0001104659-15-012085.txt : 20150219 0001104659-15-012085.hdr.sgml : 20150219 20150219160603 ACCESSION NUMBER: 0001104659-15-012085 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150219 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150219 DATE AS OF CHANGE: 20150219 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BRUKER CORP CENTRAL INDEX KEY: 0001109354 STANDARD INDUSTRIAL CLASSIFICATION: LABORATORY ANALYTICAL INSTRUMENTS [3826] IRS NUMBER: 043110160 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-30833 FILM NUMBER: 15631797 BUSINESS ADDRESS: STREET 1: 40 MANNING RD CITY: BILLERICA STATE: MA ZIP: 01821 BUSINESS PHONE: 978663-3660 MAIL ADDRESS: STREET 1: 40 MANNING RD CITY: BILLERICA STATE: MA ZIP: 01821 FORMER COMPANY: FORMER CONFORMED NAME: BRUKER BIOSCIENCES CORP DATE OF NAME CHANGE: 20030721 FORMER COMPANY: FORMER CONFORMED NAME: BRUKER DALTONICS INC DATE OF NAME CHANGE: 20000315 8-K 1 a15-4972_18k.htm 8-K

 

 

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): February 19, 2015

 

BRUKER CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware
(State or other jurisdiction
of incorporation)

 

000-30833
(Commission
File Number)

 

04-3110160
(IRS Employer
Identification No.)

 

40 Manning Road
Billerica, MA 01821
(Address of principal executive offices)(Zip Code)

 

Registrant’s 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 February 19, 2015, Bruker Corporation issued a press release announcing combined financial results as of and for the three and twelve months ended December 31, 2014.  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 February 19, 2015.

 

2



 

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: February 19, 2015

By:

/s/Charles F. Wagner, Jr.

 

 

Charles F. Wagner, Jr.

 

 

Executive Vice President and
Chief Financial Officer

 

3



 

Exhibit Index

 

Exhibit
Number

 

Exhibit Name

 

Location

 

 

 

 

 

99.1

 

Press release dated February 19, 2015.

 

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.

 

4


EX-99.1 2 a15-4972_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Bruker Reports Fourth Quarter and

Full Year 2014 Financial Results

 

BILLERICA, Mass.February 19, 2015 — Bruker Corporation (NASDAQ: BRKR) today reported financial results for its fourth quarter and full year ended December 31, 2014.

 

Bruker’s revenues for the fourth quarter of 2014 were $508.0 million, a decline of 8.0 percent compared to the fourth quarter of 2013.  Excluding a 1.3 percent net negative effect from acquisitions & divestitures, and a 6.2 percent negative effect from changes in foreign exchange rates, Bruker reported a year-over-year organic revenue decline of 0.5 percent in the fourth quarter of 2014.

 

Bruker reported fourth quarter 2014 GAAP operating income of $44.5 million, compared to $61.0 million in the fourth quarter of 2013.  Fourth quarter 2014 GAAP earnings per diluted share (EPS) were $0.15, compared to EPS of $0.21 in the fourth quarter of 2013.

 

On a non-GAAP basis, Bruker reported fourth quarter 2014 operating income of $63.7 million, compared to $81.3 million in the fourth quarter of 2013.  Fourth quarter 2014 non-GAAP EPS were $0.30, compared to $0.31 in the fourth quarter of 2013.  A reconciliation of GAAP to non-GAAP financial measures is provided in the Company’s financial tables accompanying this press release.

 

For the full year 2014, Bruker’s revenues declined 1.7 percent to $1.81 billion, compared to $1.84 billion for the full year 2013.  Excluding a 0.1 percent net positive effect from acquisitions & divestitures, and a 1.4 percent negative effect from changes in foreign exchange rates, Bruker reported a year-over-year organic revenue decline of 0.4 percent for the full year 2014.

 

Bruker reported GAAP operating income of $105.4 million for the full year 2014, compared to $148.2 million in 2013.  The Company’s GAAP EPS for 2014 were $0.33, compared to $0.48 for 2013.

