e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
September 9, 2010
Date of Report (Date of earliest event reported)
Smith & Wesson Holding Corporation
(Exact Name of Registrant as Specified in Charter)
|
|
|
|
|
Nevada
|
|
001-31552
|
|
87-0543688 |
|
|
|
|
|
(State or Other
Jurisdiction of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.) |
2100 Roosevelt Avenue
Springfield, Massachusetts
01104
(Address of Principal Executive Offices) (Zip Code)
(800) 331-0852
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions (see General Instruction
A.2. below):
o |
|
Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
We are furnishing this Report on Form 8-K in connection with the disclosure of information, in
the form of the textual information from a press release released on September 9, 2010.
The information in this Report on Form 8-K (including the exhibit) is furnished pursuant to
Item 2.02 and shall not be deemed to be filed for the purpose of Section 18 of the Securities
Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section.
We do not have, and expressly disclaim, any obligation to release publicly any updates or any
changes in our expectations or any change in events, conditions, or circumstances on which any
forward-looking statement is based.
The text included with this Report on Form 8-K is available on our website located at
www.smith-wesson.com, although we reserve the right to discontinue that availability at any time.
Item 9.01. Financial Statements and Exhibits.
|
(a) |
|
Financial Statements of Business Acquired. |
|
|
|
|
Not applicable. |
|
|
(b) |
|
Pro Forma Financial Information. |
|
|
|
|
Not applicable. |
|
|
(c) |
|
Shell Company Transactions. |
|
|
|
|
Not applicable. |
|
|
(d) |
|
Exhibits. |
|
|
|
|
|
|
|
|
|
Exhibit |
|
|
|
|
Number |
|
Exhibits |
|
|
99.1 |
|
|
|
Press release from Smith & Wesson Holding Corporation, dated
September 9, 2010, entitled Smith & Wesson Holding Corporation Reports First
Quarter Fiscal 2011 Financial Results |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION
|
|
Date: September 9, 2010 |
By: |
/s/ William F. Spengler
|
|
|
|
William F. Spengler |
|
|
|
Executive Vice President, Chief Financial Officer
and Treasurer |
|
2
EXHIBIT INDEX
99.1 |
|
Press release from Smith & Wesson Holding Corporation, dated September 9, 2010, entitled
Smith & Wesson Holding Corporation Reports First Quarter Fiscal 2011 Financial Results |
exv99w1
Exhibit 99.1
|
|
|
FOR IMMEDIATE RELEASE |
|
|
|
|
|
Contacts:
|
|
|
Liz Sharp, VP Investor Relations |
|
Smith & Wesson Holding Corp. |
|
(413) 747-3304 |
|
lsharp@smith-wesson.com |
|
|
|
William F. Spengler, EVP, Chief Financial Officer |
|
Smith & Wesson Holding Corp. |
|
|
(413) 747-3304 |
|
|
Smith & Wesson Holding Corporation Reports
First Quarter Fiscal 2011 Financial Results
|
|
|
Quarterly Revenue of $94.9 Million, Gross Profit Margin 34% |
|
|
|
|
Record Quarterly Perimeter Security Sales of $17.1 Million |
|
|
|
|
Quarterly Net Income of $6.2 Million, or $0.10 Per Diluted Share |
SPRINGFIELD, Mass., September 9, 2010 Smith & Wesson Holding Corporation (NASDAQ Global Select:
SWHC), a leader in the business of safety, security, protection, and sport, today announced
financial results for the first fiscal quarter ended July 31, 2010.
Michael F. Golden, Smith & Wesson President and Chief Executive Officer, said, Our first quarter
performance was characterized by solid execution in firearms, despite challenging year-over-year
comparisons, as well as the highest quarterly sales in the history of our Perimeter Security
Division. The quarter was also highlighted by the successful launch of our new BODYGUARD®
revolvers and pistols.
Financial Highlights
Total company net sales of $94.9 million for the first quarter decreased $6.8 million, or 6.7%,
compared with net sales of $101.7 million for the comparable quarter last year, a period that reflected a peak in industry-wide firearm sales and record sales for the
company.
