TriQuint Announces Second Quarter 2014 Results
HILLSBORO, OREGON (USA) - July 23, 2014 - TriQuint Semiconductor, Inc. (NASDAQ: TQNT), a leading RF solutions supplier and technology innovator, announces its financial results for the quarter ended June 28, 2014, including the following highlights:
| |
• | Revenue grew 30% sequentially to $230.8 million |
| |
• | GAAP gross margin was 40.2% and net income was $0.03 per share |
| |
• | Non-GAAP gross margin was up 640 basis points sequentially to 41.7% |
| |
• | Non-GAAP net income was well above guidance at $0.13 per share |
| |
• | Sold premium filters to over 50 unique customers with discrete filter revenue on track to more than double in 2014 |
| |
• | 5 GHz WLAN front-end modules winning chipset reference design |
| |
• | Completed GaN performance, cost and capacity goals as part of the Defense Production Act Title III program |
| |
• | Expected merger with RFMD on track for second half of 2014 |
Commenting on the results, Ralph Quinsey, President and Chief Executive Officer, stated, “Revenue and earnings in the second quarter exceeded the high end of our previous guidance and our full year outlook remains strong. We continue to see robust demand in our infrastructure and mobile markets as worldwide demand for 4G LTE services ramp up with very strong demand for LTE base station products and premium filters for smartphones. We expect to exceed our goal of 500 basis points of gross margin improvement year over year and are now targeting 2014 full year non-GAAP gross margins to be greater than 40%. Additionally, we expect full year non-GAAP EPS to be up more than 6 times our 2013 results."
Summary Financial Results for the Three Months Ended June 28, 2014:
Revenue for the second quarter of 2014 was $230.8 million, up 21% from the second quarter of 2013 and 30% sequentially.
Cash and investments increased by $60.0 million this quarter to $223.5 million driven by operating results and cash proceeds from employee stock option exercises.
GAAP
Gross margin for the second quarter of 2014 was 40.2%, up sharply from 29.8% in the second quarter of 2013 due to higher revenue, product mix and better factory execution. Operating expenses for the second quarter of 2014 were $85.3 million, up sequentially due to merger and integration related costs.
Net income for the second quarter of 2014 was $5.2 million or $0.03 per diluted share, compared with a net loss of $14.9 million or $(0.09) per share in the second quarter of 2013.
Non-GAAP
Gross margin for the second quarter was 41.7%, up sharply from 31.3% in the second quarter of 2013. Operating expenses for the quarter were $72.0 million, up slightly sequentially.
Net income for the second quarter of 2014 was $23.6 million, or $0.13 per diluted share, compared with a net loss of $10.9 million or $(0.07) per share in the second quarter of 2013.
Please see the discussion of non-GAAP financial measures below and the attached supplemental schedule for a reconciliation of GAAP to non-GAAP financial measures.
Outlook:
The company believes second half revenue will be between $550 million and $600 million, up 11% at the midpoint from the prior year. While the split of this revenue between the third and fourth quarters depends on major program timing, the company currently expects third quarter revenue to range between $255 million and $265 million. Third quarter non-GAAP gross margin is expected to be between 43% and 45%, driven by strong execution, higher factory utilization and product mix. Non-GAAP operating expenses are expected to be approximately $70 million. Third quarter non-GAAP net income per diluted share is expected to be between $0.23 and $0.25. As of today, the company is 93% booked to the midpoint of Q3 revenue guidance.
