Fabrinet (NYSE:FN), a leading provider of advanced optical packaging and
precision optical, electro-mechanical and electronic manufacturing
services to original equipment manufacturers of complex products, today
announced its financial results for the fourth quarter and fiscal year
ended June 27, 2014.
Fabrinet reported total revenue of $160.1 million for the fourth quarter
of fiscal year 2014, an increase of less than 1% compared to total
revenue of $159.9 million for the comparable period in fiscal year 2013.
During the fourth quarter the Company concluded that certain consignment
sales did not qualify for revenue recognition in accordance with the
Company’s accounting policies. This was due to a lack of clarity in the
associated contracts with respect to terms related to delivery, risk of
loss and title transfer. The financial impact of these consignment sales
was $16.5 million and was excluded from the reported revenue in the
fourth quarter of fiscal year 2014. This amount will become recognizable
as revenue once the goods have been shipped in fiscal year 2015. GAAP
net income for the fourth quarter of fiscal year 2014 was $10.3 million,
or $0.29 per diluted share, compared to GAAP net income of $15.1
million, or $0.43 per diluted share, in the fourth quarter of fiscal
year 2013. Non-GAAP net income in the fourth quarter of fiscal 2014 was
$12.1 million, or $0.34 per diluted share, a decrease of 2.4% compared
to non-GAAP net income of $12.4 million, or $0.35 per diluted share, in
the same period a year ago.
For fiscal year 2014, Fabrinet reported total revenue of $677.9 million,
an increase of 5.7% compared to total revenue of $641.5 million for
fiscal year 2013. GAAP net income for fiscal year 2014 was $91.7
million, or $2.58 per diluted share, compared to GAAP net income of
$69.0 million, or $1.98 per diluted share, in fiscal year 2013. Non-GAAP
net income in fiscal year 2014 was $54.6 million, or $1.53 per diluted
share, an increase of 8.1% compared to non-GAAP net income of $50.5
million, or $1.44 per diluted share, in fiscal year 2013.
Tom Mitchell, Chief Executive Officer of Fabrinet, said, "As we begin
our new fiscal year, I am optimistic, as our relationships with
customers have never been stronger and our pipeline of new engagements
continues to grow. Despite a demand environment that remains
challenging, I am confident that our focus on total customer
satisfaction and world-class quality will enable us to deliver another
year of profitable growth in fiscal 2015.”
Business Outlook
Based on information available as of October 16, 2014, Fabrinet expects
first quarter revenue to be approximately $189 million, which includes
approximately $3 million of consigned shipment revenue excluded from
fiscal 2014, as discussed above. GAAP net income per share is expected
to be approximately $0.30 with expected non-GAAP net income per share of
approximately $0.40, based on approximately 36 million fully diluted
shares outstanding.
Audit Committee Investigation
Prior to the completion of Fabrinet’s fiscal year 2014 financial
results, management identified potential accounting violations with
respect to consignment shipments and inventory. Subsequently, the Audit
Committee of Fabrinet’s Board of Directors initiated an internal
investigation concerning various accounting cut-off issues in fiscal
year 2014, specifically the shipment of unfinished goods to consignment
inventory and other inventory cut-off considerations. The investigation
found certain process weaknesses concerning the potential to invoice
unfinished goods held under consignment arrangements and the need for
certain remedial measures, including (1) process improvements, (2)
personnel training regarding revenue recognition policies and inventory
management techniques and their relevant accounting considerations, and
(3) certain personnel disciplinary actions. The Audit Committee provided
these findings to the Company’s management so they could determine the
potential impact on the Company’s disclosure controls and procedures and
internal control over financial reporting.
Subsequent to completion of the Audit Committee's investigation, the
Company evaluated its accounting practices surrounding consignment
inventory and consignment revenue. Based on that evaluation, the Company
determined that for certain volume supply agreements with its customers
not all of the revenue recognition criteria prescribed by the relevant
accounting literature had been met at the time revenue was recorded.
