TransAct Technologies Incorporated (Nasdaq:TACT) (“TransAct’ or the
“Company”) today reported operating results for the fourth quarter and
full year period ended December 31, 2013, as summarized below:
|
Summary of 2013 Q4 and Full Year Results
|
(In millions, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Net sales
|
|
|
|
$
|
12.5
|
|
|
$
|
19.6
|
|
|
$
|
60.1
|
|
|
$
|
68.4
|
|
Gross profit
|
|
|
|
$
|
5.0
|
|
|
$
|
7.7
|
|
|
$
|
25.1
|
|
|
$
|
26.0
|
|
Gross margin
|
|
|
|
|
39.9
|
%
|
|
|
39.2
|
%
|
|
|
41.7
|
%
|
|
|
38.0
|
%
|
Operating income
|
|
|
|
$
|
1.5
|
|
|
$
|
2.9
|
|
|
$
|
6.6
|
|
|
$
|
5.6
|
|
EBITDA(1)
|
|
|
|
$
|
1.8
|
|
|
$
|
3.3
|
|
|
$
|
8.3
|
|
|
$
|
7.3
|
|
Net income
|
|
|
|
$
|
1.1
|
|
|
$
|
1.9
|
|
|
$
|
4.9
|
|
|
$
|
3.6
|
|
Diluted earnings per share
|
|
|
|
$
|
0.13
|
|
|
$
|
0.21
|
|
|
$
|
0.57
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income(2)
|
|
|
|
$
|
0.9
|
|
|
$
|
3.2
|
|
|
$
|
6.2
|
|
|
$
|
7.6
|
|
Adjusted EBITDA(1)
|
|
|
|
$
|
1.3
|
|
|
$
|
3.7
|
|
|
$
|
8.4
|
|
|
$
|
9.8
|
|
Adjusted net income(2)
|
|
|
|
$
|
0.7
|
|
|
$
|
2.8
|
|
|
$
|
4.7
|
|
|
$
|
4.9
|
|
Adjusted diluted earnings per share(2)
|
|
|
|
$
|
0.08
|
|
|
$
|
0.23
|
|
|
$
|
0.54
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
EBITDA is defined as net income before net interest expense,
income taxes, depreciation and amortization. A reconciliation of
EBITDA to net income, the most comparable Generally Accepted
Accounting Principles (“GAAP”) financial measure, can be found
attached to this release. Adjusted EBITDA is defined as net income
before net interest expense, income taxes, depreciation,
amortization and share-based compensation and adjusted for the
impact of restructuring expenses, adjustments to accrued
contingent consideration and certain legal fees as described later
in this release. A reconciliation of Adjusted EBITDA to net
income, the most comparable GAAP financial measure, can be found
attached to this release.
|
|
|
|
(2)
|
|
Reconciliations of GAAP earnings financial metrics to
corresponding non-GAAP financial measures can be found attached to
this release.
|
Bart Shuldman, Chairman and Chief Executive Officer of TransAct,
commented, “Our 2013 fourth quarter operating results reflect lower
overall gaming equipment unit volumes in the domestic casino industry, a
difficult year-over-year comparison in lottery sales which benefitted
from a large ‘end of life’ product sale in the year-ago period, the
anticipated seasonal decline in sales of our new food safety terminal,
and a challenging period for oil and gas exploration companies.
Notwithstanding the short term impact of these headwinds, TransAct made
measurable progress throughout 2013 in diversifying our revenue base and
growing gross margins as operating results benefited from prior
investments in technologies that resulted in the introduction of
value-added products for new, under-served markets. All of our new
products target a significant total addressable market opportunity and
we believe each one is gaining traction and securing a leadership
position in its respective industry. As a result, TransAct has an
established foundation from which we can achieve consistent long-term
growth in revenue, gross margin, EBITDA and diluted EPS.
“In the global casino industry, our Epic 950® thermal printer is the
preferred choice for an increasing number of casino operators and we
remain confident that we can continue to consistently grow market share.
While weak domestic market replacement and new unit demand for gaming
devices prevails across the industry, our Epicentral® promotional and
couponing system is growing in awareness and appreciation among casino
operators who are increasingly seeking technology solutions that can
help them grow revenue while delivering an attractive return on their
investment. In 2013, six casinos went live with the Epicentral system,
including two new casino properties in the fourth quarter. We now have
Epicentral installed on a total of over 8,000 electronic gaming machines
at year end. We expect Epicentral’s momentum to accelerate in 2014
leading to year-over-year growth in revenue as system penetration
increases.
