($ Millions, except percent and per-share data)1 | Q4 FY20 | Q4 FY19 | YTD FY20 | YTD FY192 | |||||||||
GAAP Revenue | $403 | $468 | $1,697 | $1,675 | |||||||||
GAAP Gross Margin | (2.6 | )% | 46.2 | % | 32.5 | % | 41.5 | % | |||||
GAAP Operating Loss | ($678 | ) | ($19 | ) | ($789 | ) | ($109 | ) | |||||
GAAP Diluted EPS | ($16.56 | ) | ($0.55 | ) | ($20.48 | ) | ($3.61 | ) | |||||
Cash Flow from Operations | $62 | ($3 | ) | $78 | $116 | ||||||||
Non-GAAP Revenue | $409 | $488 | $1,731 | $1,759 | |||||||||
Non-GAAP Gross Margin | 49.4 | % | 55.0 | % | 51.9 | % | 52.8 | % | |||||
Non-GAAP Operating Income | $48 | $90 | $247 | $316 | |||||||||
Non-GAAP Diluted EPS | $0.30 | $1.44 | $3.13 | $5.12 | |||||||||
Adjusted EBITDA | $534 | $102 | $767 | $357 |
Q4 FY20 Results | Q4 FY20 Guidance Range3 | |
GAAP Net Revenue | $403M | $354M - $394M |
Non-GAAP Net Revenue | $409M | $360M - $400M |
Adjusted EBITDA | $534M | $20M - $45M |
Non-GAAP Diluted EPS | $0.30 | $(0.36) - $0.19 |
• | Demand for enterprise headsets increased in March as customers adjusted to "work-from-home" mandates, resulting in quarter-end backlog of approximately six weeks. Headset demand continues to remain elevated. |
• | The Company's in-house manufacturing site in Tijuana, Mexico has resumed production after reconfiguring to implement specific safety protocols. Although periodic supply chain disruptions continue, the Company is working with its suppliers to manage component shortage and minimize production delays. |
• | The Company ended fiscal Q4 with $226 million in cash and short-term investments. In order to maintain maximum financial flexibility and liquidity, the Company deferred a voluntary debt prepayment and suspended the quarterly dividend. |
• | On February 20, 2020, the Company amended its loan covenants related to its revolving credit agreement, providing additional covenant headroom for the remainder of calendar 2020. |
• | Recently introduced products include: |
◦ | Blackwire 8225, the first headset to incorporate advanced hybrid active noise canceling and Poly Acoustic Fence technology to remove distracting background noise |
◦ | Voyager 4245, a purpose-built Microsoft Teams-certified headset |
◦ | Trio C60 audio conferencing solution, offering flexibility and versatility in an intuitive package |
• | Launched Poly Lens, which combines seamless management and updating tools with powerful insight into how Poly devices are actually being used, providing greater control and simplicity to IT administrators. |
• | Launched the new Poly Partner Program, bringing more than 15,000 partners from around the world together under one program. The new program measures partners on more than just financial contribution and is designed to drive mutual growth and profitability through the sale of Poly products, solutions, and services. |
• | The Company completed the sales of its Consumer Gaming assets. |
• | In its fiscal Q1, the Company expect to book a restructuring charge of $25 million to $35 million primarily related to office closures and headcount reductions. |
Q1 FY21 Guidance | |
GAAP Net Revenue | $330M - $365M |
Non-GAAP Revenue | $335M - $370M |
Adjusted EBITDA1 | $25M - $45M |
Non-GAAP Diluted EPS1,2 | $(0.18) - $0.22 |
• |
• |
INVESTOR CONTACT: Mike Iburg Vice President, Investor Relations (831) 458-7533 |
MEDIA CONTACT: Edie Kissko Senior Director and Head of Corporate Communications (213) 369-3719 |
PLANTRONICS, INC. | |||||||||||||||||
SUMMARY CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | |||||||||||||||||
