Recent Updates
Recently added Catalysts
HAE

FOR RELEASE: CONTACT: Date

Key Takeaway: Exhibit 99.1 News Release FOR RELEASE: CONTACT: Date February 1, 2016 Gerry Gould, VP-Investor Relations Time 8:00 am Eastern Tel. (781) 356-9402 gerry.gould@haemonetics.com Alt. (781) 356-9613 Haemonetics Reports 3rd Quarter Fiscal 2016 Revenue of $233 Million, C

Full Press Release Details

Exhibit 99.1
News Release
FOR RELEASE: CONTACT:
Date February 1, 2016 Gerry Gould, VP-Investor Relations
Time 8:00 am Eastern Tel. (781) 356-9402
gerry.gould@haemonetics.com
Alt. (781) 356-9613
Haemonetics Reports 3rd Quarter Fiscal 2016 Revenue of $233 Million, Constant Currency Revenue Growth of 4% and 1% As Reported
Revenue Growth Highlights
The constant currency revenue increase in the third quarter included strong performance from identified growth drivers:
Braintree, MA, February 1, 2016 - Haemonetics Corporation (NYSE: HAE) reported third quarter fiscal 2016 revenue of $233.4 million, up 1%. Revenue was up 4% over the third quarter of fiscal 2015 in constant currency.
The Company reported a GAAP net loss of $59.4 million or $1.17 loss per share in the third quarter of fiscal 2016. Exclusive of non-cash write-downs of goodwill and other intangible assets, transformation, restructuring and deal amortization expenses detailed below, adjusted net income was $24.6 million, down 10%, and adjusted earnings per share were $0.48, down 9% compared with the third quarter of the prior fiscal year.1
For the first three quarters of fiscal 2016, revenue was $666.5 million, down 3%, and up 1% in constant currency. The Company reported a year to date GAAP net loss of $46.8 million or $0.92 per share. Exclusive of non-cash write-downs of goodwill and other intangible assets, transformation, restructuring and deal amortization expenses detailed below, year to date adjusted net income was $65.2 million, down 9%, and adjusted earnings per share were $1.27, down 8% compared with the first three quarters of the prior fiscal year.1
GROWTH DRIVERS UPDATE
The Company's growth drivers of Plasma, TEG and Emerging Markets represented approximately 65% of disposables revenue in each of the first three
quarters of fiscal 2016. In the third quarter, growth driver revenue was up 12% on a constant currency basis and 14% constant currency ex-Russia.
Plasma disposables revenue grew 15% in North America in the third quarter, as strong demand for collection volumes continued. Global plasma disposables revenue was up 14% in constant currency.
The TEG family of hemostasis management products - TEG 5000, TEG 6s and TEG Manager software - is well positioned for continued strong revenue growth. Limited market release of the Company's next generation TEG 6s system continued.
Ronald Gelbman, Haemonetics' Interim CEO, stated: "We are encouraged with 4% constant currency growth in the third quarter. This was driven by our Plasma and TEG franchises, which continued to deliver strong revenue performance. The encouraging momentum of these two franchises gives us confidence in the long-term prospects for our business."
THIRD QUARTER 2016 REVENUE ELEMENTS
Plasma disposables revenue was $92.5 million in the third quarter, up $9.3 million, or 11% on a reported basis and up 14% in constant currency. North America Plasma disposables revenue was up 15% versus the prior year's third quarter, including the impact of saline and sodium citrate solutions shipments to CSL. The plasma disposables business outside the U.S. also delivered strong revenue growth.
Plasma collection volumes continued to reflect a robust end user market for plasma-derived biopharmaceuticals.
Platelet disposables revenue was $38.3 million in the third quarter, flat with the prior year quarter on a reported basis and up 4% on a constant currency basis. The impact of currency on reported growth rates reflects the concentration of the Company's platelet business outside of the United States. Constant currency revenue was strong in Asia Pacific, but down modestly in Japan, where benefits of a single dose market share gain substantially offset a continued market shift toward double dose collection techniques.
Red cell disposables revenue was $9.2 million in the third quarter, down $1.7 million or 15% as reported and 14% on a constant currency basis as compared with the prior year's third quarter. Lower volume, as well as pricing associated with a previously announced U.S. customer contract, accounted for the decline.
