Outlines additional turnaround actions Announces intent to sell its Tech for Less business Concludes strategic alternatives review process Returns to current SEC reporting as required under NASDAQ listing
rules Reports financial results for third and fourth quarters of fiscal
2012 and first quarter of fiscal 2013 Conference call scheduled for 5:00 p.m. ET, Monday, January 14,
2013
ModusLink Global Solutions™ Inc. (NASDAQ: MLNK) today filed
with the Securities and Exchange Commission (SEC) an annual report on
Form 10-K for the fiscal year ended July 31, 2012, which includes a
restatement of the Company’s financial statements for fiscal years 2009
through 2011 and unaudited selected financial data for fiscal years 2007
and 2008, as well as unaudited interim financial statements for the four
fiscal quarters of each of 2010 and 2011, and the first two quarters of
fiscal 2012. The Company also filed a Form 10-Q for the third quarter of
fiscal 2012 ended April 30, 2012 and a Form 10-Q for the first quarter
of fiscal 2013 ended October 31, 2012. With these filings, the Company
has become current in its SEC reporting as required under NASDAQ Listing
Rules.
Results of Restatement
The restated periods from fiscal 2007 through the first two quarters of
fiscal 2012 include cumulative downward adjustments to revenue of $32.9
million, or 0.6% of restated aggregate revenue of $5.4 billion. These
restated periods include cumulative downward adjustments to net income
of $18.0 million on a restated aggregate net loss of $231.1 million,
inclusive of $231.6 million of impairments related to goodwill and
intangible assets. Details related to the restatement are contained in
the Company’s Form 10-K for the fiscal year ended July 31, 2012, filed
with the SEC earlier today.
“The restatement process took longer than we originally expected due to
the volume of work involved and number of historical periods reviewed,”
said Francis J. Jules, chairman of the board of directors of ModusLink
Global Solutions. “We undertook a comprehensive process designed to
ensure that our financial statements are accurate and are strengthening
our financial controls to prevent this from reoccurring. We thank our
shareholders for their patience as we worked to complete this necessary
and extensive review.
“As we continue to navigate through a challenging business environment,
management is focused on executing a turnaround plan to improve
operational and financial results. Our actions are well underway and
include reducing operating costs, increasing our focus on our core
services, improving our balance sheet and appointing new leadership.
While executing on our plan, we continue to provide the high level of
service our clients have come to expect from us. We are confident that
we have the right plan in place to improve results, and ModusLink
remains committed to building long-term, sustainable value for our
shareholders,” said Jules.
Executing on Additional Turnaround Actions
Following the conclusion of the restatement process, the management team
is continuing to execute its turnaround plan to improve operational and
financial results. Actions include:
-
Reducing operating costs – The Company plans to reduce total
annualized employee costs by $20 million to $24 million, or by 13% to
16%, with the majority of the reductions being implemented in the
first half of fiscal 2013. This includes actions taken in the first
quarter of fiscal 2013, which have reduced total annualized employee
costs by $7.3 million. In the full year fiscal 2013, the Company
expects to record between $13 million and $16 million of restructuring
costs associated with cost reduction actions.
As part of these
cost reduction actions, ModusLink is consolidating its business unit
structure and centralizing key functions. The Company has combined its
Integrated Service Group, which includes Aftermarket Services and
e-Business solutions, with its Supply Chain operations. This
consolidation enables ModusLink to centralize key functions where such
resources were previously organized regionally or for a specific
facility. These actions are expected to result in improved
efficiencies and cost reduction.
-
Increasing focus on core services – The Company is increasing
its focus on its core global supply chain and logistics business. As
part of this focus, ModusLink intends to sell its Tech for Less
operations and is in advanced discussions with a third party regarding
a transaction. The Company will continue to offer a strong remarketing
capability to its clients through partnerships. Although the proceeds
from a sale are not material to its cash position, ModusLink believes
a sale would immediately improve the Company’s profitability. In
fiscal 2012, the Tech for Less operations generated revenue of $25.9
million and an operating loss of $11.0 million.
-
Strengthening balance sheet – The Company is working to reduce
operating expenses and working capital needs to improve cash flow,
without compromising client service. In addition, during the first
quarter of fiscal 2013, ModusLink took steps to support the Company’s
financial flexibility and established an asset secured revolving
credit facility, which replaced a credit facility that expired on
October 31, 2012. At October 31, 2012, no debt was outstanding and the
amount available under the new credit facility was approximately $36.0
million.
-
Appointing new leadership – The Company is at an advanced stage
in its CEO search and expects to announce a new CEO in the near
future. In addition, during the first quarter of fiscal 2013, the
Company appointed Scott Crawley to the role of President, Global
Operations and he is now responsible for the management of ModusLink’s
worldwide operations. Crawley joined ModusLink in August 2011 as
President, Integrated Services and is among the half of ModusLink’s
executive leadership team that has joined the Company since the
beginning of fiscal 2011.
Status of Strategic Alternative Review Process
As previously announced, the Company’s Board of Directors has been
exploring strategic alternatives. As part of the review process, the
Company and its financial advisors engaged in detailed reviews and
discussions with both potential financial and strategic partners. The
Board has now completed this process and concluded that the best
opportunity to enhance the value of its operating business is the
continued execution of the Company’s business plan, including the
turnaround actions discussed above, and it is not currently pursuing the
sale of its operations. The Board believes that the Company possesses a
strong platform for growth and world class capabilities that are not
appropriately valued in the market today.
In the course of the strategic alternatives review, the Company was
presented with proposals by parties attracted to the Company due to its
non-operating assets, in particular its tax attributes. The Board
intends to continue to review such opportunities and to explore ways to
accelerate the realization of the value of the Company’s federal net
operating loss carry forwards, which had a balance of $2.0 billion at
July 31, 2012.
Financial Summary – First Quarter Fiscal 2013
-
Net revenue of $200.7 million, compared to $205.9 million in the first
quarter of fiscal 2012
-
Gross margin as a percentage of revenue of 9.3%, compared to 12.4% in
the first quarter of fiscal 2012
-
SG&A expenses of $25.0 million, compared to $22.2 million in the same
quarter of fiscal 2012. Included in SG&A for the first quarter of
fiscal 2013 were expenses of $4.1 million related primarily to the
restatement process and other corporate actions.
-
Operating loss of $8.1 million, compared to operating income of $2.2
million in the first quarter of fiscal 2012.
-
Net loss of $10.7 million, or $(0.24) per share, compared to net
income of $1.1 million, or $0.03 per share, in the first quarter of
fiscal 2012
-
Non-GAAP operating loss of $2.2 million, compared to income of $7.9
million in the first quarter of fiscal 2012
“As we entered fiscal 2013, we continued to face industry and
client-specific challenges particularly from those programs related to
notebook computers and microprocessors,” said Steven G. Crane, chief
financial officer, ModusLink Global Solutions. “We are encouraged,
however, by the growth in revenue from new programs, which more than
doubled in the fiscal first quarter compared to the same period of last
year, and we expect to achieve growth in revenue from new programs for
fiscal 2013. Moving forward, we remain focused on executing on our
stated plans to improve operational and financial performance.”