($ in thousands, except per share data) | |||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||
March 28, | March 30, | March 28, | March 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Net revenues: | |||||||||||||||||
Net product revenues | $ | 338,221 | $ | 408,758 | $ | 1,432,736 | $ | 1,510,770 | |||||||||
Net services revenues | 64,822 | 59,730 | 264,254 | 163,765 | |||||||||||||
Total net revenues | 403,043 | 468,488 | 1,696,990 | 1,674,535 | |||||||||||||
Cost of revenues: | |||||||||||||||||
Cost of product revenues1 | 391,418 | 226,008 | 1,049,826 | 902,625 | |||||||||||||
Cost of service revenues | 21,953 | 25,949 | 94,929 | 77,771 | |||||||||||||
Total cost of revenues | 413,371 | 251,957 | 1,144,755 | 980,396 | |||||||||||||
Gross profit | (10,328 | ) | 216,531 | 552,235 | 694,139 | ||||||||||||
Gross profit % | (2.6 | )% | 46.2 | % | 32.5 | % | 41.5 | % | |||||||||
Operating expenses: | |||||||||||||||||
Research, development, and engineering | 47,569 | 61,477 | 218,277 | 201,886 | |||||||||||||
Selling, general, and administrative | 138,482 | 161,325 | 595,463 | 567,879 | |||||||||||||
Impairment of goodwill and long-lived assets | 473,996 | — | 473,996 | — | |||||||||||||
(Gain) loss, net from litigation settlements | 419 | 1,005 | (721 | ) | 975 | ||||||||||||
Restructuring and other related charges | 7,080 | 11,983 | 54,177 | 32,694 | |||||||||||||
Total operating expenses | 667,546 | 235,790 | 1,341,192 | 803,434 | |||||||||||||
Operating loss | (677,874 | ) | (19,259 | ) | (788,957 | ) | (109,295 | ) | |||||||||
Operating loss % | (168.2 | )% | (4.1 | )% | (46.5 | )% | (6.5 | )% | |||||||||
Interest expense | (22,378 | ) | (26,748 | ) | (92,640 | ) | (83,000 | ) | |||||||||
Other non-operating income, net | (563 | ) | 2,870 | 111 | 6,603 | ||||||||||||
Income before income taxes | (700,815 | ) | (43,137 | ) | (881,486 | ) | (185,692 | ) | |||||||||
Income tax benefit | (37,995 | ) | (21,548 | ) | (69,401 | ) | (50,131 | ) | |||||||||
Net loss | $ | (662,820 | ) | $ | (21,589 | ) | $ | (812,085 | ) | $ | (135,561 | ) | |||||
% of net revenues | (164.5 | )% | (4.6 | )% | (47.9 | )% | (8.1 | )% | |||||||||
Loss per common share: | |||||||||||||||||
Basic | $ | (16.56 | ) | $ | (0.55 | ) | $ | (20.48 | ) | $ | (3.61 | ) | |||||
Diluted | $ | (16.56 | ) | $ | (0.55 | ) | $ | (20.48 | ) | $ | (3.61 | ) | |||||
Shares used in computing earnings per common share: | |||||||||||||||||
Basic | 40,025 | 39,089 | 39,658 | 37,569 | |||||||||||||
Diluted | 40,025 | 39,089 | 39,658 | 37,569 | |||||||||||||
Effective tax rate | (5.4 | )% | (50.0 | )% | (7.9 | )% | (27.0 | )% |
PLANTRONICS, INC. | |||||||||
SUMMARY CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | |||||||||
($ in thousands) | |||||||||
UNAUDITED CONSOLIDATED BALANCE SHEETS | |||||||||
March 28, | March 30, | ||||||||
2020 | 2019 | ||||||||
ASSETS | |||||||||
Cash and cash equivalents | $ | 213,879 | $ | 202,509 | |||||
Short-term investments | 11,841 | 13,332 | |||||||
Total cash, cash equivalents, and short-term investments | 225,720 | 215,841 | |||||||
Accounts receivable, net | 246,835 | 337,671 | |||||||
Inventory, net | 164,527 | 177,146 | |||||||
Other current assets | 47,946 | 50,488 | |||||||
Total current assets | 685,028 | 781,146 | |||||||
Property, plant, and equipment, net | 165,858 | 204,826 | |||||||
Purchased intangibles, net | 466,915 | 825,675 | |||||||
Goodwill | 811,314 | 1,278,380 | |||||||
Deferred tax and other assets | 143,157 | 26,508 | |||||||
Total assets | $ | 2,272,272 | $ | 3,116,535 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Accounts payable | $ | 102,159 | $ | 129,514 | |||||