 

On a non-GAAP basis, Bruker reported operating income of $184.4 million for the full year 2014, compared to $205.5 million for 2013.  Non-GAAP EPS for 2014 were $0.75, compared to $0.77 for 2013.

 

“Our fourth quarter performance was in-line with our expectations.  We experienced soft demand in our Nuclear Magnetic Resonance and X-Ray businesses for most of 2014, and changes in foreign exchange rates continued to negatively impact our revenues and earnings,” said Frank Laukien, President and CEO of Bruker.  “In the second half of 2014, we implemented programs to improve our financial performance, including the divestitures of two Chemical & Applied Markets (CAM) division product lines, the transfer of the remaining CAM product lines into the Daltonics division, and the closure of CAM’s Fremont, California manufacturing site.

 

“Looking ahead, we are further expanding our operational initiatives in 2015, with a focus on optimizing the cost structure and manufacturing footprint of our Bruker BioSpin Group.  While we expect that currency will continue to negatively affect our revenues and earnings, we believe that we can increase our full year 2015 operating margin as a result of the initiatives that we have executed over the last two years.”

 

Bruker will provide a 2015 revenue and earnings outlook on its conference call scheduled at 4:45 p.m. ET today.

 

“Over the past year, we have strengthened Bruker’s foundation by improving key business processes, implementing new systems, and building new organizational and functional capabilities,” said Charles Wagner, Chief Financial Officer of Bruker.  “Although market weakness and currency headwinds have hampered our

 



 

ability to translate this progress into improved financial performance, we remain convinced that we are taking the right actions to achieve operational and commercial excellence, to expand our margins, and to drive long-term value for our stakeholders.”

 

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 Standard Time today. To listen to the webcast, investors can go to http://ir.bruker.com and click on the “Events & Presentations” hyperlink.  A slide presentation that will be referenced during the webcast will be posted to the Company’s 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 “Bruker’s Fourth Quarter 2014 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: 10059457.  The replay will be available beginning one hour after the end of the conference through February 27, 2015.

 

About Bruker Corporation

 

For more than 50 years, Bruker has enabled scientists to make breakthrough discoveries and develop new applications that improve the quality of human life.  Bruker’s high-performance scientific research instruments and high-value analytical solutions enable scientists to explore life and materials at molecular, cellular and microscopic levels.

 

In close cooperation with our customers, Bruker is enabling innovation, productivity and customer success in life science molecular research, in applied and pharma applications, in microscopy, nano-analysis and industrial applications, as well as in cell biology, preclinical imaging, clinical research, microbiology and molecular diagnostics.  For more information, please visit:  http://www.bruker.com.

 

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 implements restructuring initiatives 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, our ability to successfully implement our restructuring initiatives, 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, 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, 2013 and our quarterly report on Form 10-Q for the period ended September 30, 2014. 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

joshua.young@Bruker.com

 



 

Bruker Corporation

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

 

(in millions)

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

319.5

 

$

438.7

 

Short-term investments

 

178.0

 

 

Accounts receivable, net

 

293.2

 

307.6

 

Inventories

 

477.4

 

589.8

 

Other current assets

 

98.2

 

95.8

 

Total current assets

 

1,366.3

 

1,431.9

 

 

 

 

 

 

 

Property, plant and equipment, net

 

249.9

 

299.5

 

Intangible and other long-term assets

 

248.6

 

256.9

 

 

 

 

 

 

 

Total assets

 

$

1,864.8

 

$

1,988.3

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt

 

$

0.8

 

$

0.7

 

Accounts payable

 

76.0

 

74.8

 

Customer advances

 

189.5

 

258.6

 

Other current liabilities

 

316.4

 

314.5

 

Total current liabilities

 

582.7

 

648.6

 

 

 

 

 

 

 

Long-term debt

 

354.2

 

354.3

 

Other long-term liabilities

 

156.2

 

135.2

 

 

 

 

 

 

 

Total shareholders’ equity

 

771.7

 

850.2

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,864.8

 

$

1,988.3

 

