&&I?9;'5]02!"#/ABZ2YN>+L_S/I>EKFI](C\.>`]1M;6YN97CLY6-Q-*S M2.^P_-DGC\.E?-8\0ZYC_D,ZA_X%/_C6)L?7% :ZO/D\R M-"5B4\$D]`?_`-=>#6VF_$*\MH[FVCUZ:&50Z2(\A#`]"#FI?[%^)('_`![> M(?\`OJ7_`!JZ AQ>']&BLDP7^]*X_B<]3_3\*U:XK MP+#JUG\-"FKBZCOE2 G@E&Y)(WE*L/4'-9]YJGBC2[QK:]U'5;6XCP M6CEGD5ESR.":DH^L:*\J^#7C74]=-YI&JSO=/;1B6&9SE]N<%2>_)]:*`/ M"Z[/P_$=-&@70!JQTX;O*^SQY3J 7_OV:V=/\2^+-*LT ML[#4=1MK>/.R*/<%7)R>WK0`GBBW\4_:H[WQ1!?+-*NR.6[0J6"]A],_K7=_ M`[Q!9V^ISZ$]C&ES=J9%NUSN?;SL;VQDC%>>ZMJ_B+75B75;J^O!"28Q-N8+ MGKC\J[KX,^$]2?Q,FNW-K+!9VD;A'D4KYKL,87/4`$G-`$'QU_Y'>V_Z\4_] M#>N-\.77B&UO96\-M>BY:/$GV1"S;,CKCMG%=K\<899/&UNT<4CC["G*J3_$ MU3?`F&:+Q7?F2*1`;(\LI'\:T`^`+SQ?J$=R6CCTVVF`N'+C<<<[0O7GUZ5T7QG\%M9ZHOB+3X&:"];; ] $7\:>&%M[.1!=P.)[=F/ROQ@J3VR#U^ ME?/>H>']?\/W8^VZ=>6 0Y'[EB2&(Z9`Z_C71^!/AEK6MZO;7>H6 M4MEIL,BR2/.NQI0#G:JGGG'7I0!ZM\6/^28ZG](O_1BU\UU]+_%E6?X;ZHJ* MS,?*P`,G_6+7SSI%E,^M6*R6LC(US&G!&X9S0!3FM;BW6)IX)(EF3S(BZ MD!USC(]1P:]6^"OC..TG;PO>E42=S):28`^<]4/UZC\O2NX^)?@F/Q5X<_T2 M)5U"Q4O:X&-P[Q_0@<>X%?.D<%];S+(D%Q%+&VY6","K#H?8@T`?5GBC_D4] M7_Z\IO\`T`U\E#I7T5H?BU_%OPTU-KA&34;>RECN8]I&X[#AP/1OYYKY\%E= MX_X]9O\`OV:`.LT^X^)2Z?;C3CKWV,1CR/)5]FSMMQVKI_`MQ\0W\9Z ?]<'_`/037R`.E?2/@._U'4OA@;G5)YI[MTN`SS9W MG!8#]*^=!:7./^/>7_O@T`='!XB\ PYKZ*\,:);:]\)M/TF_C/E7%D$;(Y0]B/<'!KY\UG MP_J.AZO @Z]UZ?3%%`'H^!Z48'I M2T4`)@>@HXI:0T`4M7U*WT?3)[^X/R1+G'=CV`^IK@?"NH>)?%&MO,^HS0V, M3[Y53`4>B#C_`"*7Q]J$^MZ]:^';#YS&XW@=#(?7V`_F:[K0M(@T/2XK"W&0 M@R[=W8]6-=]HT*%VKRE^".&\JU:R?NQ_%F@!1@>E+17`=PF`%(%>?^*[3Q5H M^^\T_5;JXL>K+P7A'OQR/>O0::1D8-:T:OLI7LGZF56G[2-KV.%\'^.;:\*6 M6J"*"[Z)7MSPDA]O[I_3Z5BZ#XVU M'P[6=S'+!C)8'[OU]/QKFM6\:R7-V=*\,0?;KQN#,!F./W]_KT^M<4*, MYRY4MM_+U.N56$5=LV]?\1Z?X?MO,NI-TK#]W`G+N?8>GO61HL'B36KO^T]3 MNY=.M&.8K*$`%A_M'J/YGVJ30/!J6MU_:FLSG4-4;YB[\K&?]G_'\JZD5I*4 M*:Y8:OO_`)&<8SJ/FGHNW^8@`SG%.HHKF.D2N;\8QZS#8KJ6CWDL;VOS2P+@ MK(G4\>H_E72TT@$8(R#U%5"?))2M>+B9^A:Q!KNDPW\'`D&'7^XPZBM' M`]*X;3%/A/QQ)I8^73M5'F6X[(_I_3\J[D=*TK04)7CL]411FY1M+=:,,8HP M/2EHK$V$V@]J*6B@`HHHH`*BN9EMK>6=_NQ(7/T`S4M4- ;0K^*,9=[:0` M>IVFG%7:3%)V39Q7PZL6U'4K_P`170W2-(5C)[,W+'\B!7H=\`#*XAD\+> M4A'F13-O7OSR#^7\J["NG&-NO)/IH<^$25%6ZBT4E07M[;Z?:27=U*(H8ERS MGM7*DV[(Z&TE=EBBN/M?B5H=S>+`RW,",V%FD0!?QP .M$TO,8N/M<_ M016_S<^YZ"MWAJRERN+N8_6*35^9'1UQ?CF[\,20?W]\HQ$MM@RJ?0GL/ M8U7+^,?%O"`:)I[]SGS''\_Y"MW0O!NDZ%B6.+[1<]3<3 B$`J01D'J#7):]\/-,U3=-98L+D\_(,QL?=>WX M5TO&4\0N2LK>:_4P^JU*+YJ3OY,ZN&:.>)98G61&&593D'\:DKQZ73_%G@R4 MR0-*L`/WX3YD3?4=OQ%;>D_%(85-6L_K-;G^:G^AK&>!G;FI-27D:PQD;\M1 M 74R[D4YVC/`/N3C\J[.TA%M:0P#D11JGY#%=51-4(7\_NT.:FTZTK>7WD MU%%% %9U0R *,5T_6.96J13\^IS>PY7>G*WY')?\)O M>2\6_A;5'8_WDVC\\5C>)Y_%6OZ-(DN@FTM8F$K?O-TC8]OUZ=J]&HP*<*\( M24HP7XA.A.<7&4_R/GF&*2XF6&!#+*YPJ*,DGZ5[3X=\+Z=HUE;D647VP1CS M92-S;L >=PE&*6B@!,#TK#U/P;H6JDM/8K'(W62'Y&_3@UNT5<)R@[Q=B)0C-6DKG MG-[\*5))L-3QZ+/'G]1_A5)/!WC33#BQO"0.GE714?D<5ZEBBNM8^M:TK/U1 MS/!4KW5UZ,\T5/B5",!I6^IB:G'3/B+J7[N>[:W1N"3*B?\`H/->DXHQ2^N/ MI"/W!]476;^\Y?PQX)MM!E-Y<2_:[YO^6A'">N/?W-=0.E%+7+4J2J2YI.[. 1F%.--