Accrued liabilities | 373,666 | 398,715 | |||||||
Total current liabilities | 475,825 | 528,229 | |||||||
Long-term debt, net of issuance costs | 1,621,694 | 1,640,801 | |||||||
Long-term income taxes payable | 98,319 | 83,121 | |||||||
Other long-term liabilities | 144,152 | 142,697 | |||||||
Total liabilities | 2,339,990 | 2,394,848 | |||||||
Stockholders' equity | (67,718 | ) | 721,687 | ||||||
Total liabilities and stockholders' equity | $ | 2,272,272 | $ | 3,116,535 | |||||
PLANTRONICS, INC. | |||||||||||||||||
SUMMARY CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | |||||||||||||||||
($ in thousands, except per share data) | |||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||
March 28, | March 30, | March 28, | March 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Cash flows from operating activities | |||||||||||||||||
Net Loss | $ | (662,820 | ) | $ | (21,589 | ) | $ | (812,085 | ) | $ | (135,561 | ) | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
Depreciation and amortization | 57,632 | 58,606 | 230,262 | 201,369 | |||||||||||||
Amortization of debt issuance cost | 1,340 | 1,405 | 5,402 | 4,593 | |||||||||||||
Stock-based compensation | 15,596 | 11,225 | 57,095 | 41,934 | |||||||||||||
Impairment of goodwill and long-lived assets | 648,231 | — | 648,231 | — | |||||||||||||
Deferred income taxes | (34,595 | ) | (9,945 | ) | (97,031 | ) | (49,932 | ) | |||||||||
Provision for excess and obsolete inventories | 5,039 | 2,505 | 24,115 | 7,386 | |||||||||||||
Restructuring charges | 7,080 | 11,983 | 54,177 | 32,694 | |||||||||||||
Cash payments for restructuring charges | (7,384 | ) | (18,241 | ) | (37,269 | ) | (29,463 | ) | |||||||||
Other operating activities | 8,334 | 570 | 11,534 | 9,640 | |||||||||||||
Changes in assets and liabilities: | |||||||||||||||||
Accounts receivable, net | (786 | ) | 25,631 | 33,848 | (10,307 | ) | |||||||||||
Inventory, net | 42,611 | (18,200 | ) | (6,709 | ) | (7,182 | ) | ||||||||||
Current and other assets | (288 | ) | 291 | 23,854 | 30,747 | ||||||||||||
Accounts payable | (21,078 | ) | (12,861 | ) | (31,768 | ) | 3,658 | ||||||||||
Accrued liabilities | 165 | (11,084 | ) | (46,741 | ) | 61,593 | |||||||||||
Income taxes | 2,587 | (23,491 | ) | 21,103 | (45,122 | ) | |||||||||||
Cash provided (used) by operating activities | $ | 61,664 | $ | (3,195 | ) | $ | 78,019 | $ | 116,047 | ||||||||
Cash flows from investing activities | |||||||||||||||||
Proceeds from sale of investments | 1,996 | 5,501 | 2,173 | 131,300 | |||||||||||||
Proceeds from maturities of investments | — | — | — | 131,017 | |||||||||||||
Purchase of investments | (95 | ) | (124 | ) | (1,067 | ) | (822 | ) | |||||||||
Acquisitions, net of cash acquired | — | — | — | (1,642,241 | ) | ||||||||||||
Capital expenditures | (5,896 | ) | (10,649 | ) | (22,880 | ) | (26,797 | ) | |||||||||
Proceeds from sale of property, plant, and equipment and assets held for sale | 2,550 | — | 4,692 | — | |||||||||||||
Cash used for investing activities | $ | (1,445 | ) | $ | (5,272 | ) | $ | (17,082 | ) | $ | (1,407,543 | ) | |||||
Cash flows from financing activities | |||||||||||||||||
Repurchase of common stock | — | (8,397 | ) | — | (13,177 | ) | |||||||||||
Employees' tax withheld and paid for restricted stock and restricted stock units | (222 | ) | (207 | ) | (9,891 | ) | (14,070 | ) | |||||||||
Proceeds from issuances under stock-based compensation plans | 5,869 | 805 | 12,486 | 15,730 | |||||||||||||