Consolidated Financial Results – First Quarter Fiscal 2013
ModusLink reported net revenue of $200.7 million for the first quarter
of fiscal 2013, a decrease of 2.6% compared to net revenue of $205.9
million reported in the first quarter of fiscal 2012. The decline was
primarily due to lower unit volumes from significant client programs
related to notebook computers and microprocessors, which impacted
financial results in each of the Company’s geographical segments.
Revenue generated from new programs for the first quarter of fiscal 2013
was $39.0 million, an increase of 169.0% compared to the first quarter
of fiscal 2012 (1). The increase in revenue from new programs
was primarily driven by a previously disclosed large new client program
in the consumer products market, which drove total revenue growth in
Europe, and a new program for a consumer electronics company.
Gross profit for the first quarter of fiscal 2013 was $18.7 million, or
9.3% of revenue, compared to $25.5 million, or 12.4% of revenue, in the
first quarter of fiscal 2012. The decline was primarily driven by
unfavorable revenue mix.
Operating loss for the first quarter of fiscal 2013 was $8.1 million,
compared to operating income of $2.2 million in the first quarter of
fiscal 2012. The operating loss was due to lower gross margin and higher
selling general and administrative costs, and restructuring expenses,
compared to the same period in fiscal 2012.
Included in the Company’s operating results for the first quarter of
fiscal 2013 were selling, general and administrative expenses (SG&A) of
$25.0 million, compared to $22.2 million in the same quarter of fiscal
2012. Included in SG&A for the first quarter of fiscal 2013 were
expenses of $4.1 million related primarily to the restatement process
and other corporate actions.
Restructuring charges for the first quarter of fiscal 2013 were $1.5
million related to reductions in the Company’s indirect labor workforce,
compared to $0.8 million in the first quarter of the previous year
related to employee severance costs and actions to restructure
facilities.
Other income (expense) was an expense of $1.7 million in the first
quarter of fiscal 2013, compared to income of $0.8 million in the first
quarter of fiscal 2012. The $2.5 million change was primarily the result
of foreign exchange transaction losses recognized in the first quarter
of fiscal 2013, compared to foreign exchange transaction gains in the
first quarter of fiscal 2012.
Net income (loss) for the first quarter of fiscal 2013 was a loss of
$10.7 million, or $(0.24) per share, compared to net income of $1.1
million, or $0.03 per share, for the same period in fiscal 2012.
Excluding net charges related to depreciation, amortization of
intangible assets, share-based compensation and restructuring, the
Company reported non-GAAP operating loss of $2.2 million for the first
quarter of fiscal 2013, compared to income of $7.9 million for the same
period in fiscal 2012.
As of October 31, 2012, the Company had working capital of $105.5
million, which included cash, cash equivalents and marketable securities
totaling $58.4 million. The Company concluded the quarter with no
outstanding bank debt.
For the first quarter of fiscal 2013, cash flow from operating
activities was $8.8 million and additions to property and equipment were
$2.1 million, resulting in free cash flow from operations of $6.6
million, an improvement compared to $3.5 million in the same period in
2012.
Outlook
The Company’s outlook takes into account the macroeconomic environment
and the challenges that certain of its clients tied to the market for
personal computers are experiencing. Based on these factors, the Company
expects revenue for the second quarter of fiscal 2013 to be in line
with, or modestly higher than, revenue of $178 million reported in the
second quarter of fiscal 2012.
In the second quarter of fiscal 2013, the Company expects to report a
lower cash position compared to the first quarter of fiscal 2013 due to
expenses primarily related to the restatement process and its
restructuring actions, and begin to increase its cash position in the
second half of the fiscal year.
Financial Summary – Fourth Quarter Fiscal 2012
-
Net revenue of $177.1 million, compared to $198.7 million in the
fourth quarter of fiscal 2011
-
Gross margin, as a percentage of revenue, of 4.3%, compared to 8.9% in
the fourth quarter of fiscal 2011. Inventory write-downs negatively
impacted gross margin by 400 basis points or 4.0% of revenue.
-
Operating loss of $23.4 million, compared to operating loss of $4.4
million in the fourth quarter of fiscal 2011
-
Non-GAAP operating loss of $17.5 million, compared to non-GAAP
operating income of $1.5 million in the fourth quarter of fiscal 2011
“Revenue in the fourth fiscal quarter was primarily affected by lower
unit volumes, including those from a significant client with programs
related to notebook computers, and the previously disclosed
discontinuation of certain client programs,” said Crane. “During fiscal
2012, our cash position was primarily impacted by operating losses,
which include expenses related to restructuring, the restatement and
other corporate actions, as well as significant working capital needs
for two new client programs. We expect to reverse these trends by
reducing operating expenses and working capital needs,” concluded Crane.
Consolidated Financial Results – Fourth Quarter Fiscal 2012
ModusLink reported net revenue of $177.1 million for the fourth quarter
of fiscal 2012, a decrease of 10.9% compared to net revenue of $198.7
million reported in the fourth quarter of fiscal 2011. The decline was
primarily due to lower unit volumes including those from a significant
client with programs related to notebook computers as well as lower
volumes from certain discontinued client programs.
Revenue generated from new programs for the fourth quarter of fiscal
2012 was $22.8 million, an increase of 47.5% compared to $15.4 million
in the fourth quarter of fiscal 2011(1). Driving the increase
was a large new client supply chain program in Europe and a significant
new client program for aftermarket services, both of which commenced in
the third quarter of fiscal 2012.
Gross profit for the fourth quarter of fiscal 2012 was $7.6 million, or
4.3% of revenue, compared to $17.6 million, or 8.9% of revenue, in the
fourth quarter of fiscal 2011. Negatively impacting gross margin was
unfavorable revenue mix as well as a $3.4 million write-down of
inventory in the Company’s Tech for Less operations, and $3.6 million
inventory write-off related to a canceled client program. Combined, the
inventory adjustments negatively impacted gross margin by 400 basis
points or 4.0% of revenue.
SG&A expenses for the fourth quarter of fiscal 2012 were $29.1 million,
compared to $21.4 million in the same quarter of fiscal 2011. The
increase was primarily due to $2.1 million of higher costs related to
severance expenses, $4.6 million of expenses related to the restatement
process, review of strategic alternatives and other activities, and a
$0.6 million increase related to investments in sales and marketing.
Restructuring expenses for the fourth quarter of 2012 were $1.6 million
related to cost reduction actions, compared with a credit of $0.4
million in the fourth quarter of fiscal 2011 related to a recovery of
costs associated with a facility that had been restructured in a
previous year.