Specifically, the Company misapplied the guidance when assessing the
terms of these agreements with respect to when title and risk of loss
transfers to its customers. As a result, the Company determined that
certain sales previously recognized did not qualify for revenue
recognition in the periods in which they were recognized. The Company
has evaluated the impact of the errors on both a quantitative and
qualitative basis under the relevant accounting guidance and determined
that the errors did not have a material impact to the previously issued
consolidated financial statements. Accordingly, previously issued
financial statements for fiscal years 2013 and 2012 were not revised or
restated.
For additional information on the Audit Committee’s investigation and
the Company’s accounting practices surrounding consignment inventory and
consignment revenue and the corresponding impact to the Company’s
disclosure controls and procedures and internal control over financial
reporting, please see the Company’s Annual Report on Form 10-K for the
fiscal year ended June 27, 2014, filed on October 16, 2014.
Conference Call Information
|
|
|
What:
|
|
Fabrinet Fourth Quarter and Fiscal Year 2014 Financial Results
Conference Call
|
When:
|
|
Thursday, October 16, 2014
|
Time:
|
|
5:00 p.m. ET
|
Live Call:
|
|
(888) 357-3694, domestic
|
|
|
(253) 237-1137, international
|
|
|
Passcode: 22009425
|
Replay:
|
|
(855) 859-2056, domestic
|
|
|
(404) 537-3406, international
|
|
|
Passcode: 22009425
|
Webcast:
|
|
http://investor.fabrinet.com
(live and replay)
|
|
|
|
This press release and any other information related to the call will
also be posted on Fabrinet’s website at http://investor.fabrinet.com.
A recorded version of this webcast will be available approximately two
hours after the call and will be archived on Fabrinet’s website for a
period of one year.
About Fabrinet
Fabrinet is a leading provider of advanced optical packaging and
precision optical, electro-mechanical, and electronic manufacturing
services to original equipment manufacturers of complex products, such
as optical communication components, modules and subsystems, industrial
lasers and sensors. Fabrinet offers a broad range of advanced optical
and electro-mechanical capabilities across the entire manufacturing
process, including process design and engineering, supply chain
management, manufacturing, advanced packaging, integration, final
assembly and test. Fabrinet focuses on production of high complexity
products in any mix and any volume. Fabrinet maintains engineering and
manufacturing resources and facilities in Thailand, the People’s
Republic of China and the United States. For more information visit: www.fabrinet.com.
Forward-Looking Statements
“Safe Harbor” Statement Under U.S. Private Securities Litigation
Reform Act of 1995
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These
statements include our expectation that we will achieve profitable
growth in fiscal 2015 and all of the statements under the “Business
Outlook” section regarding our expected revenue and GAAP and non-GAAP
net income per share for the first quarter of fiscal 2015. These
forward-looking statements involve risks and uncertainties, and actual
results could vary materially from these forward-looking statements.
Important factors that could cause actual results to differ materially
from those in the forward-looking statements include, but are not
limited to: potential changes to these expected operating results based
on the results of the review by our independent registered public
accounting firm; changes in our expected results as we complete our
review and other procedures associated with closing the quarter; less
customer demand for our products and services than forecasted; less
growth in the optical communications, industrial lasers and sensors
markets than we forecast; difficulties expanding into additional
markets, such as the semiconductor processing, biotechnology, metrology
and materials processing markets; increased competition in the optical
manufacturing services markets; difficulties in delivering products and
services that compete effectively from a price and performance
perspective; our reliance on a small number of customers and suppliers;
difficulties in managing our operating costs; difficulties in managing
and operating our business across multiple countries (including the
U.S., Thailand and the People’s Republic of China); and other important
factors as described in reports and documents we file from time to time
with the Securities and Exchange Commission (SEC), including the factors
described under the section captioned “Risk Factors” in our Annual
Report on Form 10-K, filed on October 16, 2014. We disclaim any
obligation to update information contained in these forward-looking
statements whether as a result of new information, future events, or
otherwise.
Use of Non-GAAP Financials
The Company refers to the non-GAAP financial measures cited above in
making operating decisions because they provide meaningful supplemental
information regarding the Company’s ongoing operational performance.