“Our new Ithaca® 9700 food safety terminal continues to gain positive
industry recognition with full year 2013 sales of approximately $4.4
million, accounting for 39% of revenue generated in our food safety,
point-of-sale and banking unit. With a total addressable market
opportunity of at least 700,000 terminals, the food safety business
offers TransAct a significant, long-term growth opportunity. We are in
the early stages of addressing this market with a solution that is
quickly achieving high levels of awareness among restaurant and food
service operators as well as with potential technology partners that
offer complementary products that can drive additional demand for the
Ithaca 9700. We are now engaged in over 150 trials with customers that
represent over 100,000 total terminals and continue to expect that
trials will begin converting to sales at a faster pace beginning in
mid-2014. Accordingly, we expect to substantially grow our Ithaca 9700
customer base and generate attractive 2014 revenue growth.
“TransAct remains the leader in black and white printers for the truck
and off-shore logging market and now our Printrex 920 color solution for
this market is gaining traction with more trials being conducted than at
any prior time. The value that the Printrex 920 color solution brings to
the on-site oil and gas exploration market is undeniable and we believe
the start of a significant replacement market opportunity is a matter of
timing as recent feedback and industry sources suggest a large
opportunity beginning in 2015. Momentum also continues to build for our
Printrex 980 color office printer and as both of our color printer
solutions gain traction in the marketplace, TransAct will further
benefit from the high-margin recurring consumables revenues from these
products.”
Mr. Shuldman concluded, “While TransAct faced specific industry
challenges in late 2013, we entered 2014 with attractive opportunities
for growth across multiple markets. Our prior investments in the
development of value-added solutions for transaction based businesses
are expected to benefit our operating results as these new product sales
continue to build in their respective industries. We approach new
product development by identifying opportunities that have significant,
untapped total addressable markets where we can leverage our technology
innovation and leadership to help solve market-specific customer needs
and grow their businesses and profitability. In 2014 we plan to
introduce three new products that meet these criteria and which will
further our foundation for long-term growth. We expect the continuing
penetration of our recently introduced products and the initial
availability of new products in 2014 will drive sustainable gains in
revenue, gross margin and diluted EPS over the long term, thereby
creating new value for our shareholders.”
Summary of 2013 Fourth Quarter Operating Results
TransAct generated 2013 fourth quarter net sales of $12.5 million
compared with net sales of $19.6 million for the 2012 fourth quarter.
Casino and gaming revenue declined $0.8 million, or 12%, to $5.7 million
from $6.5 million in the prior year period, driven by a $1.2 million
year-over-year decline in domestic casino and gaming printer sales
reflecting the industry-wide decrease in sales of new slot machines,
partially offset by higher Epicentral software sales. Food safety,
point-of-sale (POS) and banking net sales decreased 17%, or $0.5
million, to $2.2 million compared to $2.6 million in the prior year
period. Sales of the Ithaca® 9700 food safety terminal for quick service
and casual restaurant franchises increased 67% to $0.4 million but were
more than offset by a $0.6 million decline in sales of point-of-sale
printers as the Company continues to de-emphasize this lower margin
market. Lottery sales for the 2013 fourth quarter declined $4.9 million
to $1.6 million, which is in line with GTECH’s required contractual
minimum order, compared with lottery sales of $6.5 million in the 2012
fourth quarter which benefited from a large “end of life” purchase by
GTECH for an older generation printer. Printrex® oil and gas printer net
sales were down to $0.8 million in the 2013 fourth quarter from $1.1
million in the year-ago period primarily reflecting industry weakness.
The Company’s TransAct Services Group recorded net sales of $2.2 million
compared to net sales of $3.0 million in the year-ago period, primarily
reflecting $0.5 million in lower HP inkjet cartridge consumables revenue.
Gross margin improved 70 basis points to 39.9% from 39.2% in the fourth
quarter of 2013, while the year-over-year decline in quarterly revenue
resulted in gross profit of $5.0 million compared to $7.7 million in the
year-ago quarter. Total operating expenses for the 2013 fourth quarter
declined $1.3 million to $3.5 million from $4.8 million a year ago.