Operating loss for the fourth quarter of fiscal 2012 was $23.4 million,
compared to operating loss of $4.4 million in the fourth quarter of
fiscal 2011.
Other income was $5.2 million in the fourth quarter of fiscal 2012
compared to an expense of $2.9 million in the fourth quarter of fiscal
2011. Included in other income for the fourth quarter of fiscal 2012 was
foreign exchange transaction gains of $1.4 million and $4.3 million of
gains from the derecognition of accrued pricing liabilities. Other
expense for the fourth quarter of fiscal 2011 was comprised primarily of
losses associated with the Company’s @Ventures portfolio.
Net loss for the fourth quarter of fiscal 2012 was $20.2 million, or
$(0.46) per share, compared to net loss of $4.5 million, or $(0.10) per
share, for the same period in fiscal 2011.
Excluding net charges related to depreciation, amortization of
intangible assets, share-based compensation, restructuring and
impairment of goodwill, the Company reported non-GAAP operating loss of
$17.5 million for the fourth quarter of fiscal 2012, compared to
non-GAAP operating income of $1.5 million for the same period in fiscal
2011.
As of July 31, 2012, the Company had working capital of $113.5 million,
compared to $152.4 million at July 31, 2011. Included in working capital
as of July 31, 2012 were cash, cash equivalents and marketable
securities totaling $52.4 million compared to $111.2 million at July 31,
2011. The reduction in cash was primarily due to operating losses and
significant working capital needs for two new client programs. The
Company concluded the quarter with no outstanding bank debt.
Financial Summary – Third Quarter Fiscal 2012
-
Net revenue of $178.6 million, compared to $206.6 million in the third
quarter of fiscal 2011
-
Gross margin, as a percentage of revenue, of 8.6%, compared to 9.5% in
the third quarter of fiscal 2011
-
Operating loss of $11.0 million, compared to operating loss of $2.2
million in the third quarter of fiscal 2011
-
Non-GAAP operating loss of $4.2 million, compared to non-GAAP
operating income of $3.7 million in the third quarter of fiscal 2011
Consolidated Financial Results – Third Quarter Fiscal 2012
ModusLink reported net revenue of $178.6 million for the third quarter
of fiscal 2012, a decrease of 13.6%, compared to net revenue of $206.6
million reported in the third quarter of fiscal 2011. The decline in
revenue was primarily due to client-specific conditions previously
disclosed by the Company as well as the economic environment, especially
in Europe.
Revenue from new programs in the third quarter of fiscal 2012 was $21.1
million, compared to $20.9 million in the same period in fiscal 2011.(1)
Gross profit for the third quarter of fiscal 2012 was $15.4 million, or
8.6% of revenue, compared to $19.7 million, or 9.5% of revenue, in the
third quarter of fiscal 2011. The decrease in gross margin as a
percentage of revenue was primarily due to lower revenue.
Included in the Company’s operating results for the third quarter of
fiscal 2012 were SG&A expenses of $23.5 million, compared to $20.8
million in the same quarter of fiscal 2011. The increase in SG&A was
primarily due to professional fees related to the Company’s evaluation
of strategic alternatives, the previously disclosed SEC inquiry, planned
investments in sales and marketing, and other expenses.
ModusLink reported impairment of long-lived assets of $2.1 million for
the third quarter of fiscal 2012. These non-cash charges primarily
relate to a solution center in Europe that had experienced lower volumes
from client programs managed in that facility, and its Tech for Less
operations. Restructuring expenses for the third quarter of fiscal 2012
were $0.5 million related to the Company’s cost reduction initiatives.
Operating loss for the third quarter of fiscal 2012 was $11.0 million,
compared to operating loss of $2.2 million in the third quarter of
fiscal 2011.
Other income for the third quarter of fiscal 2012 was $3.7 million,
compared to $5.1 million in the third quarter of fiscal 2011. Other
income for the third quarter of fiscal 2012 included a $2.8 million
impairment charge associated with the Company’s @Ventures portfolio,
which was offset by a gain of $7.5 million as a result of the
derecognition of accrued pricing liabilities. Other income for the third
quarter of fiscal 2011 included foreign exchange transaction losses of
$1.5 million, offset by a gain of $7.2 million as a result of the
derecognition of accrued pricing liabilities.
Net loss for the third quarter of fiscal 2012 was $6.1 million, or
$(0.14) per share, compared to net income of $1.5 million, or $0.03 per
share, for the same period in fiscal 2011.
Excluding net charges related to depreciation, amortization of
intangible assets, impairment of goodwill and intangible assets,
share-based compensation, and restructuring, the Company reported a
non-GAAP operating loss of $4.2 million for the third quarter of fiscal
2012, compared to non-GAAP operating income of $3.7 million for the same
period in fiscal 2011.
Conference Call Information
ModusLink Global Solutions, Inc. will hold a conference call to discuss
today’s announcement at 5:00 p.m. ET on January 14, 2013. To access the
conference call, please dial (877) 212-4894 from the United States or
(312) 429-0467 for international access.
A live webcast of the call will be available on the Investor Relations
section of the Company’s web site, www.ir.moduslink.com.
To listen to the live call, go to the web site at least 15 minutes prior
to the start time to download and install the necessary audio software.
For those who cannot listen to the live broadcast, a replay of the call
will be available from January 14, 2013 at 7:00 p.m. until January 21,
2013 at 5:00 p.m. The replay can be accessed by dialing (800) 633-8284
or (402) 977-9140, using access code 21645682.
About ModusLink Global Solutions, Inc.
ModusLink Global Solutions Inc. (NASDAQ: MLNK) executes comprehensive
supply chain and logistics services that improve clients’ revenue, cost,
sustainability and customer experience objectives. ModusLink is a
trusted and integrated provider to the world’s leading companies in
consumer electronics, communications, computing, medical devices,
software, luxury goods and retail. The Company’s operating
infrastructure annually supports more than $80 billion of its clients’
revenue and manages approximately 470 million product shipments through
more than 30 sites in 15 countries across North America, Europe, and the
Asia/Pacific region. For details on ModusLink's flexible and scalable
solutions visit www.moduslink.com
and www.valueunchained.com,
the blog for supply chain professionals.
(1) New programs defined as client programs that have been executed for
fewer than 12 months. Base business defined as client programs that have
been executed for 12 months or more.
Non-GAAP Information
The Company believes that its non-GAAP measure of operating
income/(loss) ("non-GAAP operating income/(loss)") provides investors
with a useful, supplemental measure of the Company’s operating
performance by excluding the impact of non-cash charges and
restructuring activities. Each of the excluded items was excluded
because it may be considered to be of a non-operational or non-cash
nature. Historically, the Company has recorded significant impairment
and restructuring charges. These charges, as well as charges related to
depreciation, amortization of intangible assets and stock-based
compensation, have been excluded for the purpose of enhancing the
understanding by both management and investors of the underlying
baseline operating results and trends of the business, which management
uses to evaluate our financial performance for purposes of planning and
forecasting future periods. Non-GAAP operating income/(loss) does not
have any standardized definition and, therefore, is unlikely to be
comparable to similar measures presented by other reporting companies.
