Semtech Corporation (Nasdaq: SMTC), a leading supplier of analog and
mixed-signal semiconductors, today reported unaudited financial results
for its fiscal year 2014 second quarter, which ended July 28, 2013. The
company also announced that its Board of Directors approved increasing
the existing stock repurchase authorization by $50.0 million. Prior to
the increase, the company had $42.5 million remaining from the
authorization implemented in November 2011.
Net revenue for the second quarter of fiscal year 2014 was $165.0
million, up 9.5 percent from the second quarter of fiscal year 2013 and
up 1.6 percent from the first quarter of fiscal year 2014.
Gross profit margin, computed in accordance with U.S. generally accepted
accounting principles (GAAP), for the second quarter of fiscal year 2014
was 61.0 percent compared to 49.5 percent in the second quarter of
fiscal year 2013 and 59.9 percent in the first quarter of fiscal year
2014.
GAAP net income for the second quarter of fiscal year 2014 was $19.1
million or 28 cents per diluted share. This compares to GAAP net income
of $10.0 million or 15 cents per diluted share in the second quarter of
fiscal year 2013 and GAAP net income of $14.8 million or 22 cents per
diluted share in the first quarter of fiscal year 2014.
To facilitate the complete understanding of comparable financial
performance between periods, Semtech also presents performance results
net of certain non-cash and one-time items. Semtech's non-GAAP results
exclude the following items:
-
Stock-based compensation expense
-
Acquisition related fair value adjustments
-
Transaction and integration related expenses
-
Intangible amortization and impairments
-
Write off of deferred financing costs
-
Release of prior accrued taxes on foreign earnings
Excluding the items listed above, Non-GAAP net income for the second
quarter of fiscal year 2014 was $35.8 million or 52 cents per diluted
share. Non-GAAP net income was $27.5 million or 41 cents per diluted
share in the second quarter of fiscal year 2013 and was $31.3 million or
46 cents per diluted share in the first quarter of fiscal year 2014.
Non-GAAP gross profit margin for the second quarter of fiscal year 2014
was 61.3 percent. Non-GAAP gross profit margin for the second quarter of
fiscal year 2013 was 61.2 percent and 61.6 percent in the first quarter
of fiscal year 2014.
As of July 28, 2013 Semtech had $242.0 million in cash, cash equivalents
and marketable securities, compared to $173.4 million in cash, cash
equivalents and marketable securities at the end of the second quarter
of fiscal year 2013 and $236.4 million in cash, cash equivalents and
marketable securities at the end of the first quarter of fiscal year
2014.
Mohan Maheswaran, Semtech's President and Chief Executive Officer,
stated, "Semtech delivered solid second quarter results with record
revenue and gross margin. We also expanded operating margin, grew net
income and continued to see strong design win activity. We expect our Q3
results to be negatively impacted by both a reduction in demand and
inventory corrections at several of our largest smartphone customers. We
anticipate that this weakness will continue through most of the second
half. However, we remain confident in our ability to manage through any
short term demand fluctuations as we head towards our $1 billion revenue
goal."
The results announced today are preliminary, as they are subject to
customary quarterly review procedures by the Company's independent
registered public accounting firm. As such, these results are subject to
revision until the Company will have filed its quarterly report on Form
10-Q for the second quarter of fiscal year 2014.