Total company net income for the first quarter of fiscal 2011 was $6.2 million, or $0.10 per
diluted share, compared with net income of $12.3 million, or $0.21 per diluted share, for the first
quarter last year. Net income for the first quarter of fiscal 2011 and the first quarter of fiscal
2010 each included a non-cash, fair-value adjustment to the contingent consideration liability
related to the companys acquisition of USR that increased fully diluted earnings. Excluding the
fair value adjustment effects, net income for the first quarter of fiscal 2011 would have been
$0.06 per diluted share versus net income for the first quarter of fiscal 2010 of $0.16 per diluted
share.
First quarter fiscal 2011 adjusted EBITDAS, a non-GAAP financial measure, totaled $12.0 million
compared with adjusted EBITDAS of $19.7 million for the comparable quarter last year. Further
adjusted EBITDAS information, including a comprehensive description of adjusted EBITDAS as well as
a GAAP to Non-GAAP reconciliation to net income, has been provided with this press release.
Firearm Division
Firearm Division sales for the first quarter were at the high end of the companys expectations.
Net sales of $77.8 million decreased $21.8 million, or 21.9%, compared with record quarterly net
sales of $99.6 million for the first quarter last year, a period that reflected a peak in
industry-wide firearm sales and record sales for the company.
In late July, the company began shipping its innovative new BODYGUARD® revolvers and pistols,
designed for the concealed carry market. Initial market response has been positive, and current
capacity is sold out through December.
Gross profit in the Firearm Division for the first quarter of $28.6 million was lower than gross
profit of $35.2 million for the first quarter last year due to the decrease in sales. Gross profit
as a percentage of revenue was 36.8%, an increase over gross margin of 35.3% for the first quarter
last year. The increase was due largely to improved operating efficiencies and reduced spending at
the companys Springfield facility.
Firearm order backlog was $74.8 million at the end of the first quarter of fiscal 2011, which was
$102.6 million lower than backlog at the end of the prior year comparable quarter and $33.2 million
lower than the prior sequential quarter. The decline in backlog takes into account the recent
initiation of BODYGUARD® product shipments. It should be noted that order backlog remains higher
than longer-term historical levels, due partly to demand for BODYGUARD® products.
Perimeter Security Division
Perimeter Security sales for the first quarter of fiscal 2011 were at a record level and within the
companys range of expectations. Net sales were $17.1 million compared with net sales of $2.1
million in the year ago comparable quarter. Smith & Wesson acquired the business on July 20,
2009, therefore sales in the first quarter of last year reflect only eleven days of revenue. Sales
in the first quarter of fiscal 2011 grew by 60% when compared with the full year-ago quarter if
pre-acquisition periods are included.
During the quarter, the Perimeter Security division realigned its sales force, including the hiring
of additional sales force representatives. The company also activated systems, processes, and
personnel to allow for improved conversion of opportunities into revenue during the second half of
the fiscal year.
Gross profit in the Perimeter Security Division for the first quarter of $3.7 million was higher
than gross profit of $106,000 for the first quarter last year as a result of a full quarter of
revenue in the current period versus eleven days of revenue last year. Gross profit as a
percentage of revenue was 21.4%, an increase over gross margin of 5.0% for the first quarter last
year.
Perimeter Security order backlog was $24.4 million at the end of the first quarter of fiscal 2011,
which was approximately $12.6 million lower than backlog at the end of the prior year comparable
quarter and $10.7 million lower than the prior sequential quarter. The decline in backlog reflects
extended sales cycles, partly reflecting reduced funding in the companys historical sales
channels.
Operational Overview
Total company gross profit for the first quarter of $32.3 million was lower than gross profit of
$35.3 million for the first quarter of last fiscal year. Gross margin as a percentage of revenue
was 34.0% compared with gross margin of 34.7% for the first quarter of last fiscal year.
Total company operating expenses of $25.7 million, or 27.1% of sales, for the first quarter of
fiscal 2011 increased versus operating expenses of $18.9 million, or 18.6% of sales, for the
comparable quarter last year. Operating expenses included a full quarter of USR operating
expenses, or $4.0 million, versus eleven days of operating expenses in the comparable quarter last
year. Increased operating expenses in the Firearm Division related to legal and consulting
expenses and costs related to improving our international business processes as well as increased
advertising and marketing in support of new products.