Non-GAAP net income excludes share-based compensation expenses,
follow-on offering expenses, expenses related to reduction in workforce,
executive separation cost, investigation cost and income related to
flooding. We have excluded these items in order to enhance investors’
understanding of our ongoing operations. The use of these non-GAAP
financial measures has material limitations because they should not be
used to evaluate our company without reference to their corresponding
GAAP financial measures. As such, we compensate for these material
limitations by using these non-GAAP financial measures in conjunction
with GAAP financial measures.
These non-GAAP financial measures are used to: (1) measure company
performance against historical results, (2) facilitate comparisons to
our competitors’ operating results, and (3) allow greater transparency
with respect to information used by management in financial and
operational decision making. In addition, these non-GAAP financial
measures are used to measure company performance for the purposes of
determining employee incentive plan compensation.
|
|
|
|
|
|
|
|
|
Fabrinet
|
Consolidated Balance Sheets
|
As of June 27, 2014 and June 28, 2013
|
(in thousands of U.S. dollars, except share data)
|
|
|
|
|
June 27,
2014
|
|
|
June 28,
2013
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
233,477
|
|
$
|
149,716
|
Trade accounts receivable, net
|
|
|
|
|
101,168
|
|
|
118,475
|
Inventory, net
|
|
|
|
|
124,570
|
|
|
88,962
|
Deferred tax assets
|
|
|
|
|
1,561
|
|
|
1,397
|
Prepaid expenses
|
|
|
|
|
1,691
|
|
|
1,931
|
Other current assets
|
|
|
|
|
2,010
|
|
|
3,505
|
Total current assets
|
|
|
|
|
464,477
|
|
|
363,986
|
Non-current assets
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
|
|
97,244
|
|
|
97,206
|
Intangibles, net
|
|
|
|
|
72
|
|
|
164
|
Deferred tax assets
|
|
|
|
|
1,775
|
|
|
2,116
|
Deposits and other non-current assets
|
|
|
|
|
989
|
|
|
107
|
Total non-current assets
|
|
|
|
|
100,080
|
|
|
99,593
|
Total assets
|
|
|
|
$
|
564,557
|
|
$
|
463,579
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Long-term loans from bank, current portion
|
|
|
|
$
|
6,000
|
|
$
|
9,668
|
Trade accounts payable
|
|
|
|
|
94,853
|
|
|
77,139
|
Income tax payable
|
|
|
|
|
1,024
|
|
|
1,825
|
Accrued payroll, bonus and related expenses
|
|
|
|
|
8,612
|
|
|
6,220
|
Accrued expenses
|
|
|
|
|
4,345
|
|
|
3,121
|
Other payables
|
|
|
|
|
5,795
|
|
|
5,163
|
Liabilities to third parties due to flood losses
|
|
|
|
|
-
|
|
|
9,812
|
Total current liabilities
|
|
|
|
|
120,629
|
|
|
112,948
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
Long-term loans from bank, non-current portion
|
|
|
|
|
10,500
|
|
|
19,243
|
Deferred tax liability
|
|
|
|
|
1,040
|
|
|
1,152
|
Severance liabilities
|
|
|
|
|
4,453
|
|
|
4,382
|
Other non-current liabilities
|
|
|
|
|
1,099
|
|
|
536
|
Total non-current liabilities
|
|
|
|
|
17,092
|
|
|
25,313
|
Total liabilities
|
|
|
|
|
137,721
|
|
|
138,261
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
|
|
Preferred shares (5,000,000 shares authorized, $0.01 par value;
|
|
|
|
|
|
|
|
|