Third Quarter of Fiscal Year 2014 Outlook
-
Net sales are expected to be in the range of $135.0 million to $145.0
million
-
GAAP gross profit margin is expected to be in the range of 58.7% to
59.7%
-
Non-GAAP gross profit margin is expected to be in the range of 59.0%
to 60.0%
-
GAAP SG&A expense is expected to be in the range of $30.0 million to
$31.5 million
-
GAAP R&D expense is expected to be in the range of $31.0 million to
$31.5 million
-
Stock-based compensation expense, which is included in the preceding
estimates, is expected to be approximately $6.4 million, categorized
as follows: $0.4 million cost of sales, $3.2 million SG&A, and $2.8
million R&D
-
Amortization of acquired intangible assets is expected to be
approximately $7.6 million
-
Transaction and integration related expenses of approximately $1.0
million
-
Interest and other expense is expected to be approximately $2.0 million
-
GAAP tax rate is expected to be a benefit in the range of 2.0% to 3.0%
-
Non-GAAP tax rate is expected to be a provision in the range of 9.0%
to 11.0%
-
GAAP earnings are expected to be in the range of 13 to 21 cents per
diluted share
-
Non-GAAP earnings are expected to be in the range of 31 to 37 cents
per diluted share
-
Fully diluted share count is expected to be approximately 69.0 million
shares
-
Capital expenditures are expected to be approximately $10.0 million
Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements prepared
in accordance with GAAP, this release includes a non-GAAP presentation
of gross profit, net income and earnings per diluted share and free cash
flow. To provide additional insight into the Company's second quarter
outlook, this release includes a presentation of forward-looking
non-GAAP earnings per diluted share. A further discussion of these
non-GAAP financial measures can be found above. The non-GAAP gross
profit, net income and earnings per diluted share measures exclude
stock-based compensation, amortization of acquired intangible assets,
and the other items detailed above. The non-GAAP presentation of free
cash flow excludes capital expenditures. These non-GAAP measures are
provided to enhance the user's overall understanding of the Company's
comparable financial performance between periods. In addition, the
Company's management generally excludes the items noted above when
managing and evaluating the performance of the business. The financial
statements provided with this release include reconciliations of GAAP
results for the second quarter of fiscal years 2014 and 2013 and the
first quarter of fiscal year 2014; and a reconciliation of
forward-looking earnings per diluted share for the third quarter of
fiscal year 2014. These additional financial measures should not be
considered substitutes for any measures derived in accordance with GAAP
and may be inconsistent with similar measures presented by other
companies.
Forward-Looking and Cautionary Statements
This press release contains "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended (the
"Securities Act"), and Section 21E of the Securities Exchange Act of
1934, as amended. Forward-looking statements are statements other than
historical information or statements of current condition and relate to
matters such as future financial performance, future operational
performance, the anticipated impact of specific items on future
earnings, and our plans, objectives and expectations. These
forward-looking statements are identified by the use of such terms and
phrases as "intends," "goal," "estimate, "expect," "project," "plans,"
"anticipates," "should," "will," "designed to," "believe," and other
similar expressions which generally identify forward-looking statements.
Forward-looking statements involve known and unknown risks and
uncertainties that could cause actual results and events to differ
materially from those projected. Important factors that could cause
actual results to differ materially include, but are not limited to: the
continuation and/or pace of key trends considered to be main
contributors to the Company's growth, such as demand for increased
network bandwidth, demand for increasing energy efficiency in the
Company's products or end use applications of the products, demand for
increasing miniaturization of electronic components; shifts in demand
among target customers, and other comparable changes or protracted
weakness in projected or anticipated markets; competitive changes in the
market place, including, but not limited to the pace of growth or
adoption rates of applicable products or technologies; shifts in focus
among target customers, and other comparable changes in projected or
anticipated end user markets; adequate supply of components and
materials from our suppliers, and of our products from our third-party
manufacturers, to include disruptions due to natural causes or
disasters, or related extraordinary weather events; the Company's
ability to forecast and achieve anticipated revenues and earnings
estimates in light of periodic economic uncertainty, to include impacts
arising from European and global economic dynamics; the Company's
ability to manage expenses to achieve anticipated amounts; and the
amount and timing of expenditures for capital equipment deemed necessary
or advisable by the Company. Additionally, forward-looking statements
should be considered in conjunction with the cautionary statements
contained in the "Risk Factors" section and elsewhere in the Company's
Annual Report on Form 10-K for the fiscal year ended January 27, 2013,
in the Company's other filings with the SEC, and in material
incorporated therein by reference. In light of the significant
uncertainties inherent in the forward-looking information included
herein, any such forward-looking information should not be regarded as
representations by the Company that its objectives or plans will be
achieved or that any of its operating expectations or financial
forecasts will be realized. Investors are cautioned not to place undue
reliance on any forward-looking information contained herein. The
Company assumes no obligation to update or revise any forward-looking
statements, whether as a result of new information, future events or
otherwise.
About Semtech
Semtech Corporation is a leading supplier of analog and mixed-signal
semiconductors for high-end consumer, computing, communications and
industrial equipment. Products are designed to benefit the engineering
community as well as the global community. The company is dedicated to
reducing the impact it, and its products, have on the environment.