Inventory was $62.6 million at the end of the first quarter compared with $50.7 million at the end
of fiscal 2010. Indications are that the firearm distribution channel reduced inventories
throughout the quarter and distributor purchasing patterns remained conservative in a period of
economic uncertainty. As a result, the companys inventory grew in several firearm categories a
situation the company is addressing.
Accounts receivable decreased to $70.5 million compared with $73.5 million at the end of the prior
fiscal year. At the end of the first quarter, the company had $26.7 million in cash and cash
equivalents on hand and had no borrowings under its $60.0 million revolving line of credit.
Business Outlook
The company continues to anticipate total sales for the full fiscal 2011 of between $430.0 million
and $445.0 million, representing year-over-year growth of between 6% and 10%. Full year Firearm
Division sales are anticipated to be between $355.0 million and $365.0 million, with the companys
Perimeter Security Division contributing $75.0 million to $80.0 million. The company continues to
expect total gross profit margin for fiscal 2011 to be between 32% and 33%. The company now
expects operating expenses to be approximately 23% of sales, a slight increase versus prior
guidance arising from certain international business process reviews.
William F. Spengler, Executive Vice President and Chief Financial Officer, said, We believe that
firearm distributors and dealers have recently taken steps to lower their own inventories. We
expect to see them begin to re-stock in the second half of the fiscal year. In the interim, we are
limiting production during the second quarter. In perimeter security, increased sales force
staffing and support structures are taking hold and results from these initiatives should be
reflected in our second half results.
The company expects total sales for the fiscal second quarter of 2011, the period ending October
31, 2010, to be between $97.0 million and $102.0 million. Firearm Division sales are anticipated
to be between $84.0 million and $88.0 million with the Perimeter Security Division contributing
the balance. Total company gross profit margin is anticipated to be between 25% and 26%, affected
by an annual, scheduled two-week shutdown in two factories, and reduced production levels in the
Firearm Division to further address inventory levels. Operating expense is expected to be between
25% and 26% of sales. Net income is therefore anticipated to approximate breakeven in the second
quarter, reflecting lower overhead expense absorption in Firearms combined with investments in both
divisions.
Conference Call & Web Cast
The company will host a conference call and webcast today, September 9, 2010, to discuss its first
quarter fiscal 2011 financial and operational results. Speakers on the conference call will include
Michael Golden, President and CEO; William Spengler, Executive Vice President and CFO; James
Debney, President of Firearms; Matthew Gelfand, President of Perimeter Security; and Barry
Willingham, COO of Perimeter Security. The conference call may include forward-looking statements.
The conference call and webcast will begin at 5:00 pm Eastern Time (2:00 pm Pacific Time). Those
interested in listening to the call via telephone may call directly at 617-614-3943 and reference
conference code 90567053. No RSVP is necessary. The conference call audio webcast can also be
accessed live and for replay on the companys website at www.smith-wesson.com, under the Investor
Relations section. The company will maintain an audio replay of this conference call on its website
for a period of time after the call. No other audio replay will be available.
Change in Accounting Estimates at USR
As stated in the companys Form 10(K) for fiscal year 2010, the quarterly financial results for the
Perimeter Security Division were revised when the company identified a need to revise its
accounting estimates related to the recognition of revenue at USR. Amounts reported in this press
release for fiscal 2010 reflect the revised balances.
Accounting for Contingent Consideration Related to the USR Acquisition
The purchase of USR included a provision whereby the former stockholders of USR could earn up to
4,080,000 shares of Smith & Wesson common stock in the event USR achieved established EBITDAS
performance targets by December 2010. Accounting pronouncements indicate that the value of the
entire earn-out amount is to be recorded as a liability as of the transaction date. This earn-out
consideration was recorded as a liability on the July 20, 2009 transaction closing date of
approximately $27 million based on a stock price on that date of $6.86. Because the company records
changes in the fair value of this liability as of each reporting date, this liability was reduced
by $3.2 million in the first quarter of fiscal 2010, compared with a reduction of $2.5 million in
the first quarter of fiscal 2011. The decrease in the fair value of this liability is shown as a
$2.5 million gain in the first quarter results. Effective August 19, 2010, this liability was
adjusted to the current market price ($3.72 per share, or $15.2
million) and reclassified to equity.
This transaction will eliminate the need for future, ongoing fair value accounting of the earn-out
liability.