Non-GAAP operating income/(loss) should not be evaluated in isolation
of, or as a substitute for, the Company’s financial results prepared in
accordance with United States generally accepted accounting principles.
The Company’s usage of non-GAAP operating income/(loss), and the
underlying methodology in excluding certain charges, is not necessarily
an indication of the results of operations that may be expected in the
future, or that the Company will not, in fact, incur such charges in
future periods. A table reconciling the Company’s non-GAAP operating
income/(loss) to its GAAP operating income/(loss) and its GAAP net
income/(loss) is included in the statement of operations information in
this release.
ModusLink Global Solutions is a registered trademark of ModusLink Global
Solutions, Inc. All other company names and products are trademarks or
registered trademarks of their respective companies.
This release contains forward-looking statements, which address a
variety of subjects including, for example, the expectation that the
Company’s controls have been strengthened; the expected actions to
appoint new leadership, reducing cost and improving the balance sheet;
the expectation that the business plan will yield improved results and
sustained shareholder value; the expectation of growth in revenue from
new programs in fiscal 2013; the expectation as to revenue results in
the second quarter of fiscal 2013; the expectation as to cash use in the
second quarter of fiscal 2013 and begin to increase cash position in the
second half of fiscal 2013; and the expectation that the cash trends
will be reversed and the Company will be successful in efforts to reduce
inventory requirements, operating costs and other expenses. All
statements other than statements of historical fact, including without
limitation, those with respect to the Company’s goals, plans,
expectations and strategies set forth herein are forward-looking
statements. The following important factors and uncertainties, among
others, could cause actual results to differ materially from those
described in these forward-looking statements: the Company’s ability to
execute on its business strategy, including its cost reduction plans and
the continued and increased demand for and market acceptance of its
services, which could negatively affect the Company’s ability to meet
its revenue, operating income and cost savings targets, maintain and
improve its cash position, expand its operations and revenue, lower its
costs, improve its gross margins, reach and sustain profitability, reach
its long-term objectives and operate optimally; uncertainties and
volatility relating to global economic conditions, especially in the
technology sector; unanticipated declines in, or failure to achieve the
anticipated levels of, the demand for our clients’ products; potential
strains on managerial and operational resources resulting from expanded
operations; failure to realize expected benefits of restructuring and
cost-cutting actions; inability to expand operations in accordance with
the Company’s business strategy; insufficient cash balances that could
prevent the Company from meeting business or investment goals;
difficulties integrating technologies, operations and personnel in
accordance with the Company’s business strategy; customer losses; demand
variability in supply chain management clients, to which the Company
sells on a purchase order basis rather than pursuant to contracts with
minimum purchase requirements; risks inherent with conducting
international operations; changes in tax rates in jurisdictions where
profits are determined to be earned and taxed; changes in estimates of
tax credits, benefits and deductions; unfavorable resolution of issues
arising from tax audits with various tax authorities, including payment
of interest and penalties and the ability to realize deferred tax
assets; adverse conditions in the mergers and acquisitions or IPO
markets, which could prevent liquidity for securities in the Company’s
venture capital portfolio; and increased competition and technological
changes in the markets in which the Company competes. For a
detailed discussion of cautionary statements that may affect the
Company’s future results of operations and financial results, please
refer to the Company's filings with the Securities and Exchange
Commission, including the Company's most recent Annual Report on Form
10-K and Quarterly Reports on Form 10-Q. Forward-looking statements
represent management's current expectations and are inherently
uncertain. We do not undertake any obligation to update forward-looking
statements made by us except as otherwise required under federal
securities laws.
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
|
April 30
|
|
April 30
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Fav (Unfav)
|
|
|
2012
|
|
|
|
2011
|
|
|
Fav (Unfav)
|
|
|
|
|
(restated)
|
|
(restated)
|
|
Net revenue
|
|
|
$
|
178,565
|
|
|
$
|
206,579
|
|
|
(13.6
|
%)
|
|
$
|
562,797
|
|
|
$
|
675,061
|
|
|
(16.6
|
%)
|
|
Cost of revenue
|
|
|
|
163,146
|
|
|
|
186,912
|
|
|
12.7
|
%
|
|
|
506,101
|
|
|
|
611,706
|
|
|
17.3
|
%
|
|
Gross margin
|
|
|
|
15,419
|
|
|
|
19,667
|
|
|
(21.6
|
%)
|
|
|
56,696
|
|
|
|
63,355
|
|
|
(10.5
|
%)
|
|
|
|
|
|
8.6
|
%
|
|
|
9.5
|
%
|
|
(0.9
|
%)
|
|
|
10.1
|
%
|
|
|
9.4
|
%
|
|
0.7
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
23,515
|
|
|
|
20,788
|
|
|
(13.1
|
%)
|
|
|
70,320
|
|
|
|
63,797
|
|
|
(10.2
|
%)
|
|
Amortization of intangible assets
|
|
|
|
331
|
|
|
|
1,062
|
|
|
68.8
|
%
|
|
|
995
|
|
|
|
4,420
|
|
|
77.5
|
%
|
|
Impairment of goodwill & intangible assets
|
|
|
|
2,062
|
|
|
|
-
|
|
|
100.0
|
%
|
|
|
2,062
|
|
|
|
27,166
|
|
|
92.4
|
%
|
|