Whole blood disposables revenue was $30.2 million in the third quarter, down $4.0 million or 12% as reported and down 10% on a constant currency basis. This decline reflected continued volatility in the global whole blood collection market.
TEG disposables revenue was $12.7 million for the quarter, up $1.8 million or 17% on a reported basis and up 18% in constant currency over the prior year's third quarter, with continued growth in China and the U.S.
The TEG installed base continued to increase in the third quarter, benefiting from expanded adoption by new and existing accounts. The TEG family of devices, disposables and software remain well positioned for acceleration of revenue growth, consistent with the Company's multi-year growth outlook.
Surgical disposables revenue was $15.2 million in the third quarter, down 3% as reported and up 2% on a constant currency basis over the prior year's third quarter. Growth was driven by strong performance in the emerging markets.
Software and Equipment
Software Solutions revenue was $18.2 million in the third quarter, flat with the prior year's third quarter on a reported basis and up 2% in constant currency.
Equipment and other revenue was $13.9 million, down $1.5 million or 10% as reported and down 7% on a constant currency basis, due primarily to weakness in Russia. Ex-Russia, equipment and other revenue was up 1% on a constant currency basis.
Equipment revenue is influenced by timing of tenders and capital budgets. The installed base of equipment, including devices sold and placed for use with customers, increased 5% in the first three quarters of fiscal 2016.
Haemonetics reported third quarter fiscal 2016 revenue growth of 5% in the Americas and 3% in Asia Pacific, with declines of 6% in Europe and 9% in Japan. On a constant currency basis, the Company had revenue growth of 5% in the Americas, 9% in Asia Pacific and 1% in Europe, with a decline of 4% in Japan.
Constant currency disposables revenue growth was 9% in both China and Europe ex-Russia in the third quarter.
In the Americas, strength in Plasma and TEG businesses was offset by declines in the Blood Center business. Weakness in Russia contributed to declines in Europe. Japan revenue was impacted by the timing of equipment purchases.
Adjusted gross profit was $109.9 million, down $4.2 million or 4% from the prior year third quarter and included $7.2 million of unfavorable currency impact. Adjusted gross margin was 47.1%, down 210 basis points, but down only 30 basis points on a constant currency basis. Adjusted gross margin improvement, driven by productivity programs including Value Creation & Capture ("VCC") initiatives, was more than offset by unfavorable product mix and reduced pricing, in particular recent pricing concessions in the U.S. red cell disposables business.
Incremental savings from VCC programs and other identified cost reductions were $2 million in the third quarter and are expected to approximate $8 million in fiscal 2016.
Adjusted operating expenses were $75.0 million in the third quarter, down $0.7 million or 1% from the prior year third quarter. R&D expense expanded to 4.6% of revenue, as compared with 4.3% in the third quarter of the prior year, as investments in growth drivers continued. Increased investments in R&D were more than offset by favorable currency translation.
In the third quarter, adjusted operating income was $34.9 million, down $3.5 million, or 9%. Currency headwinds of $4.5 million impacted operating income and, on a constant currency basis, operating income was up 3%. Adjusted operating margin in the quarter was 15.0%, down 160 basis points.
Adjusted interest expense on loans was $2.0 million. The adjusted income tax rate was 25% in the third quarters of the current and prior fiscal years.
GOODWILL AND OTHER NON-CASH INTANGIBLE ASSET WRITE-DOWNS
The Company announced that, as a result of its annual impairment test required under generally accepted accounting principles (GAAP), a write-down of goodwill was required. The write-down follows the Company's annual strategic planning cycle, which established long-term expectations for revenue, income and operating
cash flows in its European reporting unit that were lower than when goodwill was tested a year ago.
The Company recorded a non-cash goodwill impairment charge of $66.3 million in the third quarter of fiscal 2016, with the bulk of the impairment related to goodwill arising from the whole blood collection business acquired in fiscal 2013.
The Company announced it completed an assessment of opportunities for its SOLX technology and concluded that current and expected future market conditions do not support further investment and commercialization. The Company recorded a $13.8 million non-cash charge, net of related contingent consideration, in the third quarter of fiscal 2016, to write off SOLX-related intangible assets resulting from the fiscal 2013 Hemerus Corp. acquisition.