 

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 OPERATIONS (unaudited)

 

(in millions, except per share amounts)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

508.0

 

$

552.1

 

$

1,808.9

 

$

1,839.4

 

Cost of revenues

 

292.2

 

316.2

 

1,045.6

 

1,034.2

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

215.8

 

235.9

 

763.3

 

805.2

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

118.5

 

118.3

 

451.0

 

437.9

 

Research and development

 

41.6

 

49.1

 

174.2

 

190.5

 

Impairment of assets

 

4.6

 

 

11.5

 

 

Other charges, net

 

6.6

 

7.5

 

21.2

 

28.6

 

Total operating expenses

 

171.3

 

174.9

 

657.9

 

657.0

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

44.5

 

61.0

 

105.4

 

148.2

 

 

 

 

 

 

 

 

 

 

 

Interest and other income (expense), net

 

(1.0

)

(7.2

)

(4.1

)

(23.6

)

 

 

 

 

 

 

 

 

 

 

Income before income taxes and noncontrolling interest in consolidated subsidiaries

 

43.5

 

53.8

 

101.3

 

124.6

 

Income tax provision

 

17.0

 

17.9

 

41.7

 

42.8

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

26.5

 

35.9

 

59.6

 

81.8

 

Net income attributable to noncontrolling interests in consolidated subsidiaries

 

0.4

 

0.7

 

2.9

 

1.7

 

Net income attributable to Bruker Corporation

 

$

26.1

 

$

35.2

 

$

56.7

 

$

80.1

 

 

 

 

 

 

 

 

 

 

 

Net income per common share attributable to Bruker Corporation shareholders:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.16

 

$

0.21

 

$

0.34

 

$

0.48

 

Diluted

 

$

0.15

 

$

0.21

 

$

0.33

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

168.2

 

167.2

 

167.8

 

166.5

 

Diluted

 

169.6

 

169.0

 

169.5

 

168.5

 

 



 

Bruker Corporation

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

 

(in millions)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Consolidated net income

 

$

26.5

 

$

35.9

 

$

59.6

 

$

81.8

 

Adjustments to reconcile consolidated net income to cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

12.1

 

15.9

 

59.7

 

61.3

 

Write-down of demonstration inventories to net realizable value

 

5.6

 

8.7

 

28.2

 

32.7

 

Impairment of assets

 

4.6

 

 

11.5

 

 

Stock-based compensation expense

 

2.3

 

1.8

 

9.4

 

6.6

 

Deferred income taxes

 

(9.2

)

15.5

 

(9.2

)

7.4

 

Gain on disposal of product line

 

0.7

 

 

(8.3

)

(0.9

)

Other non-cash expenses, net

 

(1.5

)

0.9

 

2.7

 

2.1

 

Changes in operating assets and liabilities, net of acquisitions and divestitures:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(36.0

)

(9.6

)

(14.5

)

(19.3

)

Inventories

 

51.5

 

40.6

 

4.6

 

5.7

 

Accounts payable and accrued expenses

 

(15.7

)

1.3

 

9.0

 

7.0

 

Income taxes payable, net

 

20.4

 

(1.1

)

5.6

 

(28.7

)

Deferred revenue

 

10.7

 

3.3

 

12.9

 

4.6

 

Customer advances

 

(13.1

)

6.8

 

(48.2

)

(12.1

)

Other changes in operating assets and liabilities, net

 

10.4

 

11.4

 

(8.7

)

(3.2

)

Net cash provided by operating activities

 

69.3

 

131.4

 

114.3

 

145.0

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Purchases of short-term investments

 

(90.8

)

 

(211.6

)

 

Maturity of short-term investments

 

19.0

 

 

19.0

 

 

 

Cash paid for acquisitions, net of cash acquired

 

 

 

(3.9

)

(11.6

)

Proceeds from disposal of product line

 

12.5

 

 

25.3

 

0.5

 

Purchases of property, plant and equipment

 

(7.1

)

(9.0

)

(33.8

)

(50.3

)