Internal green programs seek to reduce waste through material and
manufacturing control, use of green technology and designing for
resource reduction. Publicly traded since 1967, Semtech is listed on the
NASDAQ Global Select Market under the symbol SMTC. For more information,
visit http://www.semtech.com.
Semtech and the Semtech logo are marks of Semtech Corporation.
SEMTECH CORPORATION
|
CONSOLIDATED STATEMENTS OF INCOME
|
(Table in thousands - except per share amount)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
July 28,
|
|
April 28,
|
|
July 29,
|
|
|
July 28,
|
|
July 29,
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
Q2 2014
|
|
Q1 2014
|
|
Q2 2013
|
|
|
FY 2014
|
|
FY 2013
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
165,010
|
|
|
$
|
162,407
|
|
|
$
|
150,704
|
|
|
|
$
|
327,417
|
|
|
$
|
267,346
|
|
Cost of sales
|
|
|
64,302
|
|
|
|
65,120
|
|
|
|
76,179
|
|
|
|
|
129,422
|
|
|
|
137,484
|
|
Gross profit
|
|
|
100,708
|
|
|
|
97,287
|
|
|
|
74,525
|
|
|
|
|
197,995
|
|
|
|
129,862
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
33,315
|
|
|
|
34,794
|
|
|
|
31,220
|
|
|
|
|
68,109
|
|
|
|
76,038
|
|
Product development and engineering
|
|
|
33,125
|
|
|
|
34,559
|
|
|
|
32,613
|
|
|
|
|
67,684
|
|
|
|
56,696
|
|
Intangible amortization and impairments
|
|
|
9,811
|
|
|
|
7,856
|
|
|
|
7,977
|
|
|
|
|
17,667
|
|
|
|
13,555
|
|
Total operating costs and expenses
|
|
|
76,251
|
|
|
|
77,209
|
|
|
|
71,810
|
|
|
|
|
153,460
|
|
|
|
146,289
|
|
Operating income (loss)
|
|
|
24,457
|
|
|
|
20,078
|
|
|
|
2,715
|
|
|
|
|
44,535
|
|
|
|
(16,427
|
)
|
Interest expense
|
|
|
(10,584
|
)
|
|
|
(4,060
|
)
|
|
|
(3,442
|
)
|
|
|
|
(14,644
|
)
|
|
|
(4,955
|
)
|
Interest income and other (expense), net
|
|
|
(198
|
)
|
|
|
(807
|
)
|
|
|
(590
|
)
|
|
|
|
(1,005
|
)
|
|
|
(706
|
)
|
Income (loss) before taxes
|
|
|
13,675
|
|
|
|
15,211
|
|
|
|
(1,317
|
)
|
|
|
|
28,886
|
|
|
|
(22,088
|
)
|
(Benefit) provision for taxes
|
|
|
(5,437
|
)
|
|
|
434
|
|
|
|
(11,339
|
)
|
|
|
|
(5,003
|
)
|
|
|
(34,319
|
)
|
Net income
|
|
$
|
19,112
|
|
|
$
|
14,777
|
|
|
$
|
10,022
|
|
|
|
$
|
33,889
|
|
|
$
|
12,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.28
|
|
|
$
|
0.22
|
|
|
$
|
0.15
|
|
|
|
$
|
0.50
|
|
|
$
|
0.19
|
|
Diluted
|
|
$
|
0.28
|
|
|
$
|
0.22
|
|
|
$
|
0.15
|
|
|
|
$
|
0.49
|
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used in computing earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
67,614
|
|
|
|
66,956
|
|
|
|
65,587
|
|
|
|
|
67,285
|
|
|
|
65,435
|
|
Diluted
|
|
|
69,090
|
|
|
|
68,579
|
|
|
|
67,165
|
|
|
|
|
68,813
|
|
|
|
67,207
|
|
|
SEMTECH CORPORATION
|
CONSOLIDATED BALANCE SHEETS
|
(Table in thousands)
|
|
|
|
|
|
|
|
July 28,
|
|
January 27,
|
|
|
2013
|
|
2013
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
237,060
|
|
$
|
223,192
|
Temporary investments
|
|
|
-
|
|
|
4,973
|
Accounts receivable, net
|
|
|
80,595
|
|
|
69,160
|
Inventories
|
|
|
78,214
|
|
|
74,878
|
Deferred tax assets
|
|
|
7,334
|
|
|
7,473
|
Prepaid taxes
|
|
|
7,073
|
|
|
7,794
|
Other current assets
|
|
|
19,214
|
|
|
18,523
|
Total current assets
|
|
|
429,490
|
|
|
405,993
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
113,314