These non-cash accounting charges, which totaled $80.2 million pre-tax or $73.1 million after-tax, $1.44 per share, will not impact the Company's liquidity, cash flows from operations, future operations or compliance with its debt covenants.
Balance Sheet and Cash Flow
Cash on hand was $105 million, a decrease of $55 million during the first three quarters of fiscal 2016, as the Company utilized $31 million of cash, net of $11 million of cash tax benefits, to fund VCC and other restructuring initiatives and $61 million to repurchase shares in the open market. The Company reported free cash flow, before transformation and restructuring costs, of $26 million in the first three quarters of fiscal 2016.
Value Creation & Capture Activities
The Company's VCC programs were designed to transform its manufacturing and distribution operations and to support its productivity initiatives. These programs are expected to be substantially completed with approximately $34 million of after-tax cash outflow in fiscal 2016 and cumulative VCC program spending of roughly $180 million. Cumulative cost savings generated through VCC programs are expected to approximate $40 million by the end of fiscal 2016.
Fiscal 2016 Guidance
The Company reaffirms its overall fiscal 2016 revenue guidance range of $910 - $920 million.
Continued strong revenue growth is expected from growth drivers - Plasma, TEG and Emerging Markets ex-Russia - along with the benefit of a 53rd week in the fourth quarter of fiscal 2016, offset by foreign currency weakness.
The Company reaffirms its fiscal 2016 adjusted earnings per share guidance range of $1.65 to $1.75.
Acquisition related amortization is expected to approximate $30 million, or $0.40 per share, and is excluded from adjusted operating income and adjusted earnings per share.
Free cash flow guidance for fiscal 2016 is estimated to be approximately $70 million before funding approximately $34 million of capital and transformation expenditures to complete the VCC initiatives.
More information on fiscal 2016 guidance, including income statement scenarios underlying the lower and upper ends of the adjusted earnings per share guidance range, can be found in the Investor Relations section of our web site at http://www.haemonetics.com.1
Adjustments To Reported Earnings
Non-cash accounting charges for the write-downs of goodwill and other intangible assets, net of the reversal of contingent consideration, totaling $80 million pre-tax, were excluded from third quarter and year-to-date fiscal 2016 adjusted earnings.
In the third quarter of fiscal 2016, $9 million of pre-tax charges for VCC transformation and other restructuring activities were excluded. In the third quarter of fiscal 2015, $13 million of pre-tax integration, restructuring, transformation and transaction costs were excluded from adjusted earnings.
In the first three quarters of fiscal 2016, $30 million of pre-tax charges for VCC transformation and other restructuring activities were excluded from adjusted earnings. In the first three quarters of fiscal 2015, $51 million of such costs were excluded from adjusted earnings.
The Company also excludes acquisition related amortization expenses from its adjusted operating income and earnings per share. Excluded from third quarter adjusted earnings was acquisition related amortization of $7.4 million in fiscal 2016 and $7.5 million in fiscal 2015, or $0.10 per share in the third quarters of both fiscal years.
Deal amortization excluded from adjusted earnings was $22.2 million and $22.8 million, respectively, in the first three quarters of fiscal 2016 and 2015, or $0.30 per share in each year's first three quarters. For fiscal year 2016, acquisition related amortization is expected to approximate $30 million or $0.40 per share.
Haemonetics will host a webcast to discuss third quarter results on Monday, February 1, 2016 at 8:00am Eastern. Interested parties may participate at: http://edge.media-server.com/m/p/mieb5m8u.
Haemonetics (NYSE: HAE) is a global healthcare company dedicated to providing innovative blood management solutions for our customers. Together, our devices and consumables, information technology platforms, and consulting services deliver a suite of business solutions to help our customers improve patient care and reduce the cost of healthcare for blood collectors, hospitals, and patients around the world.
Our technologies address important medical markets: blood and plasma component collection, the surgical suite, and hospital transfusion services. To learn more about Haemonetics, visit our web site at http://www.haemonetics.com.