Repayments of long-term debt | — | (103,188 | ) | (25,000 | ) | (103,188 | ) | ||||||||||
Proceeds from debt issuance, net | — | — | — | 1,244,713 | |||||||||||||
Payment of cash dividends | (6,060 | ) | (5,927 | ) | (23,970 | ) | (22,880 | ) | |||||||||
Cash provided from (used for) financing activities | $ | (413 | ) | $ | (116,914 | ) | $ | (46,375 | ) | $ | 1,107,128 | ||||||
Effect of exchange rate changes on cash and cash equivalents | (2,748 | ) | (266 | ) | (3,192 | ) | (3,784 | ) | |||||||||
Net increase (decrease) in cash and cash equivalents | 57,058 | (125,647 | ) | 11,370 | (188,152 | ) | |||||||||||
Cash and cash equivalents at beginning of period | 156,821 | 328,156 | 202,509 | 390,661 | |||||||||||||
Cash and cash equivalents at end of period | $ | 213,879 | $ | 202,509 | $ | 213,879 | $ | 202,509 | |||||||||
PLANTRONICS, INC. | ||||||||||||||||
UNAUDITED RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES | ||||||||||||||||
($ in thousands, except per share data) | ||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS DATA | ||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
March 28, | March 30, | March 28, | March 30, | |||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
GAAP Net revenues | $ | 403,043 | $ | 468,488 | $ | 1,696,990 | $ | 1,674,535 | ||||||||
Deferred revenue purchase accounting1 | 6,138 | 19,316 | 33,953 | 84,824 | ||||||||||||
Non-GAAP Net revenues | $ | 409,181 | $ | 487,804 | $ | 1,730,943 | $ | 1,759,359 | ||||||||
GAAP Gross profit | $ | (10,328 | ) | $ | 216,531 | $ | 552,235 | $ | 694,139 | |||||||
Purchase accounting amortization2 | 31,018 | 31,118 | 122,553 | 114,361 | ||||||||||||
Inventory valuation adjustment | — | — | — | 30,395 | ||||||||||||
Deferred revenue purchase accounting1 | 6,138 | 19,316 | 33,953 | 84,824 | ||||||||||||
Consumer optimization4 | — | — | 10,415 | — | ||||||||||||
Integration and Rebranding costs | 42 | 435 | 1,211 | 1,057 | ||||||||||||
Stock-based compensation | 998 | 1,073 | 3,992 | 4,176 | ||||||||||||
Impairment Charges | 174,235 | — | 174,235 | — | ||||||||||||
Non-GAAP Gross profit | $ | 202,103 | $ | 268,473 | $ | 898,594 | $ | 928,952 | ||||||||
Non-GAAP Gross profit % | 49.4 | % | 55.0 | % | 51.9 | % | 52.8 | % | ||||||||
GAAP Research, development, and engineering | $ | 47,569 | $ | 61,477 | $ | 218,277 | $ | 201,886 | ||||||||
Stock-based compensation | (4,270 | ) | (3,822 | ) | (16,785 | ) | (11,699 | ) | ||||||||
Integration and Rebranding costs | 59 | (86 | ) | (2,381 | ) | (237 | ) | |||||||||
Other adjustments3 | — | — | (542 | ) | — | |||||||||||
Non-GAAP Research, development, and engineering | $ | 43,358 | $ | 57,569 | $ | 198,569 | $ | 189,950 | ||||||||
GAAP Selling, general, and administrative | $ | 138,482 | $ | 161,325 | $ | 595,463 | $ | 567,879 | ||||||||
Integration and Rebranding costs | (2,338 | ) | (18,994 | ) | (44,625 | ) | (72,553 | ) | ||||||||
Purchase accounting amortization2 | (15,278 | ) | (15,281 | ) | (61,112 | ) | (45,838 | ) | ||||||||
Stock-based compensation | (10,328 | ) | (6,330 | ) | (36,318 | ) | (26,059 | ) | ||||||||
Non-GAAP Selling, general, and administrative | $ | 110,538 | $ | 120,720 | $ | 453,408 | $ | 423,429 | ||||||||
1 | Deferred revenue purchase accounting: Represents the impact of fair value purchase accounting adjustments related to deferred revenue recorded in connection with the acquisition of Polycom on July 2, 2018. The Company’s deferred revenue primarily relates to Service revenue associated with non-cancelable maintenance support on hardware devices which are typically billed in advance and recognized ratably over the contract term as those services are delivered. This adjustment represents the amount of additional revenue that would have been recognized during the period absent the write-down to fair value required under purchase accounting guidelines. | |