Restructuring, net
|
|
|
|
495
|
|
|
|
-
|
|
|
100.0
|
%
|
|
|
5,847
|
|
|
|
1,201
|
|
|
(386.8
|
%)
|
|
Total operating expenses
|
|
|
|
26,403
|
|
|
|
21,850
|
|
|
(20.8
|
%)
|
|
|
79,224
|
|
|
|
96,584
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
(10,984
|
)
|
|
|
(2,183
|
)
|
|
(403.2
|
%)
|
|
|
(22,528
|
)
|
|
|
(33,229
|
)
|
|
32.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
3,744
|
|
|
|
5,083
|
|
|
(26.3
|
%)
|
|
|
5,137
|
|
|
|
7,227
|
|
|
(28.9
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before taxes
|
|
|
|
(7,240
|
)
|
|
|
2,900
|
|
|
(349.7
|
%)
|
|
|
(17,391
|
)
|
|
|
(26,002
|
)
|
|
33.1
|
%
|
|
Income tax expense (benefit)
|
|
|
|
(1,202
|
)
|
|
|
1,331
|
|
|
190.3
|
%
|
|
|
1,050
|
|
|
|
3,772
|
|
|
72.2
|
%
|
|
Income (loss) from continuing operations
|
|
|
|
(6,038
|
)
|
|
|
1,569
|
|
|
(484.8
|
%)
|
|
|
(18,441
|
)
|
|
|
(29,774
|
)
|
|
38.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
|
(98
|
)
|
|
|
(91
|
)
|
|
(7.7
|
%)
|
|
|
572
|
|
|
|
(239
|
)
|
|
339.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
|
$
|
(6,136
|
)
|
|
$
|
1,478
|
|
|
(515.2
|
%)
|
|
$
|
(17,869
|
)
|
|
$
|
(30,013
|
)
|
|
40.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
$
|
(0.14
|
)
|
|
$
|
0.03
|
|
|
(559.1
|
%)
|
|
$
|
(0.42
|
)
|
|
$
|
(0.68
|
)
|
|
37.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
0.0
|
%
|
|
|
0.01
|
|
|
|
(0.01
|
)
|
|
337.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
(0.14
|
)
|
|
$
|
0.03
|
|
|
(559.1
|
%)
|
|
$
|
(0.41
|
)
|
|
$
|
(0.69
|
)
|
|
40.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings (loss) per share
|
|
|
|
43,844
|
|
|
|
43,303
|
|
|
|
|
|
43,546
|
|
|
|
43,289
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings (loss) per share
|
|
|
|
43,844
|
|
|
|
43,502
|
|
|
|
|
|
43,546
|
|
|
|
43,289
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
12 months ended
|
|
|
July 31
|
|
July 31
|
|
|
2012
|
|
2011
|
|
Fav (Unfav)
|
|
2012
|
|
2011
|
|
Fav (Unfav)
|
|
|
(restated)
|
|
(restated)
|
|
Net revenue
|
$ 177,094
|
|
$ 198,688
|
|
(10.9%)
|
|
$ 739,891
|
|
$ 873,748
|
|
(15.3%)
|
|
Cost of revenue
|
169,477
|
|
181,103
|
|
6.4%
|
|
675,579
|
|
792,809
|
|
14.8%
|
|
Gross margin
|
7,617
|
|
17,585
|
|
(56.7%)
|
|
64,312
|
|
80,939
|
|
(20.5%)
|
|
|
4.3%
|
|
8.9%
|
|
(4.5%)
|
|
8.7%
|
|
9.3%
|
|
(0.6%)
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
29,090
|
|
21,390
|
|
(36.0%)
|
|
99,409
|
|
85,187
|
|
(16.7%)
|
|
Amortization of intangible assets
|
284
|
|
1,037
|
|
72.6%
|
|
1,279
|
|
5,457
|
|
76.6%
|
|
Impairment of goodwill & intangible assets
|
-
|
|
-
|
|
0.0%
|
|
2,062
|
|
27,166
|
|
92.4%
|
|
Restructuring, net
|
1,608
|
|
(406)
|
|
(496.1%)
|
|
7,455
|
|
795
|
|
(837.7%)
|
|
Total operating expenses
|
30,982
|
|
22,021
|
|
(40.7%)
|
|
110,205
|
|
118,605
|
|
7.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
(23,365)
|
|
(4,436)
|
|
(426.7%)
|
|
(45,893)
|
|
(37,666)
|
|
(21.8%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
5,191
|
|
(2,878)
|
|
280.4%
|
|
10,329
|
|
4,350
|
|
137.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before taxes
|
(18,174)
|
|
(7,314)
|
|
(148.5%)
|
|
(35,564)
|
|
(33,316)
|
|
(6.7%)
|
|
Income tax expense (benefit)
|
1,985
|
|
(2,954)
|
|
(167.2%)
|
|
3,035
|
|
819
|
|
(270.6%)
|
|
Income (loss) from continuing operations
|
(20,159)
|
|
(4,360)
|
|
(362.4%)
|
|
(38,599)
|
|
(34,135)
|
|
(13.1%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
(81)
|
|
(91)
|
|
11.0%
|
|
491
|
|
(330)
|
|
248.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
$ (20,240)
|
|
$ (4,451)
|
|
(354.7%)
|
|
$ (38,108)
|
|
$ (34,465)
|
|
(10.6%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
$ (0.46)
|
|
$ (0.10)
|
|
(357.1%)
|
|
$ (0.88)
|
|
$ (0.79)
|
|
(11.1%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
(0.00)
|
|
(0.00)
|
|
0.0%
|
|
0.01
|
|
(0.01)
|
|
247.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$ (0.46)
|
|
$ (0.10)
|
|
(357.1%)
|
|
$ (0.87)
|
|
$ (0.80)
|
|
(9.9%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings (loss) per share
|
43,811
|
|
43,317
|
|
|
|
43,565
|
|
43,294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings (loss) per share
|
43,811
|
|
43,317
|
|
|
|
43,565
|
|
43,294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
October 31
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Fav (Unfav)
|
|
|
|
|
|
|
(restated)
|
|
|
|
Net revenue
|
|
|
$
|
200,656
|
|
|
$
|
205,908
|
|
|
(2.6
|
%)
|
|
Cost of revenue
|
|
|
|
181,973
|
|
|
|
180,437
|
|
|
(0.9
|
%)
|
|
Gross margin
|
|
|
|
18,683
|
|
|
|
25,471
|
|
|
(26.6
|
%)
|
|
|
|
|
|
9.3
|
%
|
|
|
12.4
|
%
|
|
(3.1
|
%)
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
25,024
|
|
|
|
22,198
|
|
|
(12.7
|
%)
|
|
Amortization of intangible assets
|
|
|
|
285
|
|
|
|
332
|
|
|
14.2
|
%
|
|
Impairment of goodwill & intangible assets
|
|
|
|
-
|
|
|
|
-
|
|
|
0.0
|
%
|
|
Restructuring, net
|
|
|
|
1,479
|
|
|
|
755
|
|
|
(95.9
|
%)
|
|
Total operating expenses
|
|
|
|
26,788
|
|
|
|
23,285
|
|
|
(15.0
|
%)
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
(8,105
|
)
|
|
|
2,186
|
|
|
(470.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
(1,650
|
)
|
|
|
830
|
|
|
(298.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before taxes
|
|
|
|
(9,755
|
)
|
|
|
3,016
|
|
|
(423.4
|
%)
|
|
Income tax expense (benefit)
|
|
|
|
909
|
|
|
|
1,871
|
|
|
51.4
|
%
|
|
Income (loss) from continuing operations
|
|
|
|
(10,664
|
)
|
|
|
1,145
|
|
|
(1031.4
|
%)
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
|
4
|
|
|
|
-
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
|
$
|
(10,660
|
)
|
|
$
|
1,145
|
|
|
(1031.0
|
%)
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
$
|
(0.24
|