Forward Looking Statements
This release contains forward-looking statements that involve risks and uncertainties, including the effects of disruption from the manufacturing transformation making it more difficult to maintain relationships with employees and timely deliver high quality products, unexpected expenses incurred during our Value Creation and Capture program, asset revaluations to reflect current business conditions, technological advances in the medical field and standards for transfusion medicine and our ability to successfully implement products that incorporate such advances and standards, demand for whole blood and blood components, product quality, market acceptance, regulatory uncertainties, including in the receipt or timing of regulatory approvals, the effect of economic and political conditions, the impact of competitive products and pricing, blood product reimbursement policies and practices, foreign currency exchange rates, changes in customers' ordering patterns including single-source tenders, the effect of industry consolidation as seen in the plasma and blood center markets, the effect of communicable diseases and the effect of uncertainties in markets outside
the U.S. (including Europe and Asia) in which we operate and other risks detailed in the Company's filings with the Securities and Exchange Commission.
The foregoing list should not be construed as exhaustive.
Forward-looking statements are based on estimates and assumptions made by management of the Company and are believed to be reasonable, though inherently uncertain and difficult to predict. Actual results and experience could differ materially from the forward-looking statements. Information set forth in this press release is current as of today and the Company undertakes no duty or obligation to update this information.
1 A reconciliation of GAAP to adjusted financial results is included at the end of the financial sections of this press release as well as on the web at http://www.haemonetics.com.
Haemonetics Corporation Financial Summary
Condensed Consolidated Statements of (Loss) Income for the Third Quarter of FY16 and FY15
(Data in thousands, except per share data)
12/26/2015 12/27/2014 % Inc/(Dec)
As Reported As Reported vs Prior Year
(unaudited)
Net revenues $ 233,384 $ 231,827 0.7%
Gross profit 108,855 111,661 (2.5)%
R&D 10,942 10,643 2.8%
S,G&A 78,940 82,512 (4.3)%
Impairment of goodwill and intangible assets 85,048 - n/m
Contingent consideration (income) expense (4,898 ) 246 n/m
Operating expenses 170,032 93,401 82.0%
Operating (loss) income (61,177 ) 18,260 n/m
Interest and other expense, net (2,141 ) (2,308 ) (7.2)%
(Loss) income before taxes (63,318 ) 15,952 n/m
Tax benefit (3,878 ) (36 ) n/m
Net (loss) income $ (59,440 ) $ 15,988 n/m
Net (loss) income per common share assuming dilution $ (1.17 ) $ 0.31 n/m
Weighted average number of shares:
Basic 50,741 51,432
Diluted 50,741 51,962
Profit Margins: Inc/(Dec) vs prior year profit margin %
Gross profit 46.6 % 48.2 % (1.6)%
R&D 4.7 % 4.6 % 0.1%
S,G&A 33.8 % 35.6 % (1.8)%
Operating (loss) income (26.2 )% 7.9 % (34.1)%
(Loss) income before taxes (27.1 )% 6.9 % (34.0)%
Net (loss) income (25.5 )% 6.9 % (32.4)%
Haemonetics Corporation Financial Summary
Condensed Consolidated Statements of (Loss) Income for Year-to-Date FY16 and FY15
(Data in thousands, except per share data)
12/26/2015 12/27/2014 % Inc/(Dec)
As Reported As Reported vs Prior Year
(unaudited)
Net revenues $ 666,490 $ 683,895 (2.5)%
Gross profit 316,691 326,053 (2.9)%
R&D 33,816 36,962 (8.5)%
S,G&A 240,946 259,383 (7.1)%
Impairment of goodwill and intangible assets 85,048 - n/m
Contingent consideration (income) expense (4,727 ) 706 n/m
Operating expenses 355,083 297,051 19.5%
Operating (loss) income (38,392 ) 29,002 n/m
Interest and other expense, net (6,756 ) (7,496 ) (9.9)%
(Loss) income before taxes (45,148 ) 21,506 n/m
Tax expense 1,696 1,679 1.0%
Net (loss) income $ (46,844 ) $ 19,827 n/m