no shares issued and outstanding as of June 27, 2014 and June 28,
2013)
|
|
|
-
|
|
|
-
|
Ordinary shares (500,000,000 shares authorized, $0.01 par value;
|
|
|
|
|
|
|
|
|
35,152,772 shares and 34,634,967 shares issued and
|
|
|
|
|
|
|
|
|
outstanding as of June 27, 2014 and June 28, 2013, respectively)
|
|
|
|
352
|
|
|
346
|
Additional paid-in capital
|
|
|
|
|
80,882
|
|
|
71,101
|
Retained earnings
|
|
|
|
|
345,602
|
|
|
253,871
|
Total shareholders’ equity
|
|
|
|
|
426,836
|
|
|
325,318
|
Total Liabilities and Shareholders’ Equity
|
|
|
|
$
|
564,557
|
|
$
|
463,579
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fabrinet
|
Consolidated Statements of Operations
|
For the three and twelve months ended June 27, 2014 and June 28,
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
June 27,
|
|
|
June 28,
|
|
|
June 27,
|
|
|
June 28,
|
(in thousands of U.S. dollars, except share data)
|
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
$
|
160,084
|
|
|
$
|
159,934
|
|
|
$
|
677,854
|
|
|
$
|
641,542
|
|
Cost of revenues
|
|
|
|
|
(142,309
|
)
|
|
|
(142,863
|
)
|
|
|
(603,621
|
)
|
|
|
(572,124
|
)
|
Gross profit
|
|
|
|
|
17,775
|
|
|
|
17,071
|
|
|
|
74,233
|
|
|
|
69,418
|
|
Selling, general and administrative expenses
|
|
|
|
|
(6,705
|
)
|
|
|
(5,340
|
)
|
|
|
(27,664
|
)
|
|
|
(23,787
|
)
|
Income related to flooding
|
|
|
|
|
-
|
|
|
|
6,147
|
|
|
|
44,748
|
|
|
|
27,211
|
|
Expenses related to reduction in workforce
|
|
|
|
|
-
|
|
|
|
(2,052
|
)
|
|
|
-
|
|
|
|
(2,052
|
)
|
Operating income
|
|
|
|
|
11,070
|
|
|
|
15,826
|
|
|
|
91,317
|
|
|
|
70,790
|
|
Interest income
|
|
|
|
|
531
|
|
|
|
322
|
|
|
|
1,793
|
|
|
|
1,083
|
|
Interest expense
|
|
|
|
|
(147
|
)
|
|
|
(222
|
)
|
|
|
(713
|
)
|
|
|
(1,010
|
)
|
Foreign exchange (loss) gain, net
|
|
|
|
|
(70
|
)
|
|
|
(731
|
)
|
|
|
(24
|
)
|
|
|
354
|
|
Other income
|
|
|
|
|
253
|
|
|
|
180
|
|
|
|
797
|
|
|
|
692
|
|
Income before income taxes
|
|
|
|
|
11,637
|
|
|
|
15,375
|
|
|
|
93,170
|
|
|
|
71,909
|
|
Income tax expense
|
|
|
|
|
(1,304
|
)
|
|
|
(233
|
)
|
|
|
(1,439
|
)
|
|
|
(2,940
|
)
|
Net income
|
|
|
|
$
|
10,333
|
|
|
$
|
15,142
|
|
|
$
|
91,731
|
|
|
$
|
68,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.29
|
|
|
$
|
0.44
|
|
|
$
|
2.63
|
|
|
$
|
2.00
|
|
Diluted
|
|
|
|
$
|
0.29
|
|
|
$
|
0.43
|
|
|
$
|
2.58
|
|
|
$
|
1.98
|
|
|
Weighted average number of ordinary shares outstanding
|
(thousands of shares)
|
Basic
|
|
|
|
|
35,117
|
|
|
|
34,629
|
|
|
|
34,938
|
|
|
|
34,557
|
|
Diluted
|
|
|
|
|
35,843
|
|
|
|
35,000
|
|
|
|
35,589
|
|
|
|
34,846
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fabrinet
|
Consolidated Statements of Cash Flows
|
For the twelve months ended June 27, 2014 and June 28, 2013
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
(in thousands of U. S. dollars)
|
|
|
|
|
June 27, 2014
|
|
|
June 28, 2013
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net income for the year
|
|
|
|
$
|
91,731
|
|
|
$
|
68,969
|
|
Adjustments to reconcile net income to net cash provided by
operating activities
|
|
|
|
|
|
Depreciation
|
|
|
|
|
10,565
|
|
|
|
9,994
|
|
Amortization of intangibles
|
|
|
|