Reconciliation of U.S. GAAP to Adjusted EBITDAS
In this press release, a non-GAAP financial measure, known as Adjusted EBITDAS, is presented.
Adjusted EBITDAS excludes the effects of interest expense, income taxes, depreciation of tangible
fixed assets, amortization of intangible assets, stock-based employee compensation expense, and
certain other non-cash transactions. From time to time, the company may also elect to exclude
certain significant non-recurring items in order to provide the reader with an improved
understanding of underlying performance trends. See the attached Reconciliation of GAAP Net
Income/(Loss) to Adjusted EBITDAS for a detailed explanation of the amounts excluded and included
from net income to arrive at adjusted EBITDAS for the three-month period ended July 31, 2010.
Adjusted or non-GAAP financial measures provide investors and the company with supplemental
measures of operating performance and trends that facilitate comparisons between periods before,
during, and after certain items that would not otherwise be apparent on a GAAP basis. Adjusted
financial measures are not, and should not be, viewed as a substitute for GAAP results. The
companys definition of these adjusted financial measures may differ from similarly named measures
used by others.
About Smith & Wesson
Smith & Wesson Holding Corporation (NASDAQ: SWHC) is a U.S.-based, global provider of products and
services for safety, security, protection and sport. The company designs and constructs facility
perimeter security solutions for military and commercial applications, and delivers a broad
portfolio of firearms and related training to the military, law enforcement, and sports markets.
Smith & Wesson companies include Smith & Wesson Corp., the globally recognized manufacturer of
quality firearms; Universal Safety Response, a full-service perimeter security integrator, barrier
manufacturer and installer; and Thompson/Center Arms Company, Inc., a premier designer and
manufacturer of premium hunting firearms. Smith & Wesson facilities are located in Massachusetts,
Maine, New Hampshire, and Tennessee. For more information on Smith & Wesson and its companies,
call (800) 331-0852 or log on to www.smith-wesson.com; www.usrgrab.com; or www.tcarms.com.
Safe Harbor Statement
Certain statements contained in this press release may be deemed to be forward-looking
statements under federal securities laws, and the company intends that such forward-looking
statements be subject to the safe-harbor created thereby. Such forward-looking statements include
statements regarding the success of the companys new BODYGUARD revolvers and pistols; changes in
the companys international sales processes; the companys anticipated sales for firearm and
perimeter security products, year-over-year growth, gross margin, and operating expenses for the
second quarter of fiscal 2011 and the full fiscal 2011 for the company as a whole and its firearm
and Perimeter Security Divisions; the companys qualification process for international firearm
customers; and the companys expectations regarding re-stocking by distributors; the companys
expectations regarding the progress and effects from its increase in sales force staffing and
support structures; the companys expectations that its revenue will be at the lowest point of the
year in the second quarter; and its anticipation that revenue growth will strengthen in the third
and fourth quarters. The company cautions that these statements are qualified by important factors
that could cause actual results to differ materially from those reflected by such forward-looking
statements. Such factors include the demand for the companys products; the costs and ultimate
conclusion of certain legal matters; the companys ability to refinance its long-term debt; the
state of the U.S. economy; general economic conditions and consumer spending patterns; speculation
surrounding increased gun control, and heightened fear of terrorism and crime; the effect that fair
value accounting relating to the USR acquisition may have on the companys GAAP earnings as a
result of increases or decreases in the companys stock price; the ability of the company to
integrate USR in a successful manner; the companys growth opportunities; the companys anticipated
growth; the ability of the company to increase demand for its products in various markets,
including consumer and law enforcement channels, domestically and internationally; the position of
the companys hunting products in the consumer discretionary marketplace and distribution channel;
the companys penetration rates in new and existing markets; the companys strategies; the ability
of the company to introduce any new products; the success of any new product; the
success of the companys diversification strategy, including the expansion of the companys
markets; the diversification of the companys future revenue base resulting from the acquisition of
USR; and other risks detailed from time to time in the companys reports filed with the SEC,
including its Form 10-K Report for the fiscal year ended April 30, 2010.