)
|
|
$
|
0.03
|
|
|
(1025.5
|
%)
|
|
Income (loss) from discontinued operations
|
|
|
|
0
|
|
|
|
-
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
(0.24
|
)
|
|
$
|
0.03
|
|
|
(1025.5
|
%)
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings (loss) per share
|
|
|
|
43,589
|
|
|
|
43,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings (loss) per share
|
|
|
|
43,589
|
|
|
|
43,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30
|
|
July 31
|
|
October 31
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
|
(restated)
|
|
|
|
(restated)
|
|
|
|
(restated)
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
78,450
|
|
$
|
119,120
|
|
$
|
52,369
|
|
$
|
111,225
|
|
$
|
58,355
|
|
$
|
111,526
|
|
Available-for-sale securities
|
|
132
|
|
|
130
|
|
|
131
|
|
|
131
|
|
|
130
|
|
|
133
|
|
Trade accounts receivable, net
|
|
163,824
|
|
|
135,622
|
|
|
148,931
|
|
|
146,411
|
|
|
164,707
|
|
|
187,952
|
|
Inventories, net
|
|
93,653
|
|
|
83,263
|
|
|
83,990
|
|
|
76,883
|
|
|
89,793
|
|
|
94,909
|
|
Prepaid and other current assets
|
|
9,250
|
|
|
13,803
|
|
|
10,466
|
|
|
10,876
|
|
|
10,323
|
|
|
10,120
|
|
Total current assets
|
|
345,309
|
|
|
351,938
|
|
|
295,887
|
|
|
345,526
|
|
|
323,308
|
|
|
404,640
|
|
Property and equipment, net
|
|
42,648
|
|
|
50,052
|
|
|
40,772
|
|
|
47,403
|
|
|
39,951
|
|
|
44,807
|
|
Investments in affiliates
|
|
10,796
|
|
|
13,276
|
|
|
10,803
|
|
|
12,016
|
|
|
11,080
|
|
|
12,642
|
|
Goodwill
|
|
3,058
|
|
|
3,058
|
|
|
3,058
|
|
|
3,058
|
|
|
3,058
|
|
|
3,058
|
|
Intangible assets, net
|
|
3,182
|
|
|
5,736
|
|
|
2,897
|
|
|
4,699
|
|
|
2,612
|
|
|
4,360
|
|
Other assets
|
|
10,081
|
|
|
10,402
|
|
|
5,465
|
|
|
9,545
|
|
|
6,686
|
|
|
9,510
|
|
|
$
|
415,074
|
|
|
434,462
|
|
|
358,882
|
|
$
|
422,247
|
|
$
|
386,695
|
|
$
|
479,017
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
$
|
79
|
|
$
|
89
|
|
$
|
73
|
|
$
|
94
|
|
$
|
93
|
|
$
|
88
|
|
Accounts payable
|
|
135,775
|
|
|
111,000
|
|
|
110,520
|
|
|
114,588
|
|
|
141,630
|
|
|
164,196
|
|
Current portion of accrued restructuring
|
|
1,721
|
|
|
1,618
|
|
|
1,724
|
|
|
1,456
|
|
|
1,751
|
|
|
1,909
|
|
Accrued income taxes
|
|
-
|
|
|
-
|
|
|
-
|
|
|
180
|
|
|
335
|
|
|
1,260
|
|
Accrued expenses
|
|
40,037
|
|
|
40,572
|
|
|
41,753
|
|
|
36,384
|
|
|
46,074
|
|
|
42,407
|
|
Other current liabilities
|
|
31,735
|
|
|
39,228
|
|
|
26,778
|
|
|
38,624
|
|
|
26,542
|
|
|
39,765
|
|
Current liabilities of discontinued operations
|
|
1,485
|
|
|
1,686
|
|
|
1,528
|
|
|
1,817
|
|
|
1,393
|
|
|
1,817
|
|
Total current liabilities
|
|
210,832
|
|
|
194,193
|
|
|
182,376
|
|
|
193,143
|
|
|
217,818
|
|
|
251,442
|
|
Long-term portion of accrued restructuring
|
|
98
|
|
|
299
|
|
|
-
|
|
|
8
|
|
|
-
|
|
|
36
|
|
Long-term portion of capital leases obligations
|
|
87
|
|
|
80
|
|
|
69
|
|
|
86
|
|
|
72
|
|
|
90
|
|
Other long-term liabilities
|
|
11,107
|
|
|
16,894
|
|
|
11,012
|
|
|
12,585
|
|
|
10,627
|
|
|
12,326
|
|
Non-current liabilities of discontinued operations
|
|
673
|
|
|
2,241
|
|
|
293
|
|
|
1,883
|
|
|
101
|
|
|
1,623
|
|
|
|
11,965
|
|
|
19,514
|
|
|
11,374
|
|
|
14,562
|
|
|
10,800
|
|
|
14,075
|
|
Stockholders' equity
|
|
192,277
|
|
|
220,755
|
|
|
165,132
|
|
|
214,542
|
|
|
158,077
|
|
|
213,500
|
|
|
$
|
415,074
|
|
$
|
434,462
|
|
$
|
358,882
|
|
$
|
422,247
|
|
$
|
386,695
|
|
$
|
479,017
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations Information
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
April 30
|
|
April 30
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
(restated)
|
|
|
|
(restated)
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
58,825
|
|
|
$
|
70,652
|
|
|
$
|
187,835
|
|
|
$
|
227,438
|
|
|
Asia
|
|
|
56,642
|
|
|
|
56,934
|
|
|
|
168,506
|
|
|
|
176,722
|
|
|
Europe
|
|
|
50,706
|
|
|
|
63,444
|
|
|
|
159,020
|
|
|
|
218,008
|
|
|
TFL
|
|
|
5,012
|
|
|
|
6,415
|
|
|
|
21,979
|
|
|
|
23,943
|
|
|
All other
|
|
|
7,380
|
|
|
|
9,134
|
|
|
|
25,457
|
|
|
|
28,950
|
|
|
|
|
$
|
178,565
|
|
|
$
|
206,579
|
|
|
$
|
562,797
|
|
|
$
|
675,061
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
(3,112
|
)
|
|
$
|
(3,318
|
)
|
|
$
|
(6,260
|
)
|
|
$
|
(25,029
|
)
|
|
Asia
|
|
|
4,671
|
|
|
|
6,741
|
|
|
|
18,216
|
|
|
|
19,272
|
|
|
Europe
|
|
|
(4,222
|
)
|
|
|
(2,425
|
)
|
|
|
(12,983
|
)
|
|
|
(2,565
|
)
|
|
TFL
|
|
|
(3,114
|
)
|
|
|
(275
|
)
|
|
|
(5,720
|
)
|
|
|
(14,847
|
)
|
|
All other
|
|
|
(498
|
)
|
|
|
483
|
|
|
|
378
|
|
|
|
1,476
|
|
|
|
|
|
(6,275
|
)
|
|
|
1,206
|
|
|
|
(6,369
|
)
|
|
|
(21,693
|
)
|
|
Other reconciling items
|
|
|
(4,709
|
)
|
|
|
(3,389
|
)
|
|
|
(16,159
|
)
|
|
|
(11,536
|
)
|
|
|
|
$
|
(10,984
|
)
|
|
$
|
(2,183
|
)
|
|
$
|
(22,528
|
)
|
|
$
|
(33,229
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss):
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
(2,004
|
)
|
|
$
|
(1,673
|
)
|
|
$
|
(1,907
|
)
|
|
$
|
(2,802
|
)
|
|
Asia
|
|
|
5,785
|
|
|
|
8,363
|
|
|
|
22,355
|
|
|
|
24,800
|
|
|
Europe
|
|
|
(1,966
|
)
|
|
|
(825
|
)
|
|
|
(4,412
|
)
|
|
|
2,201
|
|
|
TFL
|
|
|
(1,560
|
)
|
|
|
(197
|
)
|
|
|
(3,862
|
)
|
|
|
(2,814
|
)
|
|
All other
|
|
|
27
|
|
|
|
956
|
|
|
|
1,850
|
|
|
|
2,934
|
|
|
|
|
|
282
|
|
|
|
6,624
|
|
|
|
14,024
|
|
|
|
24,319
|
|
|
Other reconciling items
|
|
|
(4,452
|
)
|
|
|
(2,883
|
)
|
|
|
(14,543
|
)
|
|
|
(9,783
|
)
|
|
|
|
$
|
(4,170
|
)
|
|
$
|
3,741
|
|
|
$
|
(519
|
)
|
|
$
|
14,536
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: The Company defines non-GAAP
operating income (loss) as total operating income (loss),
excluding net charges related to depreciation, amortization of
intangible assets, impairment of goodwill and long-lived assets,
share-based compensation, and restructuring.