|
93
|
|
|
|
217
|
|
Gain on disposal of property, plant and equipment
|
|
|
|
|
(28
|
)
|
|
|
(24
|
)
|
Income related to flooding
|
|
|
|
|
(45,211
|
)
|
|
|
(29,465
|
)
|
Proceeds from insurers for business interruption losses related to
flooding
|
|
|
|
|
-
|
|
|
|
13,143
|
|
Proceeds from insurers for inventory losses related to flooding
|
|
|
|
|
7,416
|
|
|
|
11,419
|
|
Reversal of allowance for doubtful accounts
|
|
|
|
|
(72
|
)
|
|
|
(94
|
)
|
Unrealized loss (gain) on exchange rate and fair value of derivative
|
|
|
|
|
722
|
|
|
|
(1,043
|
)
|
Share-based compensation
|
|
|
|
|
5,547
|
|
|
|
5,100
|
|
Deferred income tax
|
|
|
|
|
65
|
|
|
|
2,086
|
|
Other non-cash expenses (income)
|
|
|
|
|
634
|
|
|
|
(89
|
)
|
Reversal of uncertain tax positions
|
|
|
|
|
(1,538
|
)
|
|
|
-
|
|
Inventory obsolescence (reversal of)
|
|
|
|
|
443
|
|
|
|
(584
|
)
|
Loss from written-off assets and liabilities to third parties due to
flood losses
|
|
|
|
|
-
|
|
|
|
2,255
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Trade accounts receivable
|
|
|
|
|
17,379
|
|
|
|
4,739
|
|
Inventory
|
|
|
|
|
(36,051
|
)
|
|
|
14,229
|
|
Other current assets and non-current assets
|
|
|
|
|
(1,035
|
)
|
|
|
(1,207
|
)
|
Trade accounts payable
|
|
|
|
|
17,714
|
|
|
|
(8,861
|
)
|
Income tax payable
|
|
|
|
|
737
|
|
|
|
(5
|
)
|
Other current liabilities and non-current liabilities
|
|
|
|
|
4,951
|
|
|
|
(35
|
)
|
Liabilities to third parties due to flood losses
|
|
|
|
|
(7,512
|
)
|
|
|
(41,994
|
)
|
Net cash provided by operating activities
|
|
|
|
|
66,550
|
|
|
|
48,750
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment
|
|
|
|
|
(10,835
|
)
|
|
|
(10,793
|
)
|
Purchase of intangibles
|
|
|
|
|
(1
|
)
|
|
|
(2
|
)
|
Proceeds from disposal of property, plant and equipment
|
|
|
|
|
29
|
|
|
|
29
|
|
Proceeds from insurers in settlement of claims related to flood
damage
|
|
|
|
|
37,795
|
|
|
|
4,904
|
|
Net cash provided by (used in) investing activities
|
|
|
|
|
26,988
|
|
|
|
(5,862
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Repayment of long-term loans from bank
|
|
|
|
|
(12,411
|
)
|
|
|
(9,668
|
)
|
Proceeds from issuance of ordinary shares under employee share
option plans
|
|
|
|
|
4,567
|
|
|
|
561
|
|
Withholding tax related to net share settlement of restricted
share units
|
|
|
|
|
(327
|
)
|
|
|
(21
|
)
|
Net cash used in financing activities
|
|
|
|
|
(8,171
|
)
|
|
|
(9,128
|
)
|
Net increase in cash and cash equivalents
|
|
|
|
$
|
85,367
|
|
|
$
|
33,760
|
|
|
|
|
|
|
|
|
|
|
Movement in cash and cash equivalents
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
$
|
149,716
|
|
|
$
|
115,507
|
|
Increase in cash and cash equivalents
|
|
|
|
|
85,367
|
|
|
|
33,760
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
|
|
(1,606
|
)
|
|
|
449
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
233,477
|
|
|
$
|
149,716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fabrinet
|
Reconciliation of GAAP measures to non-GAAP measures
|
(in thousands of U.S. dollars, except per share data)
|
(unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
June 27,
|
|
June 27,
|