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
As of:
|
|
|
|
|
|
|
|
|
|
|
July 31, 2010 |
|
|
April 30, 2010 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
(In thousands, except par value and share data) |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
26,680 |
|
|
$ |
39,855 |
|
Accounts receivable, net of allowance for doubtful accounts of $921 on July 31, 2010 and $811 on April 30, 2010 |
|
|
70,492 |
|
|
|
73,459 |
|
Inventories |
|
|
62,635 |
|
|
|
50,725 |
|
Other current assets |
|
|
6,364 |
|
|
|
4,095 |
|
Deferred income taxes |
|
|
10,992 |
|
|
|
11,539 |
|
Income tax receivable |
|
|
2,744 |
|
|
|
5,170 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
179,907 |
|
|
|
184,843 |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
58,034 |
|
|
|
58,718 |
|
Intangibles, net |
|
|
16,016 |
|
|
|
16,219 |
|
Goodwill |
|
|
83,865 |
|
|
|
83,865 |
|
Other assets |
|
|
5,279 |
|
|
|
5,696 |
|
|
|
|
|
|
|
|
|
|
$ |
343,101 |
|
|
$ |
349,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
24,320 |
|
|
$ |
29,258 |
|
Accrued expenses |
|
|
36,321 |
|
|
|
42,084 |
|
Accrued payroll |
|
|
6,612 |
|
|
|
9,340 |
|
Accrued taxes other than income |
|
|
1,687 |
|
|
|
2,529 |
|
Accrued profit sharing |
|
|
8,638 |
|
|
|
7,199 |
|
Accrued product/municipal liability |
|
|
2,684 |
|
|
|
2,777 |
|
Accrued warranty |
|
|
3,746 |
|
|
|
3,765 |
|
Current portion of notes payable |
|
|
1,094 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
85,102 |
|
|
|
96,952 |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
3,037 |
|
|
|
3,255 |
|
|
|
|
|
|
|
|
Notes payable, net of current portion |
|
|
80,000 |
|
|
|
80,000 |
|
|
|
|
|
|
|
|
Other non-current liabilities |
|
|
7,871 |
|
|
|
8,557 |
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value, 20,000,000 shares authorized, no shares issued or outstanding |
|
|
|
|
|
|
|
|
Common stock, $.001 par value, 100,000,000 shares authorized, 61,180,060 shares issued
and 59,980,060 shares outstanding on July 31, 2010 and 61,122,031 shares issued and
59,922,031 shares outstanding on April 30, 2010 |
|
|
61 |
|
|
|
61 |
|
Additional paid-in capital |
|
|
168,835 |
|
|
|
168,532 |
|
Retained earnings/(accumulated deficit) |
|
|
4,518 |
|
|
|
(1,693 |
) |
Accumulated other comprehensive income |
|
|
73 |
|
|
|
73 |
|
Treasury stock, at cost (1,200,000 common shares) |
|
|
(6,396 |
) |
|
|
(6,396 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
167,091 |
|
|
|
160,577 |
|
|
|
|
|
|
|
|
|
|
$ |
343,101 |
|
|
$ |
349,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended: |
|
|
|
(In thousands, except per share data) |
|
|
|
July 31, 2010 |
|
|
July 31, 2009 |
|
Net product and services sales: |
|
|
|
|
|
|
|
|
Firearm division |
|
$ |
77,763 |
|
|
$ |
99,573 |
|
Perimeter security division |
|
|
17,121 |
|
|
|
2,115 |
|
|
|
|
|
|
|
|
Total net product and services sales |
|
|
94,884 |
|
|
|
101,688 |
|
Cost of products and services sold: |
|
|
|
|
|
|
|
|
Firearm division |
|
|
49,134 |
|
|
|
64,423 |
|
Perimeter security division |
|
|
13,453 |
|
|
|
2,009 |
|
|
|
|
|
|
|
|
Total cost of products and services sold |
|
|
62,587 |
|
|
|
66,432 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
32,297 |
|
|
|
35,256 |
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
|
|
1,068 |
|
|
|
880 |
|
Selling and marketing |
|
|
8,822 |
|
|
|
7,045 |
|
General and administrative |
|
|
15,802 |
|
|
|
11,000 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
25,692 |
|
|
|
18,925 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