|
|
|
|
|
|
|
|
|
|
|
|
TABLE RECONCILING NON-GAAP OPERATING INCOME (LOSS) TO GAAP
OPERATING INCOME AND NET INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP Operating income (loss)
|
$
|
(4,170
|
)
|
|
$
|
3,741
|
|
|
$
|
(519
|
)
|
|
$
|
14,536
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
(3,398
|
)
|
|
|
(4,140
|
)
|
|
|
(10,698
|
)
|
|
|
(12,359
|
)
|
|
Amortization of intangible assets
|
|
(331
|
)
|
|
|
(1,062
|
)
|
|
|
(995
|
)
|
|
|
(4,420
|
)
|
|
Impairment of goodwill & intangible assets
|
|
(2,062
|
)
|
|
|
-
|
|
|
|
(2,062
|
)
|
|
|
(27,166
|
)
|
|
Stock-based compensation
|
|
(528
|
)
|
|
|
(722
|
)
|
|
|
(2,407
|
)
|
|
|
(2,619
|
)
|
|
Restructuring, net
|
|
(495
|
)
|
|
|
-
|
|
|
|
(5,847
|
)
|
|
|
(1,201
|
)
|
|
GAAP Operating income (loss)
|
|
(10,984
|
)
|
|
|
(2,183
|
)
|
|
|
(22,528
|
)
|
|
|
(33,229
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
3,744
|
|
|
|
5,083
|
|
|
|
5,137
|
|
|
|
7,227
|
|
|
Income tax benefit (expense)
|
|
1,202
|
|
|
|
(1,331
|
)
|
|
|
(1,050
|
)
|
|
|
(3,772
|
)
|
|
Income (loss) from discontinued operations
|
|
(98
|
)
|
|
|
(91
|
)
|
|
|
572
|
|
|
|
(239
|
)
|
|
Net income (loss)
|
$
|
(6,136
|
)
|
|
$
|
1,478
|
|
|
$
|
(17,869
|
)
|
|
$
|
(30,013
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations Information
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
12 months ended
|
|
|
July 31
|
|
July 31
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
(restated)
|
|
|
|
(restated)
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
Americas
|
$
|
62,105
|
|
|
$
|
68,926
|
|
|
$
|
249,940
|
|
|
$
|
296,362
|
|
|
Asia
|
|
50,374
|
|
|
|
57,003
|
|
|
|
218,880
|
|
|
|
233,724
|
|
|
Europe
|
|
52,299
|
|
|
|
57,056
|
|
|
|
211,319
|
|
|
|
275,065
|
|
|
TFL
|
|
3,965
|
|
|
|
5,528
|
|
|
|
25,944
|
|
|
|
29,471
|
|
|
All other
|
|
8,351
|
|
|
|
10,175
|
|
|
|
33,808
|
|
|
|
39,126
|
|
|
|
$
|
177,094
|
|
|
$
|
198,688
|
|
|
$
|
739,891
|
|
|
$
|
873,748
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
Americas
|
$
|
(7,848
|
)
|
|
$
|
(4,808
|
)
|
|
$
|
(14,108
|
)
|
|
$
|
(29,984
|
)
|
|
Asia
|
|
3,234
|
|
|
|
9,879
|
|
|
|
21,450
|
|
|
|
29,168
|
|
|
Europe
|
|
(2,735
|
)
|
|
|
(3,606
|
)
|
|
|
(15,718
|
)
|
|
|
(6,181
|
)
|
|
TFL
|
|
(5,312
|
)
|
|
|
(1,292
|
)
|
|
|
(11,032
|
)
|
|
|
(16,139
|
)
|
|
All other
|
|
256
|
|
|
|
272
|
|
|
|
634
|
|
|
|
1,889
|
|
|
|
|
(12,405
|
)
|
|
|
445
|
|
|
|
(18,774
|
)
|
|
|
(21,247
|
)
|
|
Other reconciling items
|
|
(10,960
|
)
|
|
|
(4,881
|
)
|
|
|
(27,119
|
)
|
|
|
(16,419
|
)
|
|
|
$
|
(23,365
|
)
|
|
$
|
(4,436
|
)
|
|
$
|
(45,893
|
)
|
|
$
|
(37,666
|
)
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss):
|
|
|
|
|
|
|
|
|
Americas
|
$
|
(5,768
|
)
|
|
$
|
(3,113
|
)
|
|
$
|
(7,675
|
)
|
|
$
|
(6,029
|
)
|
|
Asia
|
|
4,456
|
|
|
|
11,342
|
|
|
|
26,811
|
|
|
|
36,155
|
|
|
Europe
|
|
(1,649
|
)
|
|
|
(1,997
|
)
|
|
|
(6,061
|
)
|
|
|
198
|
|
|
TFL
|
|
(4,919
|
)
|
|
|
(1,212
|
)
|
|
|
(8,781
|
)
|
|
|
(4,026
|
)
|
|
All other
|
|
1,091
|
|
|
|
769
|
|
|
|
2,941
|
|
|
|
3,811
|
|
|
|
|
(6,789
|
)
|
|
|
5,789
|
|
|
|
7,235
|
|
|
|
30,109
|
|
|
Other reconciling items
|
|
(10,742
|
)
|
|
|
(4,259
|
)
|
|
|
(25,285
|
)
|
|
|
(14,043
|
)
|
|
|
$
|
(17,531
|
)
|
|
$
|
1,530
|
|
|
$
|
(18,050
|
)
|
|
$
|
16,066
|
|
|
|
|
|
|
|
|
|
|
|
Note: The Company defines non-GAAP
operating income (loss) as total operating income (loss),
excluding net charges related to depreciation, amortization of
intangible assets, impairment of goodwill and long-lived assets,
share-based compensation, and restructuring.