Selling and marketing expenses decreased $0.1 million to $1.6 million,
reflecting the timing of the annual G2E trade show which took place in
the third quarter in 2013 compared to the fourth quarter in 2012 and
lower variable compensation reflecting the lower level of quarterly
sales, partially offset by the addition of sales staff and higher
marketing expenses to support the Company’s recently introduced food
safety and Printrex products. General and administrative expenses
decreased by $1.2 million, or 62%, primarily due to a $0.7 million
reduction in the accrued contingent consideration liability to be paid
in connection with the acquisition of Printrex, as well as lower
incentive compensation. In addition, legal fees related to the lawsuit
with Avery Dennison Corporation were less than $0.1 million in both the
2013 and 2012 fourth quarter periods.
Operating income for the 2013 fourth quarter was $1.5 million compared
to $2.9 million in the 2012 fourth quarter. Excluding the impact from
several items (detailed later in the release), TransAct generated
adjusted operating income of $0.9 million, or 7.0% of net sales, in the
fourth quarter 2013 compared with adjusted operating income of $3.2
million, or 16.2% of net sales, in the year-ago period. Net income in
the 2013 fourth quarter was $1.1 million, or $0.13 per diluted share,
compared to net income of $1.9 million, or $0.21 per diluted share, in
the prior-year period. Adjusted net income was $0.7 million, or $0.08
per diluted share, compared to $2.8 million, or $0.23 per diluted share,
in the 2012 fourth quarter.
Balance Sheet and Capital Return Review
As of December 31, 2013, TransAct had approximately $2.9 million of cash
and cash equivalents and no debt. In 2013, the Company generated cash
from operating activities of $2.5 million and free cash flow (cash from
operating activities less capital expenditures) of $1.7 million.
TransAct repurchased approximately 604,200 shares of its common stock in
2013 for total consideration of approximately $5.2 million. The Company
also paid a dividend to shareholders of $0.07 per share during the
fourth quarter. Reflecting the share repurchase activity and the 2013
quarterly dividends, TransAct returned $7.5 million to shareholders in
2013.
Steve DeMartino, President and Chief Financial Officer of TransAct,
commented, “TransAct’s prudent management of the business resulted in
the generation of solid cash flow from operations in 2013. As a result
we have the financial flexibility to continue investing in the
development of new products that address attractive market opportunities
to support our goals for long-term growth. TransAct also has the
capacity to consistently return capital to shareholders and, since the
beginning of 2012, we have returned almost $14.0 million to
shareholders.”
2013 Fourth Quarter Conference Call and Webcast
TransAct is hosting a conference call and webcast today, March 6, 2014,
beginning at 4:30 p.m. ET. Both the call and the webcast are open to the
general public. The conference call number is 678-825-8259 (domestic or
international). Please call five minutes prior to the presentation to
ensure that you are connected.
Interested parties may also access the conference call live on the
Internet at www.transact-tech.com
(select “Investor Relations” followed by “Events & Presentations”).
Approximately two hours after the call has concluded, an archived
version of the webcast will be available for replay at the same location.
Non-GAAP Financial Measures
TransAct has provided adjusted non-GAAP financial measures because the
Company believes that these amounts are helpful to investors and others
to more accurately assess the ongoing nature of TransAct's core
operations. The adjusted non-GAAP measures exclude the effect in the
applicable periods presented of non-GAAP adjustments contained in the
tables included with this release. These items have been excluded from
adjusted non-GAAP financial measures as management does not believe that
they are representative of underlying trends in the Company's
performance. Their exclusion provides investors and others with
additional information to more readily assess the Company's operating
results. The Company uses the non-GAAP financial measures internally to
focus management on the results of the Company's core business. The
presentation of this additional non-GAAP information is not considered
superior to or a substitute for the financial information prepared in
accordance with GAAP.
Adjusted operating income is defined as operating income adjusted for
the impact of acquisition related expenses, business consolidation and
restructuring expenses and legal fees related to the lawsuit with Avery
Dennison Corporation.
Adjusted net income is defined as net income adjusted for the
tax-effected impact of acquisition related expenses, business
consolidation and restructuring expenses and legal fees related to the
lawsuit with Avery Dennison Corporation.
Adjusted diluted earnings per share is defined as Adjusted Net Income
divided by diluted shares outstanding.
About TransAct Technologies Incorporated
TransAct Technologies Incorporated is a leader in developing and
manufacturing market-specific solutions, including printers, terminals,
software and other products for transaction-based and other industries.