2 | Purchase accounting amortization: Represents the amortization of purchased intangible assets recorded in connection with the acquisition of Polycom on July 2, 2018. | |
3 | Other adjustments: Excluded amounts represent executive transition costs. | |
4 | Consumer Optimization: Excluded amounts represent inventory related reserves associated with optimizing the consumer product portfolio. |
PLANTRONICS, INC. | ||||||||||||||||
UNAUDITED RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES | ||||||||||||||||
($ in thousands, except per share data) | ||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS DATA (CONTINUED) | ||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
March 28, | March 30, | March 28, | March 30, | |||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
GAAP Operating expenses | $ | 667,546 | $ | 235,790 | $ | 1,341,192 | $ | 803,434 | ||||||||
Integration and Rebranding costs | (2,279 | ) | (19,080 | ) | (47,006 | ) | (72,790 | ) | ||||||||
Purchase accounting amortization2 | (15,278 | ) | (15,281 | ) | (61,112 | ) | (45,838 | ) | ||||||||
Stock-based compensation | (14,598 | ) | (10,152 | ) | (53,103 | ) | (37,758 | ) | ||||||||
Restructuring and other related charges | (7,080 | ) | (11,983 | ) | (54,176 | ) | (32,694 | ) | ||||||||
Impairment Charges | (473,996 | ) | — | (473,996 | ) | — | ||||||||||
Other adjustments3 | (419 | ) | (1,005 | ) | 201 | (1,005 | ) | |||||||||
Non-GAAP Operating expenses | $ | 153,896 | $ | 178,289 | $ | 652,000 | $ | 613,349 | ||||||||
GAAP Operating loss | $ | (677,874 | ) | $ | (19,259 | ) | $ | (788,957 | ) | $ | (109,295 | ) | ||||
Purchase accounting amortization2 | 46,296 | 46,399 | 183,665 | 160,199 | ||||||||||||
Inventory valuation adjustment | — | — | — | 30,395 | ||||||||||||
Deferred revenue purchase accounting1 | 6,138 | 19,316 | 33,953 | 84,824 | ||||||||||||
Consumer optimization4 | — | — | 10,415 | — | ||||||||||||
Integration and Rebranding costs | 2,321 | 19,515 | 48,217 | 73,847 | ||||||||||||
Stock-based compensation | 15,596 | 11,225 | 57,095 | 41,934 | ||||||||||||
Restructuring and other related charges | 7,080 | 11,983 | 54,176 | 32,694 | ||||||||||||
Impairment Charges | 648,231 | — | 648,231 | — | ||||||||||||
Other adjustments3 | 419 | 1,005 | (201 | ) | 1,005 | |||||||||||
Non-GAAP Operating income | $ | 48,207 | $ | 90,184 | $ | 246,594 | $ | 315,603 | ||||||||
1 | Deferred revenue purchase accounting: Represents the impact of fair value purchase accounting adjustments related to deferred revenue recorded in connection with the acquisition of Polycom on July 2, 2018. The Company’s deferred revenue primarily relates to Service revenue associated with non-cancelable maintenance support on hardware devices which are typically billed in advance and recognized ratably over the contract term as those services are delivered. This adjustment represents the amount of additional revenue that would have been recognized during the period absent the write-down to fair value required under purchase accounting guidelines. |
2 | Purchase accounting amortization: Represents the amortization of purchased intangible assets recorded in connection with the acquisition of Polycom on July 2, 2018. |