|
|
|
101,837
|
Long-term investments
|
|
|
4,923
|
|
|
7,907
|
Deferred income taxes
|
|
|
40,828
|
|
|
33,563
|
Goodwill
|
|
|
393,584
|
|
|
393,584
|
Other intangible assets, net
|
|
|
187,916
|
|
|
206,058
|
Other assets
|
|
|
19,595
|
|
|
22,071
|
Total assets
|
|
$
|
1,189,650
|
|
$
|
1,171,013
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
50,404
|
|
$
|
51,991
|
Accrued liabilities
|
|
|
36,866
|
|
|
49,276
|
Deferred revenue
|
|
|
5,398
|
|
|
3,745
|
Current portion - long term debt
|
|
|
18,385
|
|
|
48,449
|
Deferred tax liabilities
|
|
|
3,245
|
|
|
4,221
|
Total current liabilities
|
|
|
114,298
|
|
|
157,682
|
|
|
|
|
|
Deferred tax liabilities - non-current
|
|
|
3,636
|
|
|
2,042
|
Long term debt - less current
|
|
|
282,157
|
|
|
282,286
|
Other long-term liabilities
|
|
|
39,073
|
|
|
34,177
|
Stockholders’ equity
|
|
|
750,486
|
|
|
694,826
|
Total liabilities & stockholders' equity
|
|
$
|
1,189,650
|
|
$
|
1,171,013
|
|
SEMTECH CORPORATION
|
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
|
(Table in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
July 28,
|
|
July 29,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
|
$
|
33,889
|
|
|
$
|
12,231
|
|
Adjustments to reconcile net income to net cash provided by
operating activities, net of effects of acquisitions:
|
|
|
|
|
Depreciation, amortization and impairments
|
|
|
28,937
|
|
|
|
22,545
|
|
Effect of acquisition fair value adjustments
|
|
|
121
|
|
|
|
28,600
|
|
Accretion of deferred financing costs and debt discount
|
|
|
1,010
|
|
|
|
1,081
|
|
Writeoff of deferred financing costs and debt discount
|
|
|
8,773
|
|
|
|
-
|
|
Deferred income taxes
|
|
|
(6,529
|
)
|
|
|
(12,425
|
)
|
Stock-based compensation
|
|
|
14,782
|
|
|
|
10,245
|
|
Excess tax benefits on stock based compensation
|
|
|
-
|
|
|
|
(2,913
|
)
|
(Gain) loss on disposition of property, plant, and equipment
|
|
|
(27
|
)
|
|
|
85
|
|
Changes in assets and liabilities
|
|
|
(22,511
|
)
|
|
|
(47,578
|
)
|
Net cash provided by operating activities
|
|
|
58,445
|
|
|
|
11,871
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Purchase of available-for-sale investments
|
|
|
(1,050
|
)
|
|
|
(10,106
|
)
|
Proceeds from sales and maturities of available-for-sale investments
|
|
|
8,998
|
|
|
|
103,199
|
|
Proceeds from sales of property, plant, and equipment
|
|
|
57
|
|
|
|
-
|
|
Purchase of property, plant, and equipment
|
|
|
(23,565
|
)
|
|
|
(10,715
|
)
|
Purchase of intangible assets
|
|
|
(2,583
|
)
|
|
|
-
|
|
Acquisitions, net of cash acquired
|
|
|
-
|
|
|
|
(491,717
|
)
|
Net cash used in investing activities
|
|
|
(18,143
|
)
|
|
|
(409,339
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
Proceeds from debt issuance, net of discount
|
|
|
328,000
|
|
|
|
347,000
|
|
Deferred financing cost
|
|
|
(3,637
|
)
|
|
|
(8,962
|
)
|
Payment for interest rate cap
|
|
|
-
|
|
|
|
(1,100
|
)
|
Excess tax benefits on stock based compensation
|
|
|
-
|
|
|
|
2,913
|
|
Proceeds from exercises of stock options
|
|
|
8,328
|
|
|
|
2,413
|
|
Repurchase of outstanding common stock
|
|
|
-
|
|
|
|
(269
|
)
|
Payment of long term debt
|
|
|
(359,125
|
)
|
|
|
(5,625
|
)
|
Net cash (used in) provided by financing activities