|
|
|
|
|
|
|
|
|
|
|
TABLE RECONCILING NON-GAAP OPERATING INCOME (LOSS) TO GAAP OPERATING
INCOME AND NET INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP Operating income (loss)
|
$
|
(17,531
|
)
|
|
$
|
1,530
|
|
|
$
|
(18,050
|
)
|
|
$
|
16,066
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
(3,360
|
)
|
|
|
(4,474
|
)
|
|
|
(14,057
|
)
|
|
|
(16,833
|
)
|
|
Amortization of intangible assets
|
|
(284
|
)
|
|
|
(1,037
|
)
|
|
|
(1,279
|
)
|
|
|
(5,457
|
)
|
|
Impairment of goodwill & intangible assets
|
|
-
|
|
|
|
-
|
|
|
|
(2,062
|
)
|
|
|
(27,166
|
)
|
|
Stock-based compensation
|
|
(582
|
)
|
|
|
(861
|
)
|
|
|
(2,990
|
)
|
|
|
(3,481
|
)
|
|
Restructuring, net
|
|
(1,608
|
)
|
|
|
406
|
|
|
|
(7,455
|
)
|
|
|
(795
|
)
|
|
GAAP Operating income (loss)
|
|
(23,365
|
)
|
|
|
(4,436
|
)
|
|
|
(45,893
|
)
|
|
|
(37,666
|
)
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
5,191
|
|
|
|
(2,878
|
)
|
|
|
10,329
|
|
|
|
4,350
|
|
|
Income tax benefit (expense)
|
|
(1,985
|
)
|
|
|
2,954
|
|
|
|
(3,035
|
)
|
|
|
(819
|
)
|
|
Income (loss) from discontinued operations
|
|
(81
|
)
|
|
|
(91
|
)
|
|
|
491
|
|
|
|
(330
|
)
|
|
Net income (loss)
|
$
|
(20,240
|
)
|
|
$
|
(4,451
|
)
|
|
$
|
(38,108
|
)
|
|
$
|
(34,465
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations Information
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
October 31
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net revenue:
|
|
|
|
|
(restated)
|
|
Americas
|
|
|
$
|
63,909
|
|
|
$
|
69,511
|
|
|
Asia
|
|
|
|
56,375
|
|
|
|
60,739
|
|
|
Europe
|
|
|
|
68,930
|
|
|
|
57,605
|
|
|
TFL
|
|
|
|
3,605
|
|
|
|
8,079
|
|
|
All other
|
|
|
|
7,837
|
|
|
|
9,974
|
|
|
|
|
|
$
|
200,656
|
|
|
$
|
205,908
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
Americas
|
|
|
$
|
(2,036
|
)
|
|
$
|
(120
|
)
|
|
Asia
|
|
|
|
7,174
|
|
|
|
9,292
|
|
|
Europe
|
|
|
|
(3,829
|
)
|
|
|
(1,688
|
)
|
|
TFL
|
|
|
|
(832
|
)
|
|
|
(1,395
|
)
|
|
All other
|
|
|
|
405
|
|
|
|
856
|
|
|
|
|
|
|
882
|
|
|
|
6,945
|
|
|
Other reconciling items
|
|
|
|
(8,987
|
)
|
|
|
(4,759
|
)
|
|
|
|
|
$
|
(8,105
|
)
|
|
$
|
2,186
|
|
|
Non-GAAP operating income (loss):
|
|
|
|
|
|
|
Americas
|
|
|
$
|
(604
|
)
|
|
$
|
1,326
|
|
|
Asia
|
|
|
|
9,026
|
|
|
|
10,965
|
|
|
Europe
|
|
|
|
(1,999
|
)
|
|
|
(296
|
)
|
|
TFL
|
|
|
|
(816
|
)
|
|
|
(1,315
|
)
|
|
All other
|
|
|
|
848
|
|
|
|
1,343
|
|
|
|
|
|
|
6,455
|
|
|
|
12,023
|
|
|
Other reconciling items
|
|
|
|
(8,685
|
)
|
|
|
(4,120
|
)
|
|
|
|
|
$
|
(2,230
|
)
|
|
$
|
7,903
|
|
|
|
|
|
|
|
|
|
Note: The Company defines non-GAAP
operating income (loss) as total operating income (loss),
excluding net charges related to depreciation, amortization of
intangible assets, impairment of goodwill and long-lived assets,
share-based compensation, and restructuring.
|
|
|
|
|
|
|
|
|
TABLE RECONCILING NON-GAAP OPERATING INCOME (LOSS) TO GAAP
OPERATING INCOME AND NET INCOME (LOSS):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP Operating income (loss)
|
|
|
$
|
(2,230
|
)
|
|
$
|
7,903
|
|
|
Adjustments:
|
|
|
|
|
|
|
Depreciation
|
|
|
|
(3,618
|
)
|
|
|
(3,748
|
)
|
|
Amortization of intangible assets
|
|
|
|
(285
|
)
|
|
|
(332
|
)
|
|
Impairment of goodwill & intangible assets
|
|
|
|
-
|
|
|
|
-
|
|
|
Stock-based compensation
|
|
|
|
(493
|
)
|
|
|
(882
|
)
|
|
Restructuring, net
|
|
|
|
(1,479
|
)
|
|
|
(755
|
)
|
|
GAAP operating income (loss)
|
|
|
|
(8,105
|
)
|
|
|
2,186
|
|
|
Other income (expense), net
|
|
|
|
(1,650
|
)
|
|
|
830
|
|
|
Income tax expense (benefit)
|
|
|
|
(909
|
)
|
|
|
(1,871
|
)
|
|
Income (loss) from discontinued operations
|
|
|
|
4
|
|
|
|
-
|
|
|
Net income (loss)
|
|
|
$
|
(10,660
|
)
|
|
$
|
1,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations for non-GAAP measure:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
October 31
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
(restated)
|
|
Net cash provided by operating activities of continuing operations
|
|
|
|
8,780
|
|
|
|
5,234
|
|
|
Additions to property and equipment
|
|
|
|
(2,134
|
)
|
|
|
(1,750
|
)
|
|
Free cash flow from operations
|
|
|
|
6,646
|
|
|
|
3,484
|
|