3 | Other adjustments: Excluded amounts represent immaterial losses from litigation and gains from non-recurring sales of investments. Excluded amounts represent immaterial adjustments for loss on sale of assets and write off of indirect tax assets and executive transition costs. |
4 | Consumer Optimization: Excluded amounts represent inventory related reserves associated with optimizing the consumer product portfolio. |
PLANTRONICS, INC. | |||||||||||||||||
UNAUDITED RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES | |||||||||||||||||
($ in thousands, except per share data) | |||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS DATA (CONTINUED) | |||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||
March 28, | March 30, | March 28, | March 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
GAAP Net loss | $ | (662,820 | ) | $ | (21,589 | ) | $ | (812,085 | ) | $ | (135,561 | ) | |||||
Purchase accounting amortization2 | 46,296 | 46,399 | 183,665 | 160,199 | |||||||||||||
Inventory valuation adjustment | — | — | — | 30,395 | |||||||||||||
Deferred revenue purchase accounting1 | 6,138 | 19,316 | 33,953 | 84,824 | |||||||||||||
Consumer optimization4 | — | — | 10,415 | — | |||||||||||||
Integration and Rebranding costs | 2,321 | 19,515 | 48,217 | 73,847 | |||||||||||||
Stock-based compensation | 15,596 | 11,225 | 57,095 | 41,934 | |||||||||||||
Restructuring and other related charges | 7,080 | 11,983 | 54,176 | 32,694 | |||||||||||||
Impairment Charges | 648,231 | — | 648,231 | — | |||||||||||||
Other adjustments3 | 419 | (1,578 | ) | (201 | ) | (1,578 | ) | ||||||||||
Income tax effect of above items | (47,866 | ) | (16,938 | ) | (92,640 | ) | (73,872 | ) | |||||||||
Income tax effect of unusual tax items | (3,503 | ) | 3 | (11,557 | ) | 5 | (5,744 | ) | (16,946 | ) | 5 | ||||||
Non-GAAP Net income | $ | 11,892 | $ | 56,776 | $ | 125,083 | $ | 195,936 | |||||||||
GAAP Diluted earnings per common share | $ | (16.56 | ) | $ | (0.55 | ) | $ | (20.48 | ) | $ | (3.61 | ) | |||||
Purchase accounting amortization2 | 1.15 | 1.17 | 4.59 | 4.19 | |||||||||||||
Inventory valuation adjustment | — | — | — | 0.79 | |||||||||||||
Deferred revenue purchase accounting1 | 0.15 | 0.49 | 0.85 | 2.22 | |||||||||||||
Consumer optimization4 | — | — | 0.26 | — | |||||||||||||
Stock-based compensation | 0.39 | 0.28 | 1.43 | 1.10 | |||||||||||||
Integration and Rebranding costs | 0.06 | 0.50 | 1.21 | 1.93 | |||||||||||||
Restructuring and other related charges | 0.18 | 0.30 | 1.36 | 0.85 | |||||||||||||
Impairment Charges | 16.11 | — | 16.21 | — | |||||||||||||
Other adjustments3 | — | (0.04 | ) | (0.01 | ) | (0.04 | ) | ||||||||||
Income tax effect | (1.18 | ) | (0.73 | ) | (2.47 | ) | (2.37 | ) | |||||||||
Effect of anti-dilutive securities | — | 0.02 | 0.18 | 0.06 | |||||||||||||
Non-GAAP Diluted earnings per common share | $ | 0.30 | $ | 1.44 | $ | 3.13 | $ | 5.12 | |||||||||
Shares used in diluted earnings per common share calculation: | |||||||||||||||||
GAAP | 40,025 | 39,089 | 39,658 | 37,569 | |||||||||||||
non-GAAP | 40,235 | 39,523 | 39,978 | 38,271 |
1 | Deferred revenue purchase accounting: Represents the impact of fair value purchase accounting adjustments related to deferred revenue recorded in connection with the acquisition of Polycom on July 2, 2018. The Company’s deferred revenue primarily relates to Service revenue associated with non-cancelable maintenance support on hardware devices which are typically billed in advance and recognized ratably over the contract term as those services are delivered. This adjustment represents the amount of additional revenue that would have been recognized during the period absent the write-down to fair value required under purchase accounting guidelines. |