These industries include casino and gaming, lottery, food safety,
banking, point-of-sale, hospitality, oil and gas, medical and emergency
vehicle. Each individual market has distinct, critical requirements for
printing and the transaction is not complete until the receipt and/or
ticket is produced. TransAct printers and products are designed from the
ground up based on market-specific requirements and are sold under the
Ithaca®, Epic, EPICENTRAL® and Printrex® product brands. TransAct
distributes its printers and terminals through OEMs, value-added
resellers, selected distributors, and direct to end-users. TransAct has
over 2.5 million printers and terminals installed around the world.
TransAct is also committed to providing world-class printer service,
spare parts, accessories and printing supplies to its growing worldwide
installed base of printers. Through its TransAct Services Group,
TransAct provides a complete range of supplies and consumable items used
in the printing and scanning activities of customers in the hospitality,
banking, retail, gaming, government and oil and gas exploration markets.
Through its webstore, http://www.transactsupplies.com,
and a direct selling team, TransAct addresses the on-line demand for
these products. TransAct is headquartered in Hamden, CT. For more
information, please visit http://www.transact-tech.com
or call 203.859.6800.
Forward-Looking Statements
Certain statements in this press release include forward-looking
statements. Forward-looking statements generally can be identified by
the use of forward-looking terminology, such as "may", "will", "expect",
"intend", "estimate", "anticipate", "believe" or "continue" or the
negative thereof or other similar words. All forward-looking statements
involve risks and uncertainties, including, but are not limited to,
customer acceptance and market share gains, both domestically and
internationally, in the face of substantial competition from competitors
that have broader lines of products and greater financial resources; our
competitors introducing new products into the marketplace; our ability
to successfully develop new products; our dependence on significant
customers; our dependence on significant vendors; dependence on contract
manufacturers for the assembly of a large portion of our products in
Asia; our ability to protect intellectual property; our ability to
recruit and retain quality employees as the Company grows; our
dependence on third parties for sales outside the United States,
including Australia, New Zealand, Europe, Latin America and Asia; the
economic and political conditions in the United States, Australia, New
Zealand, Europe, Latin America and Asia; marketplace acceptance of new
products; risks associated with foreign operations; the availability of
third-party components at reasonable prices; price wars or other
significant pricing pressures affecting the Company's products in the
United States or abroad; risks associated with potential future
acquisitions; our new line of food safety and oil and gas products will
drive increased adoption by customers; the outcome of the lawsuit
between TransAct and Avery Dennison Corporation; and other risk factors
detailed from time to time in TransAct's reports filed with the
Securities and Exchange Commission. Actual results may differ materially
from those discussed in, or implied by, the forward-looking statements.
The forward-looking statements speak only as of the date of this release
and the Company assumes no duty to update them to reflect new, changing
or unanticipated events or circumstances.