Proceeds from sales of property, plant and equipment

 

0.2

 

0.6

 

3.1

 

1.4

 

Net cash used in investing activities

 

(66.2

)

(8.4

)

(201.9

)

(60.0

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from revolving lines of credit

 

 

 

 

19.5

 

Repayment of other debt, net

 

(0.1

)

(0.8

)

(0.8

)

(1.6

)

Proceeds from issuance of common stock, net

 

0.6

 

0.2

 

7.9

 

8.2

 

Changes in restricted cash

 

 

2.3

 

0.7

 

1.0

 

Cash payments to noncontrolling interest

 

 

 

(1.1

)

(0.6

)

Net cash provided by financing activities

 

0.5

 

1.7

 

6.7

 

26.5

 

Effect of exchange rate changes on cash and cash equivalents

 

(13.3

)

7.2

 

(38.3

)

16.6

 

Net change in cash and cash equivalents

 

(9.7

)

131.9

 

(119.2

)

128.1

 

Cash and cash equivalents at beginning of period

 

329.2

 

306.8

 

438.7

 

310.6

 

Cash and cash equivalents at end of period

 

$

319.5

 

$

438.7

 

$

319.5

 

$

438.7

 

 



 

Bruker Corporation

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES* (unaudited)

 

(in millions, except per share amounts)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Reconciliation of Non-GAAP Operating Income, Non-GAAP Profit Before Tax, Non-GAAP Net Income, and Non-GAAP EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating Income

 

$

44.5

 

$

61.0

 

$

105.4

 

$

148.2

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

6.8

 

11.7

 

36.1

 

25.3

 

Acquisition-Related Costs

 

1.0

 

2.3

 

4.0

 

4.5

 

Purchased Intangible Amortization

 

5.1

 

5.4

 

20.2

 

20.7

 

Other Costs

 

6.3

 

0.9

 

18.7

 

6.8

 

Total Non-GAAP Adjustments:

 

$

19.2

 

$

20.3

 

$

79.0

 

$

57.3

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Operating Income

 

$

63.7

 

$

81.3

 

$

184.4

 

$

205.5

 

Non-GAAP Operating Margin

 

12.5

%

14.7

%

10.2

%

11.2

%

 

 

 

 

 

 

 

 

 

 

Non-GAAP Interest & Other Income (Expense), net

 

(0.3

)

(7.2

)

(10.0

)

(26.0

)

Non-GAAP Profit Before Tax

 

63.4

 

74.1

 

174.4

 

179.5

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Income Tax Provision

 

(12.7

)

(21.2

)

(43.8

)

(48.5

)

Non-GAAP Tax Rate

 

20.0

%

28.6

%

25.1

%

27.0

%

 

 

 

 

 

 

 

 

 

 

Minority Interest

 

(0.4

)

(0.7

)

(2.9

)

(1.7

)

 

 

 

 

 

 

 

 

 

 

Non-GAAP Net Income Attributable to Bruker

 

50.3

 

52.2

 

127.7

 

129.3

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares Outstanding (Diluted)

 

169.6

 

169.0

 

169.5

 

168.5

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Earnings Per Share

 

$

0.30

 

$

0.31

 

$

0.75

 

$

0.77

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP and Non-GAAP Gross Profit

 

 

 

 

 

 

 

 

 

GAAP Gross Profit

 

$

215.8

 

$

235.9

 

$

763.3

 

$

805.2

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

Restructuring Costs

 

2.7

 

7.1

 

25.0

 

7.1

 

Acquisition-Related Costs

 

0.2

 

0.3

 

1.1

 

0.9

 

Purchased Intangible Amortization

 

4.5

 

5.0

 

18.3

 

19.3

 

Total Non-GAAP Adjustments:

 

7.4

 

12.4

 

44.4

 

27.3

 

Non-GAAP Gross Profit

 

$

223.2

 

$

248.3

 

$

807.7

 

$

832.5

 

Non-GAAP Gross Margin

 

43.9

%

45.0

%

44.7

%

45.3

%

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP and Non-GAAP Interest & Other Income (Expense), net