Net (loss) income per common share assuming dilution $ (0.92 ) $ 0.38 n/m
Weighted average number of shares:
Basic 50,927 51,521
Diluted 50,927 52,024
Profit Margins: Inc/(Dec) vs prior year profit margin %
Gross profit 47.5 % 47.7 % (0.2)%
R&D 5.1 % 5.4 % (0.3)%
S,G&A 36.2 % 37.9 % (1.7)%
Operating (loss) income (5.8 )% 4.2 % (10.0)%
(Loss) income before taxes (6.8 )% 3.1 % (9.9)%
Net (loss) income (7.0 )% 2.9 % (9.9)%
Revenue Analysis for the Third Quarter of FY16 and FY15
(Data in thousands)
Three Months Ended
12/26/2015 12/27/2014 % Inc/(Dec)
As Reported As Reported vs Prior Year
(unaudited)
Revenues by geography
United States $ 131,664 $ 124,766 5.5 %
International 101,720 107,061 (5.0 )%
Net revenues $ 233,384 $ 231,827 0.7 %
Disposable revenues
Plasma disposables $ 92,461 $ 83,178 11.2 %
Blood center disposables
Platelet 38,333 38,401 (0.2 )%
Red cell 9,198 10,873 (15.4 )%
Whole blood 30,180 34,182 (11.7 )%
77,711 83,456 (6.9 )%
Hospital disposables
Diagnostics 12,691 10,890 16.5 %
Surgical 15,203 15,608 (2.6 )%
OrthoPAT 3,154 5,024 (37.2 )%
31,048 31,522 (1.5 )%
Total disposables revenues 201,220 198,156 1.5 %
Software solutions 18,241 18,211 0.2 %
Equipment & other 13,923 15,460 (9.9 )%
Net revenues $ 233,384 $ 231,827 0.7 %
Revenue Analysis for Year-to-Date FY16 and FY15
(Data in thousands)
Nine Months Ended
12/26/2015 12/27/2014 % Inc/(Dec)
As Reported As Reported vs Prior Year
(unaudited)
Revenues by geography
United States $ 379,390 $ 369,921 2.6 %
International 287,100 313,974 (8.6 )%
Net revenues $ 666,490 $ 683,895 (2.5 )%
Disposable revenues
Plasma disposables $ 257,332 $ 242,760 6.0 %
Blood center disposables
Platelet 103,500 115,941 (10.7 )%
Red cell 29,153 31,296 (6.8 )%
Whole blood 93,007 105,870 (12.1 )%
225,660 253,107 (10.8 )%
Hospital disposables
Diagnostics 36,925 30,535 20.9 %
Surgical 44,814 46,889 (4.4 )%
OrthoPAT 10,794 15,302 (29.5 )%
92,533 92,726 (0.2 )%
Total disposables revenues 575,525 588,593 (2.2 )%
Software solutions 52,781 54,094 (2.4 )%
Equipment & other 38,184 41,208 (7.3 )%
Net revenues $ 666,490 $ 683,895 (2.5 )%
Condensed Consolidated Balance Sheets
(Data in thousands)
As of
12/26/2015 3/28/2015
(unaudited)
Assets
Cash and cash equivalents $ 105,167 $ 160,662
Accounts receivable, net 148,774 145,827
Inventories, net 203,863 211,077
Other current assets 43,559 52,711
Total current assets 501,363 570,277
Property, plant & equipment, net 332,772 321,948
Intangible assets, net 214,809 244,588
Goodwill 266,945 334,310
Other assets 20,533 14,294
Total assets $ 1,336,422 $ 1,485,417
Liabilities & Stockholders' Equity
Short-term debt & current maturities $ 46,293 $ 21,522
Other current liabilities 129,041 167,570
Total current liabilities 175,334 189,092
Long-term debt 380,814 406,369
Other long-term liabilities 60,722 63,834
Stockholders' equity 719,552 826,122
Total liabilities & stockholders' equity $ 1,336,422 $ 1,485,417
Condensed Consolidated Statements of Cash Flows
(Data in thousands)
Nine Months Ended
12/26/2015 12/27/2014
(unaudited)
Cash Flows from Operating Activities:
Net (loss) income $ (46,844 ) $ 19,827
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization 67,721 63,891
Stock compensation expense 6,199 10,219
Impairment of goodwill and intangible assets 85,048 -
Change in other non-cash operating activities (13,820 ) 4,838
Change in accounts receivable, net (3,608 ) 14,422
Change in inventories 6,268 (17,906 )
Change in other working capital (32,352 ) (23,418 )
Net cash provided by operating activities 68,612 71,873
Cash Flows from Investing Activities:
Capital expenditures (73,871 ) (100,530 )
Proceeds from sale of property, plant and equipment 397 387
Other acquisitions and investments (3,000 ) -
Net cash used in investing activities (76,474 ) (100,143 )
Cash Flows from Financing Activities:
Change in repayments, net (816 ) (9,666 )
Change in employee stock programs 14,829 12,689
Share repurchases (60,984 ) (38,701 )