|
TRANSACT TECHNOLOGIES INCORPORATED
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
(In thousands, except per share amounts)
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Net sales
|
|
|
|
$
|
12,528
|
|
|
$
|
19,616
|
|
|
$
|
60,141
|
|
|
$
|
68,386
|
|
Cost of sales
|
|
|
|
|
7,527
|
|
|
|
11,933
|
|
|
|
35,049
|
|
|
|
42,404
|
|
Gross profit
|
|
|
|
|
5,001
|
|
|
|
7,683
|
|
|
|
25,092
|
|
|
|
25,982
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Engineering, design and product development
|
|
|
|
|
1,017
|
|
|
|
987
|
|
|
|
4,065
|
|
|
|
4,239
|
|
Selling and marketing
|
|
|
|
|
1,644
|
|
|
|
1,791
|
|
|
|
7,346
|
|
|
|
6,637
|
|
General and administrative
|
|
|
|
|
769
|
|
|
|
2,011
|
|
|
|
6,588
|
|
|
|
7,833
|
|
Legal fees associated with lawsuit
|
|
|
|
|
78
|
|
|
|
26
|
|
|
|
476
|
|
|
|
1,533
|
|
Business consolidation and restructuring
|
|
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
138
|
|
|
|
|
|
|
3,508
|
|
|
|
4,813
|
|
|
|
18,475
|
|
|
|
20,380
|
|
Operating income
|
|
|
|
|
1,493
|
|
|
|
2,870
|
|
|
|
6,617
|
|
|
|
5,602
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense):
|
|
|
|
|
|
|
|
|
|
|
Interest, net
|
|
|
|
|
(14
|
)
|
|
|
(1
|
)
|
|
|
(23
|
)
|
|
|
6
|
|
Other, net
|
|
|
|
|
(74
|
)
|
|
|
(2
|
)
|
|
|
(63
|
)
|
|
|
(23
|
)
|
|
|
|
|
|
(88
|
)
|
|
|
(3
|
)
|
|
|
(86
|
)
|
|
|
(17
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
1,405
|
|
|
|
2,867
|
|
|
|
6,531
|
|
|
|
5,585
|
|
Income tax provision
|
|
|
|
|
296
|
|
|
|
985
|
|
|
|
1,596
|
|
|
|
1,964
|
|
Net income
|
|
|
|
$
|
1,109
|
|
|
$
|
1,882
|
|
|
|
4,935
|
|
|
$
|
3,621
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.13
|
|
|
$
|
0.21
|
|
|
$
|
0.57
|
|
|
$
|
0.40
|
|
Diluted
|
|
|
|
$
|
0.13
|
|
|
$
|
0.21
|
|
|
$
|
0.57
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per share calculation:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
8,331
|
|
|
|
8,800
|
|
|
|
8,589
|
|
|
|
9,032
|
|
Diluted
|
|
|
|
|
8,558
|
|
|
|
8,887
|
|
|
|
8,703
|
|
|
|
9,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL INFORMATION – SALES BY SALES UNIT:
|
|
|
|
|
|
Three months ended
|
|
|
Year ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
Food safety, point-of-sale and banking
|
|
|
|
$
|
2,189
|
|
$
|
2,643
|
|
|
$
|
11,296
|
|
$
|
9,484
|
Casino and gaming
|
|
|
|
|
5,727
|
|
|
6,506
|
|
|
|
27,300
|
|
|
29,129
|
Lottery
|
|
|
|
|
1,561
|
|
|
6,422
|
|
|
|
4,450
|
|
|
11,634
|
Printrex
|
|
|
|
|
849
|
|
|
1,051
|
|
|
|
4,335
|
|
|
4,673
|
TransAct Services Group
|
|
|
|
|
2,202
|
|
|
2,994
|
|
|
|
12,760
|
|
|
13,466
|
Total net sales
|
|
|
|
$
|
12,528
|
|
$
|
19,616
|
|
|
$
|
60,141
|
|
$
|
68,386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRANSACT TECHNOLOGIES INCORPORATED
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(Unaudited)
|
|
|
|
|
December 31,
|
|
December 31,
|
(In thousands)
|
|
|
|
2013
|
|
2012
|
Assets:
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
2,936
|
|
|
$
|
7,537
|
|
Accounts receivable, net
|
|
|
|
|
13,234
|
|
|
|
15,927
|
|
Inventories
|
|
|
|
|
13,509
|
|
|
|
10,321
|
|
Deferred tax assets
|
|
|
|
|
1,655
|
|
|
|
1,443
|
|
Other current assets
|
|
|
|
|
887
|
|
|
|
471
|
|
Total current assets
|
|
|
|
|
32,221
|
|
|
|
35,699
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
|
2,732
|
|
|
|
3,302
|
|
Goodwill
|
|
|
|
|
2,621
|
|
|
|
2,621
|
|
Deferred tax assets
|
|
|
|
|
920
|
|
|
|
1,172
|
|
Intangible assets, net
|
|
|
|
|
1,856
|
|
|
|
2,328
|
|
Other assets
|
|
|
|
|
58
|
|
|
|
106
|
|
|
|
|
|
|
8,187
|
|
|
|
9,529