 

 

 

 

 

 

 

 

 

GAAP Interest & Other Income (Expense), net

 

$

(1.0

)

$

(7.2

)

$

(4.1

)

$

(23.6

)

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

Insurance Settlement

 

 

 

 

(1.5

)

Sale of Product Line

 

0.7

 

 

(8.3

)

(0.9

)

Other

 

 

 

2.4

 

 

Total Non-GAAP Adjustments:

 

0.7

 

 

(5.9

)

(2.4

)

Non-GAAP Interest & Other Income (Expense), net

 

$

(0.3

)

$

(7.2

)

$

(10.0

)

$

(26.0

)

 


* Please refer to our press release for a full explanation for the use of non-GAAP measures.

 


 

GRAPHIC 3 g49721mm01i001.jpg GRAPHIC begin 644 g49721mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:BBB@`HH MIDS^7"\F,[5)_(4`UVU91H/V<$KK=O M4X:495X^TG)V>R6AR'_"-^*T&8_%C,WH\/%07TWCC0[.6ZEN;"^@A0LS;,,! MZXXKMJ9+%'/"\,JAXY%*LIZ$'J*S6(=_>2?R1J\.K>[)KYL\$GU"\NKLW<]U M*\Y.?,+G(^GI7JO@?Q&-6T=(;R[C:^B8H0S#>Z]FQW_^M61YE'H#GFM2Y^'.B2VL<=OYUM/&N!.CY+'U(Z?EBN[$5\/5@HW_#8\_# M4,32FY6_'5(D'5G8`#\37GFM?$Z5RT.C6^P=//F&2?HO^-8UOX?\4^* MI1/<^<4;D2W3%5`]A_@*[8X*27-5?*C@GCHM\M):;EA(;)R!1QE3=J)P2^._%=XGEVSM_6I/^$I\ M=1_.^E,5]#9M7I/3I2U/UFGTIHKZM4ZU&<#IWQ+VW`M];T]K8G@R1@_+]5/- M=U!/%UIZ#.=I9R8\]RI/\UY_"O0Z\W^(%C/I.N6G MB&R^4LP#,.TB],_4\(:1K*M--&+:X`S]HBPI'N>Q_&M#5]9L=$M# MBJ.6<^@'>O,M5\1:UXSO?[/L(72!C\MO&>H]7/^177AJ-23YHNR74X M\56I17))7;Z$B^--6T!Y].AU"#5(D&V*X8$[?H>_XY^M5=)T75_&]])FA+G4]MW=#D(1^[C/T[GW-.U?P1MN3J?AVKSL4X1_;V_E7;]8HQDU3T?>QP_5JTHIU-5_+KDM%\9DW7]E>((?L&H+P&8823_``_D:ZVO-K*HI?O#TZ#IN/[L M****Q-PHHHH`*XSPL?MGC?Q!?IS$K"$,.A(/_P!C6WXIUI="T*>ZW#SF&R$> MKGI^77\*@\%Z0VD>'HEF!%Q<'SIL]Y2E)]=%^;.:?OUHQ735_D MC?HHHKF.D****`"BOF7_`(6WXW_Z#/\`Y`C_`/B:/^%M^-_^@S_Y`C_^)H`^ MFJ*^9?\`A;?C?_H,_P#D"/\`^)KN?A7\2]_9EN(Y#(/+5MQ!7'4'U->:/\5/&,C;GU*-SZM: MQ$_^@UTT:_)%PDKIG+6P_/.,XNS1].