Net cash used in financing activities (46,971 ) (35,678 )
Effect of exchange rates on cash and cash equivalents (662 ) (3,321 )
Net Change in Cash and Cash Equivalents (55,495 ) (67,269 )
Cash and Cash Equivalents at Beginning of the Period 160,662 192,469
Cash and Cash Equivalents at End of Period $ 105,167 $ 125,200
Free Cash Flow Reconciliation:
Free cash flow after restructuring and transformation costs $ (4,862 ) $ (28,270 )
Restructuring and transformation costs 34,555 54,819
Tax benefit on restructuring and transformation costs (10,582 ) (18,079 )
Capital expenditures on VCC initiatives 7,374 44,725
Free cash flow before restructuring, transformation costs and VCC capital expenditures $ 26,485 $ 53,195
Haemonetics Corporation Financial Summary
Reconciliation of Non-GAAP Measures
Haemonetics has presented supplemental non-GAAP financial measures as part of this earnings release. A reconciliation is provided below that reconciles each non-GAAP financial measure with the most comparable GAAP measure. The presentation of non-GAAP financial measures should not be considered in isolation from, or as a substitute for, the most directly comparable GAAP measures. There are material limitations to the usefulness of non-GAAP measures on a standalone basis, including the lack of comparability to the GAAP financial results of other companies.
These measures are used by management to monitor the financial performance of the business, make informed business decisions, establish budgets and forecast future results. Performance targets for management are established based upon these non-GAAP measures. In the reconciliations below, we have removed restructuring, transformation and other costs from our GAAP expenses. Our restructuring and transformation costs for the periods reported are principally related to:
In addition to restructuring and transformation costs, we are reporting adjusted earnings before deal amortization, impairment of goodwill and intangible assets, and contingent consideration.
We believe this information is useful to investors because it allows for an evaluation of the Company with a focus on the performance of our core operations.
Reconciliation of Non-GAAP Measures for the Third Quarter of FY16 and FY15
(Data in thousands)
Three Months Ended
12/26/2015 12/27/2014
(unaudited)
Non-GAAP gross profit
GAAP gross profit $ 108,855 $ 111,661
Restructuring and transformation costs 1,064 2,459
Non-GAAP gross profit $ 109,919 $ 114,120
Non-GAAP R&D
GAAP R&D $ 10,942 $ 10,643
Restructuring and transformation costs (269 ) (627 )
Non-GAAP R&D $ 10,673 $ 10,016
Non-GAAP S,G&A
GAAP S,G&A $ 78,940 $ 82,512
Restructuring and transformation costs (7,237 ) (9,333 )
Deal amortization (7,389 ) (7,468 )
Non-GAAP S,G&A $ 64,314 $ 65,711
Non-GAAP operating expenses
GAAP operating expenses $ 170,032 $ 93,401
Restructuring and transformation costs (7,506 ) (9,960 )
Deal amortization (7,389 ) (7,468 )
Impairment of goodwill and intangible assets (85,048 ) -
Contingent consideration income (expense) 4,898 (246 )
Non-GAAP operating expenses $ 74,987 $ 75,727
Non-GAAP operating income
GAAP operating (loss) income $ (61,177 ) $ 18,260
Restructuring and transformation costs 8,570 12,419
Deal amortization 7,389 7,468
Impairment of goodwill and intangible assets 85,048 -
Contingent consideration (income) expense (4,898 ) 246
Non-GAAP operating income $ 34,932 $ 38,393
Non-GAAP interest and other expense, net
GAAP interest and other expense, net $ 2,141 $ 2,308
Restructuring and transformation costs 13 (244 )
Non-GAAP interest and other expense, net $ 2,154 $ 2,064
Non-GAAP income before taxes
GAAP (loss) income before taxes $ (63,318 ) $ 15,952
Restructuring and transformation costs 8,557 12,663
Deal amortization 7,389 7,468
Impairment of goodwill and intangible assets 85,048 -
Contingent consideration (income) expense (4,898 ) 246
Non-GAAP income before taxes $ 32,778 $ 36,329
Non-GAAP net income