|
|
Total assets
|
|
|
|
$
|
40,408
|
|
|
$
|
45,228
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders’ Equity:
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
4,749
|
|
|
$
|
6,422
|
|
Accrued liabilities
|
|
|
|
|
2,215
|
|
|
|
2,927
|
|
Income taxes payable
|
|
|
|
|
26
|
|
|
|
629
|
|
Accrued contingent consideration
|
|
|
|
|
60
|
|
|
|
136
|
|
Deferred revenue
|
|
|
|
|
300
|
|
|
|
93
|
|
Total current liabilities
|
|
|
|
|
7,350
|
|
|
|
10,207
|
|
|
|
|
|
|
|
|
Deferred revenue, net of current portion
|
|
|
|
|
103
|
|
|
|
168
|
|
Deferred rent, net of current portion
|
|
|
|
|
244
|
|
|
|
308
|
|
Accrued contingent consideration, net of current portion
|
|
|
|
|
-
|
|
|
|
824
|
|
Other liabilities
|
|
|
|
|
190
|
|
|
|
352
|
|
|
|
|
|
|
537
|
|
|
|
1,652
|
|
Total liabilities
|
|
|
|
|
7,887
|
|
|
|
11,859
|
|
|
|
|
|
|
|
|
Shareholders’ equity:
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
111
|
|
|
|
109
|
|
Additional paid-in capital
|
|
|
|
|
27,674
|
|
|
|
25,940
|
|
Retained earnings
|
|
|
|
|
27,326
|
|
|
|
24,708
|
|
Accumulated other comprehensive loss, net of tax
|
|
|
|
|
(63
|
)
|
|
|
(55
|
)
|
Treasury stock, at cost
|
|
|
|
|
(22,527
|
)
|
|
|
(17,333
|
)
|
Total shareholders’ equity
|
|
|
|
|
32,521
|
|
|
|
33,369
|
|
Total liabilities and shareholders’ equity
|
|
|
|
$
|
40,408
|
|
|
$
|
45,228
|
|
|
|
|
|
|
|
|
|
TRANSACT TECHNOLOGIES INCORPORATED
RECONCILIATION OF GAAP EARNINGS FINANCIAL MEASURES TO
CORRESPONDING
NON-GAAP FINANCIAL MEASURES
(Unaudited, in thousands, except percentages and per share
amounts)
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31, 2013
|
|
|
|
|
Reported
|
|
Adjustments(1)
|
|
Adjusted
Non-GAAP
|
Operating expenses
|
|
|
|
$
|
3,508
|
|
|
$
|
622
|
|
|
$
|
4,130
|
|
% of net sales
|
|
|
|
|
28.0
|
%
|
|
|
|
|
33.0
|
%
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
1,493
|
|
|
|
(622
|
)
|
|
|
871
|
|
% of net sales
|
|
|
|
|
11.9
|
%
|
|
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
1,405
|
|
|
|
(622
|
)
|
|
|
783
|
|
Income tax provision (benefit)
|
|
|
|
|
296
|
|
|
|
(218
|
)
|
|
|
78
|
|
Net income
|
|
|
|
|
1,109
|
|
|
|
(404
|
)
|
|
|
705
|
|
Diluted net income per share
|
|
|
|
$
|
0.13
|
|
|
|
($0.05
|
)
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Adjustment includes (i) $700 of income related to an adjustment to
accrued contingent consideration from the Printrex acquisition and
(ii) $78 of legal and other expenses related to the lawsuit with
Avery Dennison Corporation, tax effected using an effective tax
rate of 35.0%.
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31, 2012
|
|
|
|
|
Reported
|
|
Adjustments (2)
|
|
Adjusted
Non-GAAP
|
Operating expenses
|
|
|
|
$
|
4,813
|
|
|
$
|
(306
|
)
|
|
$
|
4,507
|
|
% of net sales
|
|
|
|
|
24.5
|
%
|
|
|
|
|
23.0
|
%
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
2,870
|
|
|
|
306
|
|
|
|
3,176
|
|
% of net sales
|
|
|
|
|
14.6
|
%
|
|
|
|
|
16.2
|
%
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
2,867
|
|
|
|
306
|
|
|
|
3,173
|
|
Income tax provision
|
|
|
|
|
985
|
|
|
|
105
|
|
|
|
1,090
|
|
Net income
|
|
|
|
|
1,882
|
|
|
|
201
|
|
|
|
2,803
|
|
Diluted net income per share
|
|
|
|
$
|
0.21
|
|
|
$
|
0.02
|
|
|
$
|
0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Adjustment includes (i) $280 of expense related to an adjustment
to accrued contingent consideration from the Printrex acquisition
and (ii) $26 of legal and other expenses related to the lawsuit
with Avery Dennison Corporation, tax effected using an effective
tax rate of 34.4%.