|
|
|
(26,434
|
)
|
|
|
336,370
|
|
Effect of exchange rate increase on cash and cash equivalents
|
|
|
-
|
|
|
|
(66
|
)
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
13,868
|
|
|
|
(61,164
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
223,192
|
|
|
|
227,022
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
237,060
|
|
|
$
|
165,858
|
|
|
SEMTECH CORPORATION
|
SUPPLEMENTAL INFORMATION - NOTES TO CONSOLIDATED GAAP STATEMENTS
OF INCOME
|
(Tables in thousands - except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
July 28,
|
|
April 28,
|
|
July 29,
|
|
|
July 28,
|
|
July 29,
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
Stock-based Compensation Expense
|
|
Q2 2014
|
|
Q1 2014
|
|
Q2 2013
|
|
|
FY 2014
|
|
FY 2013
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
(Unaudited)
|
Cost of sales
|
|
$
|
405
|
|
|
$
|
328
|
|
|
$
|
297
|
|
|
|
$
|
733
|
|
|
$
|
528
|
|
Selling, general and administrative
|
|
|
3,548
|
|
|
|
4,882
|
|
|
|
2,657
|
|
|
|
|
8,430
|
|
|
|
5,881
|
|
Product development and engineering
|
|
|
2,203
|
|
|
|
3,416
|
|
|
|
1,965
|
|
|
|
|
5,619
|
|
|
|
3,836
|
|
Total stock-based compensation expense
|
|
$
|
6,156
|
|
|
$
|
8,626
|
|
|
$
|
4,919
|
|
|
|
$
|
14,782
|
|
|
$
|
10,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
July 28,
|
|
April 28,
|
|
July 29,
|
|
|
July 28,
|
|
July 29,
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
Gross Profit - Reconciliation GAAP to Non-GAAP
|
|
Q2 2014
|
|
Q1 2014
|
|
Q2 2013
|
|
|
FY 2014
|
|
FY 2013
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
100,708
|
|
|
$
|
97,287
|
|
|
$
|
74,525
|
|
|
|
$
|
197,995
|
|
|
$
|
129,862
|
|
Adjustments to GAAP gross profit:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
405
|
|
|
|
328
|
|
|
|
297
|
|
|
|
|
733
|
|
|
|
528
|
|
Acquisition related fair value adjustments
|
|
|
-
|
|
|
|
2,408
|
|
|
|
17,355
|
|
|
|
|
2,408
|
|
|
|
29,966
|
|
Non-GAAP gross profit
|
|
$
|
101,113
|
|
|
$
|
100,023
|
|
|
$
|
92,177
|
|
|
|
$
|
201,136
|
|
|
$
|
160,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
July 28,
|
|
April 28,
|
|
July 29,
|
|
|
July 28,
|
|
July 29,
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
Net Income - Reconciliation GAAP to Non-GAAP
|
|
Q2 2014
|
|
Q1 2014
|
|
Q2 2013
|
|
|
FY 2014
|
|
FY 2013
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
19,112
|
|
|
$
|
14,777
|
|
|
$
|
10,022
|
|
|
|
$
|
33,889
|
|
|
$
|
12,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to GAAP net income:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
$
|
6,156
|
|
|
$
|
8,626
|
|
|
$
|
4,919
|
|
|
|
|
14,782
|
|
|
$
|
10,245
|
|
Acquisition related fair value adjustments
|
|
|
338
|
|
|
|
2,747
|
|
|
|
18,065
|
|
|
|
|
3,085
|
|
|
|
31,198
|
|
Transaction and integration related expenses
|
|
|
506
|
|
|
|
931
|
|
|
|
1,757
|
|
|
|
|
1,437
|
|
|
|
19,323
|
|
Intangible amortization and impairments
|
|
|
9,811
|
|
|
|
7,856
|
|
|
|
7,977
|
|
|
|
|
17,667
|
|
|
|
13,555
|
|
Writeoff of deferred financing cost
|
|
|
8,773
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
8,773
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total before taxes
|
|
|
25,584
|
|
|
|
20,160
|
|
|
|
32,718
|
|
|
|
|
45,744