GAAP net (loss) income $ (59,440 ) $ 15,988
Restructuring and transformation costs 8,557 12,663
Deal amortization 7,389 7,468
Impairment of goodwill and intangible assets 85,048 -
Contingent consideration (income) expense (4,898 ) 246
Tax benefit associated with non-GAAP adjustments (12,031 ) (8,900 )
Non-GAAP net income $ 24,625 $ 27,465
Non-GAAP net income per common share assuming dilution
GAAP net (loss) income per common share $ (1.17 ) $ 0.31
Non-GAAP items after tax per common share assuming dilution $ 1.65 $ 0.22
Non-GAAP net income per common share assuming dilution $ 0.48 $ 0.53
Presented below are additional Constant Currency performance measures. We measure different components of our business at constant currency. We believe this information is useful for investors because it allows for an evaluation of the Company without the effect of changes in foreign exchange rates. These results convert our local foreign currency operating results to the US Dollar at constant exchange rates of 0.833 Euro to 1.00 US Dollar and 110 Yen to 1.00 US Dollar. They also exclude the results of our foreign currency hedging program described in Note 7 to our consolidated financial statements in our Form 10-K.
Three Months Ended
12/26/2015 12/27/2014
(unaudited)
Non-GAAP revenues
GAAP revenue $ 233,384 $ 231,827
Foreign currency effects 1,179 (5,247 )
Non-GAAP revenue - constant currency $ 234,563 $ 226,580
Non-GAAP net income
Non-GAAP net income, adjusted for restructuring and transformation costs, deal amortization, impairment of goodwill and intangible assets, and contingent consideration $ 24,625 $ 27,465
Foreign currency effects 47 (4,474 )
Income tax associated with foreign currency effects (23 ) 1,091
Non-GAAP net income - constant currency $ 24,649 $ 24,082
Non-GAAP net income per common share assuming dilution
Non-GAAP net income per common share assuming dilution, adjusted for restructuring and transformation costs, deal amortization, impairment of goodwill and intangible assets, and contingent consideration $ 0.48 $ 0.53
Foreign currency effects after tax per common share assuming dilution $ - $ (0.07 )
Non-GAAP net income per common share assuming dilution - constant currency $ 0.48 $ 0.46
Reconciliation of Non-GAAP Measures for FY16 and FY15
(Data in thousands)
Nine Months Ended
12/26/2015 12/27/2014
(unaudited)
Non-GAAP gross profit
GAAP gross profit $ 316,691 $ 326,053
Restructuring and transformation costs 3,295 7,746
Non-GAAP gross profit $ 319,986 $ 333,799
Non-GAAP R&D
GAAP R&D $ 33,816 $ 36,962
Restructuring and transformation costs (708 ) (5,207 )
Non-GAAP R&D $ 33,108 $ 31,755
Non-GAAP S,G&A
GAAP S,G&A $ 240,946 $ 259,383
Restructuring and transformation costs (25,743 ) (36,883 )
Deal amortization (22,193 ) (22,769 )
Non-GAAP S,G&A $ 193,010 $ 199,731
Non-GAAP operating expenses
GAAP operating expenses $ 355,083 $ 297,051
Restructuring and transformation costs (26,451 ) (42,090 )
Deal amortization (22,193 ) (22,769 )
Impairment of goodwill and intangible assets (85,048 ) -
Contingent consideration income (expense) 4,727 (706 )
Non-GAAP operating expenses $ 226,118 $ 231,486
Non-GAAP operating income
GAAP operating (loss) income $ (38,392 ) $ 29,002
Restructuring and transformation costs 29,746 49,836
Deal amortization 22,193 22,769
Impairment of goodwill and intangible assets 85,048 -
Contingent consideration (income) expense (4,727 ) 706
Non-GAAP operating income $ 93,868 $ 102,313
Non-GAAP interest and other expense, net
GAAP interest and other expense, net $ 6,756 $ 7,496
Restructuring and transformation costs (108 ) (705 )
Non-GAAP interest and other expense, net $ 6,648 $ 6,791
Non-GAAP income before taxes
GAAP (loss) income before taxes $ (45,148 ) $ 21,506
Restructuring and transformation costs 29,854 50,541
Deal amortization 22,193 22,769
Impairment of goodwill and intangible assets 85,048 -
Contingent consideration (income) expense (4,727 ) 706