2 | Purchase accounting amortization: Represents the amortization of purchased intangible assets recorded in connection with the acquisition of Polycom on July 2, 2018. |
3 | Other adjustments: Excluded amounts represent immaterial losses from litigation and gains from non-recurring sales of investments. Excluded amounts represent immaterial adjustments for loss on sale of assets and write off of indirect tax assets and executive transition costs. |
4 | Consumer Optimization: Excluded amounts represent inventory related reserves associated with optimizing the consumer product portfolio. |
5 | Excluded amounts primarily represent the release of tax reserves as a result of legal entity integration activities. |
PLANTRONICS, INC. | |||||||||||||||||||||||||
UNAUDITED RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS DATA | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
March 30, | June 29, | September 28, | December 28, | March 28, | March 28, | ||||||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2020 | 2020 | ||||||||||||||||||||
GAAP Net loss | $ | (21,589 | ) | $ | (44,871 | ) | $ | (25,910 | ) | $ | (78,483 | ) | $ | (188,824 | ) | $ | (338,088 | ) | |||||||
Tax provision | (21,548 | ) | (7,577 | ) | (4,122 | ) | (19,708 | ) | (37,995 | ) | (69,402 | ) | |||||||||||||
Interest Expense | 26,748 | 23,932 | 23,797 | 22,533 | 22,378 | 92,640 | |||||||||||||||||||
Other Income and Expense | (2,870 | ) | (333 | ) | 625 | (967 | ) | 562 | (113 | ) | |||||||||||||||
Deferred revenue purchase accounting1 | 19,316 | 12,159 | 8,524 | 7,131 | 6,138 | 33,952 | |||||||||||||||||||
Consumer optimization3 | — | — | — | 10,415 | — | 10,415 | |||||||||||||||||||
Integration and Rebranding costs | 19,515 | 25,890 | 11,329 | 8,677 | 2,321 | 48,217 | |||||||||||||||||||
Stock-based compensation | 11,225 | 12,904 | 14,693 | 13,902 | 15,596 | 57,095 | |||||||||||||||||||
Restructuring and other related charges | 11,983 | 19,525 | 5,847 | 21,724 | 7,080 | 54,176 | |||||||||||||||||||
Impairment charges | — | — | — | — | 648,231 | 648,231 | |||||||||||||||||||
Other adjustments2 | 1,005 | (1,162 | ) | 542 | — | 419 | (201 | ) | |||||||||||||||||
Depreciation and amortization | 58,606 | 57,698 | 57,376 | 57,556 | 57,632 | 230,262 | |||||||||||||||||||
Adjusted EBITDA | $ | 102,391 | $ | 98,165 | $ | 92,701 | $ | 42,780 | $ | 533,538 | $ | 767,184 | |||||||||||||
1 | Deferred revenue purchase accounting: Represents the impact of fair value purchase accounting adjustments related to deferred revenue recorded in connection with the acquisition of Polycom on July 2, 2018. The Company’s deferred revenue primarily relates to Service revenue associated with non-cancelable maintenance support on hardware devices which are typically billed in advance and recognized ratably over the contract term as those services are delivered. This adjustment represents the amount of additional revenue that would have been recognized during the period absent the write-down to fair value required under purchase accounting guidelines. |
2 | Other adjustments: Excluded amounts represent immaterial losses from litigation and gains from non-recurring sales of investments. Excluded amounts represent immaterial adjustments for loss on sale of assets and write off of indirect tax assets and executive transition costs. |
3 | Consumer Optimization: Excluded amounts represent inventory related reserves associated with optimizing the consumer product portfolio. |