*RNH92&5AD$="*6OF4?%KQL``-8P!T M`MX^/_':MZ=\9O&%G=+).6)BH8IN9000>,C)%>)-\4_% M[L6;48F8]2;2(D_^.U=-Q4KR5T9U%-QM!V9WNFZ7K/CK56N;F9O*!Q).P^5! M_=4>OM^=>HZ-H=AH5H+>RA"_WW/+.?4FI=*._2;20JH:2%';:H`)(!)P*^>] M5^*GC.UU>\MXM8Q'%<.BCR(^`&('\-;U\3*KHM(]C&AA8TO>>LNY]'T5R?PS MUK4/$'@FUU'4Y_/N9))`S[0N0&('`XZ5XUJ7Q6\:6^J7<,>KX2.=U4>1'P`Q M`_AKE.H]_P!:T'3]>M#!>P@D?Z2QVPW:C+1 M^Q_P_*J>B_$8:9\+[3Q!X@N?M-[.TJQ1J`K3L'(``'```&37F%W\7O&5U/*X MU"..*1B1"+=&51V'(.?QK:%;E7+)77];&%2CS/GB[2[_`.9]'VEY;7]LES:3 M)-$XRKH<@U/7GOPXM_&E["FJ^(M0,%JXW0V2V\<;29_B?"@@>@ZG^?+?%#Q_ MXF\/>,Y=/TO4?(MEAC8)Y2-R1SR163M?0V5[:GM=-=UC1G=@JJ,EB<`"OF?_ M`(6WXW_Z#/\`Y`C_`/B:#\6O&S`AM8!!X(-O&0?_`!VD,]#?#SXA^)]7\:Z;IEYJ"O:3N_F1K!&@;",>P'<"N ME^,/C+7O"]_ID>CWWV9)XI&D'EJV2",=0?6M:M3G:25DMC&E3Y$VW=O<]4HK MYE_X6WXW_P"@S_Y`C_\`B:/^%M^-_P#H,_\`D"/_`.)K(V/IJBOG#3?C/XPL M[I)+FZAOH0?GBEA5=P]BH!%>[:?XJTF_TZVO5N5C6XA24(W5=P!P??F@#Y,K ML_#?Q,U'PUHT>EV^F:=<1QLS"2>(LYR<]0:XRNQ\._$:Y\.Z/'IL>B:7=K&S M-YMQ"63F@#*\5^*KGQ;J$5[=6EI;/%%Y86VCV@C).3R) M9%NFE&K21LEKNQY97&6`[[L#\LUS'BKQS/XJLX+:72=.LA#)O#VL6UFXQ@G/ M2I/A?97-[\0]*%NI/DR^=(P_A11R3_+\:`.S_:!_X_\`1/\`KE-_-:\R\/:Y M/X6$,`DZ[D.01R/QKTW]H'_C_T3_KE-_-:X_X56MM>_$+3[>[M MXKB%A)NCE0,I^1NQH`MZK\6=7U;2KG3I=*TF..YC,;/';G8I;'MDFOGFOJSQ?IC>)_`]_96#K(UW;AH&!X\?\`Z"*^3==_Y?^ON7_T, MUW-C\;O$=CH\=@+6REDBC$:7#JV[`&`2`<$UY]_I.HWIVH\]Q<2$[47+.Q/8 M#WH`^C/@U_R3>R_ZZS?^AFOGG6/^0W??]?,G_H1KZ;^'NA3^'/!.GZ==+MN% M4R2K_=9F+8_#./PKYDUC_D-WW_7S)_Z$:`*\EQ/-%%%)*[QPJ5C4G(0$Y(`[ M>`-#U[X8N\]LOVS4?, M4W1Y:,JY"[?0#`SZUX[J^E7>AZM`,YXY%=+_ M`,+D\0_]`_1__`3_`.RKF_"_B9O#%W-<+IECJ'G1[-EY'O5>C?]<9? M_0EH`\U\.Z[/X;UB/4[>WM[B2-641W";D.1CI72ZM\5=4U?2KG3I=(TB)+F, MQL\=N0R@]QD\&H_A)9VU]\0;.WN[>*XA:*4F.5`RG"''!K>^,W@>+1KV+7M, MMEBLKDB.>.