Non-GAAP income before taxes $ 87,220 $ 95,522
Non-GAAP net income
GAAP net (loss) income $ (46,844 ) $ 19,827
Restructuring and transformation costs 29,854 50,541
Deal amortization 22,193 22,769
Impairment of goodwill and intangible assets 85,048 -
Contingent consideration (income) expense (4,727 ) 706
Tax benefit associated with non-GAAP adjustments (20,374 ) (22,288 )
Non-GAAP net income $ 65,150 $ 71,555
Non-GAAP net income per common share assuming dilution
GAAP net (loss) income per common share $ (0.92 ) $ 0.38
Non-GAAP items after tax per common share assuming dilution $ 2.19 $ 1.00
Non-GAAP net income per common share assuming dilution $ 1.27 $ 1.38
Presented below are additional Constant Currency performance measures. We measure different components of our business at constant currency. We believe this information is useful for investors because it allows for an evaluation of the Company without the effect of changes in foreign exchange rates. These results convert our local foreign currency operating results to the US Dollar at constant exchange rates of 0.833 Euro to 1.00 US Dollar and 110 Yen to 1.00 US Dollar. They also exclude the results of our foreign currency hedging program described in Note 7 to our consolidated financial statements in our Form 10-K.
Nine Months Ended
12/26/2015 12/27/2014
(unaudited)
Non-GAAP revenues
GAAP revenue $ 666,490 $ 683,895
Foreign currency effects (1,367 ) (23,216 )
Non-GAAP revenue - constant currency $ 665,123 $ 660,679
Non-GAAP net income
Non-GAAP net income, adjusted for restructuring and transformation costs, deal amortization, impairment of goodwill and intangible assets, and contingent consideration $ 65,150 $ 71,555
Foreign currency effects (3,763 ) (10,390 )
Income tax associated with foreign currency effects 952 2,607
Non-GAAP net income - constant currency $ 62,339 $ 63,772
Non-GAAP net income per common share assuming dilution
Non-GAAP net income per common share assuming dilution, adjusted for restructuring and transformation costs, deal amortization, impairment of goodwill and intangible assets, and contingent consideration $ 1.27 $ 1.38
Foreign currency effects after tax per common share assuming dilution $ (0.06 ) $ (0.15 )
Non-GAAP net income per common share assuming dilution - constant currency $ 1.21 $ 1.23
Restructuring, Transformation and Other Costs (Data in thousands) GAAP results include the following items which are excluded from adjusted results.
Three Months Ended
12/26/2015 12/27/2014
(unaudited)
Manufacturing network optimization $ 4,587 $ 7,155
Commercial excellence initiatives 995 1,413
Productivity and operational initiatives 2,384 1,863
Accelerated depreciation, asset write-down and other non-cash items 442 1,440
In process research and development and related costs - 326
Market-based stock compensation 149 466
Total restructuring, transformation and other costs $ 8,557 $ 12,663
Nine Months Ended
12/26/2015 12/27/2014
(unaudited)
Manufacturing network optimization $ 15,929 $ 29,919
Commercial excellence initiatives 3,949 7,181
Productivity and operational initiatives 9,448 6,592
Accelerated depreciation, asset write-down and other non-cash items 1,346 2,693
In process research and development and related costs - 2,122
Market-based stock compensation (818 ) 2,034
Total restructuring, transformation and other costs $ 29,854 $ 50,541
Deal Amortization, Impairment Charges, and Contingent Consideration (Data in thousands) GAAP results include the following items which are excluded from adjusted results.
Three Months Ended
12/26/2015 12/27/2014
(unaudited)
Deal amortization $ 7,389 $ 7,468
Impairment of goodwill and intangible assets $ 85,048 $ -
Contingent consideration (income) expense $ (4,898 ) $ 246
Nine Months Ended
12/26/2015 12/27/2014
(unaudited)
Deal amortization $ 22,193 $ 22,769
Impairment of goodwill and intangible assets $ 85,048 $ -
Contingent consideration (income) expense $ (4,727 ) $ 706
Last updated: Feb 1, 2016