|
June 28,
|
|
June 28,
|
|
June 27,
|
|
June 27,
|
|
June 28,
|
|
June 28,
|
|
|
|
|
2014
|
|
2014
|
|
2013
|
|
2013
|
|
2014
|
|
2014
|
|
2013
|
|
2013
|
|
|
|
|
Net income
|
|
Diluted EPS
|
|
Net income
|
|
Diluted EPS
|
|
Net income
|
|
Diluted EPS
|
|
Net income
|
|
Diluted EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP measures
|
|
|
|
10,333
|
|
0.29
|
|
15,142
|
|
|
0.43
|
|
|
91,731
|
|
|
2.58
|
|
|
68,969
|
|
|
1.98
|
|
Items reconciling GAAP net income & EPS to non-GAAP net income & EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expenses
|
|
|
|
294
|
|
0.01
|
|
186
|
|
|
0.01
|
|
|
1,182
|
|
|
0.03
|
|
|
1,105
|
|
|
0.03
|
|
Total related to gross profit
|
|
|
|
294
|
|
0.01
|
|
186
|
|
|
0.01
|
|
|
1,182
|
|
|
0.03
|
|
|
1,105
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to selling, general and administrative expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expenses
|
|
|
|
715
|
|
0.02
|
|
945
|
|
|
0.03
|
|
|
4,365
|
|
|
0.12
|
|
|
3,995
|
|
|
0.11
|
|
Executive separation cost
|
|
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
|
547
|
|
|
0.02
|
|
|
-
|
|
|
-
|
|
Follow-on offering expenses
|
|
|
|
344
|
|
0.01
|
|
(79
|
)
|
|
(0.00
|
)
|
|
344
|
|
|
0.01
|
|
|
393
|
|
|
0.01
|
|
Investigation costs
|
|
|
|
400
|
|
0.01
|
|
-
|
|
|
-
|
|
|
400
|
|
|
0.01
|
|
|
-
|
|
|
-
|
|
Total related to selling, general and administrative expenses
|
|
|
|
1,459
|
|
0.04
|
|
866
|
|
|
0.02
|
|
|
5,656
|
|
|
0.16
|
|
|
4,388
|
|
|
0.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to other incomes and other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income related to flooding
|
|
|
|
-
|
|
-
|
|
(6,147
|
)
|
|
(0.17
|
)
|
|
(44,748
|
)
|
|
(1.26
|
)
|
|
(27,211
|
)
|
|
(0.77
|
)
|
Unrealized loss on exchange, net of interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
incurred from income related to flooding
|
|
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
|
744
|
|
|
0.02
|
|
|
-
|
|
|
-
|
|
Expenses related to reduction in workforce
|
|
|
|
-
|
|
-
|
|
2,052
|
|
|
0.06
|
|
|
-
|
|
|
-
|
|
|
2,052
|
|
|
0.06
|
|
Total related to other incomes and other expenses
|
|
|
|
-
|
|
-
|
|
(4,095
|
)
|
|
(0.12
|
)
|
|
(44,004
|
)
|
|
(1.24
|
)
|
|
(25,159
|
)
|
|
(0.72
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
-
|
|
-
|
|
272
|
|
|
0.01
|
|
|
-
|
|
|
-
|
|
|
1,179
|
|
|
0.03
|
|
Total related to income tax expense
|
|
|
|
-
|
|
-
|
|
272
|
|
|
0.01
|
|
|
-
|
|
|
-
|
|
|
1,179
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total related to net income & EPS
|
|
|
|
1,753
|
|
0.05
|
|
(2,771
|
)
|
|
(0.08
|
)
|
|
(37,166
|
)
|
|
(1.05
|
)
|
|
(18,487
|
)
|
|
(0.53
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP measures
|
|
|
|
12,086
|
|
0.34
|
|
12,371
|
|
|
0.35
|
|
|
54,565
|
|
|
1.53
|
|
|
50,482
|
|
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted net income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted shares
|
|
|
|
|
|
35,843
|
|
|
|
35,000
|
|
|
|
|
35,589
|
|
|
|
|
34,846
|
|
Non-GAAP diluted shares
|
|
|
|
|
|
35,843
|
|
|
|
35,240
|
|
|
|
|
35,589
|
|
|
|
|
35,159
|
|
Copyright Business Wire 2014