|
|
|
|
74,321
|
|
Associated tax effect
|
|
|
(8,935
|
)
|
|
|
(3,670
|
)
|
|
|
(15,276
|
)
|
|
|
|
(12,605
|
)
|
|
|
(41,151
|
)
|
Total of supplemental information net of taxes
|
|
|
16,649
|
|
|
|
16,490
|
|
|
|
17,442
|
|
|
|
|
33,139
|
|
|
|
33,170
|
|
Non-GAAP net income
|
|
$
|
35,761
|
|
|
$
|
31,267
|
|
|
$
|
27,464
|
|
|
|
$
|
67,028
|
|
|
$
|
45,401
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted GAAP earnings per share
|
|
$
|
0.28
|
|
|
$
|
0.22
|
|
|
$
|
0.15
|
|
|
|
$
|
0.49
|
|
|
$
|
0.18
|
|
Adjustments per above
|
|
|
0.24
|
|
|
|
0.24
|
|
|
|
0.26
|
|
|
|
|
0.48
|
|
|
|
0.50
|
|
Diluted non-GAAP earnings per share
|
|
$
|
0.52
|
|
|
$
|
0.46
|
|
|
$
|
0.41
|
|
|
|
$
|
0.97
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
July 28,
|
|
April 28,
|
|
July 29,
|
|
|
July 28,
|
|
July 29,
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
2013
|
|
|
|
2012
|
|
Tax Impact Associated With Supplemental Information
|
|
Q2 2014
|
|
Q1 2014
|
|
Q2 2013
|
|
|
FY 2014
|
|
FY 2013
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
(Unaudited)
|
Adjustments to GAAP net income:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
$
|
2,596
|
|
|
$
|
1,203
|
|
|
$
|
4,029
|
|
|
|
|
3,799
|
|
|
$
|
4,766
|
|
Acquisition related fair value adjustments
|
|
|
66
|
|
|
|
570
|
|
|
|
4,238
|
|
|
|
|
636
|
|
|
|
5,141
|
|
Transaction and integration related expenses
|
|
|
194
|
|
|
|
283
|
|
|
|
2,470
|
|
|
|
|
477
|
|
|
|
2,664
|
|
Intangible amortization and impairments
|
|
|
2,877
|
|
|
|
1,614
|
|
|
|
1,495
|
|
|
|
|
4,491
|
|
|
|
2,093
|
|
Release of prior accrued taxes on foreign earnings
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
23,443
|
|
Write off of deferred financing costs
|
|
|
3,202
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
3,202
|
|
|
|
-
|
|
Effect of enacted tax rate changes
|
|
|
-
|
|
|
|
-
|
|
|
|
3,044
|
|
|
|
|
-
|
|
|
|
3,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of associated tax effect
|
|
$
|
8,935
|
|
|
$
|
3,670
|
|
|
$
|
15,276
|
|
|
|
$
|
12,605
|
|
|
$
|
41,151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
July 28,
|
|
April 28,
|
|
July 29,
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
Q2 2014
|
|
Q1 2014
|
|
Q2 2013
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
Free Cash Flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from Operations
|
|
$
|
41,296
|
|
|
$
|
17,150
|
|
|
|
23,605
|
|
|
|
|
|
|
Net Capital Expenditure
|
|
|
(12,766
|
)
|
|
|
(10,742
|
)
|
|
|
(6,085
|
)
|
|
|
|
|
|
Free Cash Flow:
|
|
$
|
28,530
|
|
|
$
|
6,408
|
|
|
$
|
17,520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 FY14 Earnings Per Share Guidance
|
|
|
|
|
|
|
|
|
|
|
|
GAAP to Non-GAAP Reconciliation (net of tax)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
GAAP EPS
|
|
$
|
0.13
|
|
|
$
|
0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation expense
|
|
|
0.08
|
|
|
|
0.07
|
|
|
|
|
|
|
|
|
Transaction and integration related expenses
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
Amortization of acquired intangibles
|
|
|
0.09
|
|
|
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EPS
|
|
$
|
0.31
|
|
|
$
|
0.37
|
|
|
|
|
|
|
|
|
Copyright Business Wire 2013