-<+%)C@@#H&'ZCWH`\WTW2[_6+Q+33K26YG<@!(US^?H/RMKF0F>&WC20KT+!0#C\:\,^'OBZ3P?XGANV8FSFQ%=(.Z$_>^H/ M/YCO7U#%+'/$DL3AXY%#*RG(8'D$4`&=$\.(Z:1IL- MIYGWV099OJQY-:M%`&+KWA+0?$KPR:S8+=-;@B,L[+M!QGH1Z"O/;%_#VE>+ M$7POX7@DN8Y#'!.;B3+$C!."2,=>?2NP^(.O'2M&^R0/MN;S*@@\JG\1_I^- M5_A[X9&GV0U6Z3_2;E?W8(_UQU.TZ"X;(>/V)`R/KG%= MY371)49)%#HPPRL,@BKIRC&5Y*Z,ZD92C:+LSR'PWX;^'NO77D7.B?8KHGY( M_MD:/X2\/Z`V_2])MK:3&/,5,O_WTSCO\`7K7;4P\:D?:4/NZG%3Q, MZ4O9XCY/HSTJN3E^%W@N>9YI-$C9Y&+,?-DY)Y/\5=1!/#=0)/!*LL3C*NAR M"*;A=6N0:1I%AH6G1Z?IEN+>UC)*1@DXR< MGD\]37$^-H/"VIZS'"^A)K6L$"/:DC+M`[,5/)_E5JZ\0:MXLN'T_P`-HUO: M`[9KYQCCV]/Y_2NAT#PU8>'KPZE807L!S'.@=?;VKHJQC95(;/\&<]&`?# M&@ZBFH:9I26]S&"%D$CG`(P>"2.E;&I:;9:QI\MAJ%NMQ;3##QMT/>K5%#]%@A2&&&>..-0J(MW*`H'``^:MRB@`HHHH M`***CG;M!_PF/Q%E5_FLK,X;T*(<8_%J]+````&`.U<+\+ MHE:QU"[;!EDG"D]\`9_F37=UUXN7O^S6T=#CPBD\FG4`%F>#-$TRT>`6BW!D7$DDXW,W^'X5S&O?#1E+7&B2Y'7[-*W(_W6_Q_.NY M8BC4D^DN]C@>&KTXK[4?Y;G?VMK;V5NEO:PI#$@PJ(,`5-7DFG^,/$/AJ?[' M?QO,B<>3<@A@/9O_`-8KM=)\?:)J>U))39S'^"?@9]FZ?RKBJX2K#7==T=U+ M&4I^[L^S.FHIJNKJ&1@RGD$'(-.KD.P****`(YX([FWD@F4-'*I5E/<$8-@S-EK"X.S/\`=)/]1G\:[&N*\-2+<_$'7YX>8@H0D="P(']#732U MIS3]?Q.:KI5@UOJOP.UHHHKF.D****`"BBB@`I"`1@]#2T4`>;0SW?P\U^X2 M>W>72;Q]RNHZ>F/<9P1WKMK#Q'H^I1A[74(&S_"S;6'X'FK\T$5S$T4\22QM MU5U!!_"L"Y\!>'+E]WV#RB?^>4C*/RSBNMU*=;6::EW74XU3J4=(-./9]#=: MZMD&YKB)1ZEP*QM<\6:9IVG7#0ZA;272QGRHU<,2V..E5%^'/AU3S#._LTQJ M_;^#O#UJ/W>E0$XQEP7/ZTN6C!W;;^2_S'S5YJR27S?^1XS/=W-SL:9IMMI.GQ65HFR*,<9.23W)]Z]'%UE&$7%:O;R/,P="4JDE)Z M+?71]#U%<7JOPOMY"7TJ\:$_\\IOF7\^H_6N^HK:G7J4 MOA9A5P].K\:/(_[&\9>&F+6JW(C'.;9O,0_\!_\`K5:MOB5K5FWEW]I#,1UW M*8V_P_2O4JBFMH+@8G@CE'HZ!OYUTO%QG_$@F$^FQ1_6M^7PSH'= M*,4C![J8[YW'3/8#V'^-;%O:V]I'Y=M!'"G]V-0H_2I:SJ5DX\D(V7YFM.A) 32YZDKO\`(****YCI"BBB@#__V3\_ ` end