|
|
TRANSACT TECHNOLOGIES INCORPORATED
RECONCILIATION OF GAAP EARNINGS FINANCIAL MEASURES TO
CORRESPONDING
NON-GAAP FINANCIAL MEASURES
(Unaudited, in thousands, except percentages and per share
amounts)
|
|
|
|
|
|
|
|
|
|
Year ended
December 31, 2013
|
|
|
|
|
Reported
|
|
Adjustments(3)
|
|
Adjusted
Non-GAAP
|
Operating expenses
|
|
|
|
$
|
18,475
|
|
|
$
|
424
|
|
|
$
|
18,899
|
|
% of net sales
|
|
|
|
|
30.7
|
%
|
|
|
|
|
31.4
|
%
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
6,617
|
|
|
|
(424
|
)
|
|
|
6,193
|
|
% of net sales
|
|
|
|
|
11.0
|
%
|
|
|
|
|
10.3
|
%
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
6,531
|
|
|
|
(424
|
)
|
|
|
6,107
|
|
Income tax provision (benefit)
|
|
|
|
|
1,596
|
|
|
|
(148
|
)
|
|
|
1,448
|
|
Net income
|
|
|
|
|
4,935
|
|
|
|
(276
|
)
|
|
|
4,659
|
|
Diluted net income per share
|
|
|
|
$
|
0.57
|
|
|
|
($0.03
|
)
|
|
$
|
0.54
|
|
|
|
|
(3)
|
|
Adjustment includes (i) $900 of income related to an adjustment to
accrued contingent consideration from the Printrex acquisition and
(ii) $476 of legal and other expenses related to the lawsuit with
Avery Dennison Corporation. Such adjustments were tax effected
using an effective tax rate of 35.0%.
|
|
|
|
|
|
|
|
|
|
Year ended
December 31, 2012
|
|
|
|
|
Reported
|
|
Adjustments (4)
|
|
Adjusted
Non-GAAP
|
Operating expenses
|
|
|
|
$
|
20,380
|
|
|
$
|
(1,951
|
)
|
|
$
|
18,429
|
|
% of net sales
|
|
|
|
|
29.8
|
%
|
|
|
|
|
26.9
|
%
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
5,602
|
|
|
|
1,951
|
|
|
|
7,553
|
|
% of net sales
|
|
|
|
|
8.2
|
%
|
|
|
|
|
11.0
|
%
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
5,585
|
|
|
|
1,951
|
|
|
|
7,536
|
|
Income tax provision
|
|
|
|
|
1,964
|
|
|
|
687
|
|
|
|
2,651
|
|
Net income
|
|
|
|
|
3,621
|
|
|
|
1,264
|
|
|
|
4,885
|
|
Diluted net income per share
|
|
|
|
$
|
0.40
|
|
|
$
|
0.14
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
|
Adjustment includes (i) $280 of expense related to an adjustment
to accrued consideration from the Printrex acquisition, (ii)
$1,533 of legal and other expenses related to the lawsuit with
Avery Dennison Corporation and (ii) $138 of employee termination
benefits and moving expenses associated with the closing of the
Printrex manufacturing facility in San Jose, CA. Such adjustments
were tax effected using an effective tax rate of 35.2%.
|
|
|
|
|
|
|
|
TRANSACT TECHNOLOGIES INCORPORATED
|
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
|
NON-GAAP FINANCIAL MEASURES
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
(In thousands)
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Net income
|
|
|
|
$
|
1,109
|
|
|
$
|
1,882
|
|
|
$
|
4,935
|
|
|
$
|
3,621
|
|
Interest (income) expense, net
|
|
|
|
|
14
|
|
|
|
1
|
|
|
|
23
|
|
|
|
(6
|
)
|
Income tax provision
|
|
|
|
|
296
|
|
|
|
985
|
|
|
|
1,596
|
|
|
|
1,964
|
|
Depreciation and amortization
|
|
|
|
|
427
|
|
|
|
444
|
|
|
|
1,741
|
|
|
|
1,758
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
|
1,846
|
|
|
|
3,312
|
|
|
|
8,295
|
|
|
|
7,337
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
|
|
|
124
|
|
|
|
118
|
|
|
|
521
|
|
|
|
520
|
|
Adjustment to accrued contingent consideration
|
|
|
|
|
(700
|
)
|
|
|
280
|
|
|
|
(900
|
)
|
|
|
280
|
|
Legal fees associated with lawsuit
|
|
|
|
|
78
|
|
|
|
26
|
|
|
|
476
|
|
|
|
1,533
|
|
Business consolidation and restructuring
|
|
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
138
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
1,348
|
|
|
$
|
1,882
|
|
|
$
|
8,392
|
|
|
$
|
9,808
|
|
Copyright Business Wire 2014