6,605 |
|
|
|
16,331 |
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
Other income, net |
|
|
3,013 |
|
|
|
3,206 |
|
Interest income |
|
|
146 |
|
|
|
159 |
|
Interest expense |
|
|
(1,171 |
) |
|
|
(1,331 |
) |
|
|
|
|
|
|
|
Total other income, net |
|
|
1,988 |
|
|
|
2,034 |
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
8,593 |
|
|
|
18,365 |
|
Income tax expense |
|
|
2,382 |
|
|
|
6,016 |
|
|
|
|
|
|
|
|
Net income/comprehensive income |
|
$ |
6,211 |
|
|
$ |
12,349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding, basic |
|
|
59,940 |
|
|
|
53,779 |
|
|
|
|
|
|
|
|
Net income per share, basic |
|
$ |
0.10 |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent
shares outstanding, diluted |
|
|
67,070 |
|
|
|
61,099 |
|
|
|
|
|
|
|
|
|
Net income per share, diluted |
|
$ |
0.10 |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME/(LOSS) TO ADJUSTED EBITDAS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended July 31, 2010: |
|
|
For the Three Months Ended July 31, 2009: |
|
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
Net product and services sales |
|
$ |
94,884 |
|
|
|
|
|
|
$ |
94,884 |
|
|
$ |
101,688 |
|
|
|
|
|
|
$ |
101,688 |
|
Cost of products and services sold |
|
|
62,587 |
|
|
$ |
(2,332 |
)(1) |
|
|
60,255 |
|
|
|
66,432 |
|
|
$ |
(1,952) |
(1) |
|
|
64,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
32,297 |
|
|
|
2,332 |
|
|
|
34,629 |
|
|
|
35,256 |
|
|
|
1,952 |
|
|
|
37,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,068 |
|
|
|
(23 |
)(1) |
|
|
1,045 |
|
|
|
880 |
|
|
|
(20) |
(1) |
|
|
860 |
|
Selling and marketing |
|
|
8,822 |
|
|
|
(44 |
)(1) |
|
|
8,778 |
|
|
|
7,045 |
|
|
|
(43) |
(1) |
|
|
7,002 |
|
General and administrative |
|
|
15,802 |
|
|
|
(2,824 |
)(2) |
|
|
12,978 |
|
|
|
11,000 |
|
|
|
(1,188) |
(3) |
|
|
9,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
25,692 |
|
|
|
(2,891 |
) |
|
|
22,801 |
|
|
|
18,925 |
|
|
|
(1,251 |
) |
|
|
17,674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
6,605 |
|
|
|
5,223 |
|
|
|
11,828 |
|
|
|
16,331 |
|
|
|
3,203 |
|
|
|
19,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
3,013 |
|
|
|
(3,029 |
)(4) |
|
|
(16 |
) |
|
|
3,206 |
|
|
|
(3,201) |
(4) |
|
|
5 |
|
Interest income |
|
|
146 |
|
|
|
|
|
|
|
146 |
|
|
|
159 |
|
|
|
|
|
|
|
159 |
|
Interest expense |
|
|
(1,171 |
) |
|
|
1,171 |
(5) |
|
|
0 |
|
|
|
(1,331 |
) |
|
|
1,331 |
(5) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income/(expense), net |
|
|
1,988 |
|
|
|
(1,858 |
) |
|
|
130 |
|
|
|
2,034 |
|
|
|
(1,870 |
) |
|
|
164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
8,593 |
|
|
|
3,365 |
|
|
|
11,958 |
|
|
|
18,365 |
|
|
|
1,333 |
|
|
|
19,698 |
|
Income tax expense/(benefit) |
|
|
2,382 |
|
|
|
(2,382 |
)(6) |
|
|
0 |
|
|
|
6,016 |
|
|
|
(6,016) |
(6) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/comprehensive income |
|
$ |
6,211 |
|
|
$ |
5,747 |
|
|
$ |
11,958 |
|
|
$ |
12,349 |
|
|
$ |
7,349 |
|
|
$ |
19,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
To eliminate depreciation and amortization expense. |
|
(2) |
|
To eliminate depreciation, amortization, stock-based compensation expense,
FCPA costs and related profit sharing impacts of FCPA.
|
|
(3) |
|
To eliminate depreciation, amortization, and stock-based compensation expense. |
|
(4) |
|
To eliminate unrealized mark-to-market adjustments on foreign exchange
contracts and fair value of contingent consideration liability. |
|
(5) |
|
To eliminate interest expense. |
|
(6) |
|
To eliminate income tax expense. |