Additional Information Regarding Results for the Three and Six Months Ended June 28, 2014:
GAAP and non-GAAP financial measures are presented in the tables below (in millions, except for percentage and per share information). Non-GAAP financial measures are reconciled to the corresponding GAAP financial measures in the table later in this press release.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GAAP RESULTS | |
| | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended | |
| Q2 2014 | Q1 2014 | Change vs. Q1 2014 | | Q2 2013 | | Change vs. Q2 2013 | | Q2 2014 | Q2 2013 | Change vs. Q2 2013 | |
Revenue | $ | 230.8 |
| $ | 177.6 |
| 30 | % | | $ | 190.1 |
| | 21 | % | | $ | 408.4 |
| $ | 374.3 |
| 9 | % | |
Gross Profit | $ | 92.7 |
| $ | 59.1 |
| 57 | % | | $ | 56.7 |
| | 63 | % | | $ | 151.8 |
| $ | 95.5 |
| 59 | % | |
Gross Margin % | 40.2 | % | 33.2 | % | 7.0 | % | | 29.8 | % | | 10.4 | % | | 37.2 | % | 25.5 | % | 11.7 | % | |
Op Income (Loss) | $ | 7.4 |
| $ | (20.0 | ) | 137 | % | | $ | (16.4 | ) | | 145 | % | | $ | (12.6 | ) | $ | (50.9 | ) | 75 | % | |
Net Income (Loss) | $ | 5.2 |
| $ | (19.1 | ) | 127 | % | | $ | (14.9 | ) | | 135 | % | | $ | (13.9 | ) | $ | (42.8 | ) | 68 | % | |
Inc (Loss) per share | $ | 0.03 |
| $ | (0.12 | ) | $ | 0.15 |
| | $ | (0.09 | ) | | $ | 0.12 |
| | $ | (0.08 | ) | $ | (0.27 | ) | $ | 0.19 |
| |
| | | | | | | | | | | | |
NON-GAAP RESULTS A | |
| | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended | |
| Q2 2014 | Q1 2014 | Change vs. Q1 2014 | | Q2 2013 | | Change vs. Q2 2013 | | Q2 2014 | Q2 2013 | Change vs. Q2 2013 | |
Revenue | $ | 230.8 |
| $ | 177.6 |
| 30 | % | | $ | 190.1 |
| | 21 | % | | $ | 408.4 |
| $ | 374.3 |
| 9 | % | |
Gross Profit | $ | 96.2 |
| $ | 62.6 |
| 54 | % | | $ | 59.5 |
| | 62 | % | | $ | 158.8 |
| $ | 101.5 |
| 56 | % | |
Gross Margin % | 41.7 | % | 35.3 | % | 6.4 | % | | 31.3 | % | | 10.4 | % | | 38.9 | % | 27.1 | % | 11.8 | % | |
Op Income (Loss) | $ | 24.3 |
| $ | (8.3 | ) | 393 | % | | $ | (10.1 | ) | | 341 | % | | $ | 15.9 |
| $ | (36.1 | ) | 144 | % | |
Net Income (Loss) | $ | 23.6 |
| $ | (9.4 | ) | 351 | % | | $ | (10.9 | ) | | 317 | % | | $ | 14.2 |
| $ | (38.2 | ) | 137 | % | |
Inc (Loss) per share | $ | 0.13 |
| $ | (0.06 | ) | $ | 0.19 |
| | $ | (0.07 | ) | | $ | 0.20 |
| | $ | 0.08 |
| $ | (0.24 | ) | $ | 0.32 |
| |
A | Excludes stock based compensation charges, non-cash tax benefit, certain entries associated with mergers and acquisitions and other specifically identified non-routine transactions. | |
| | | | | | | | | | | | |
Conference Call:
TriQuint will host a conference call this afternoon at 1:30 p.m. PDT to discuss the results for the quarter and our future expectations for the company. To access the conference call, please dial (888) 813-6582 domestically, or (706) 643-7082 internationally, approximately ten minutes prior to the beginning of the call, using passcode 59055508. The call can also be heard via webcast accessed through the “Investors” section of TriQuint's web site at: http://invest.triquint.com. A replay of the conference call will be available until August 6, 2014.
Non-GAAP Financial Measures:
This press release provides financial measures for non-GAAP net income (loss), diluted earnings (loss) per share, gross profit, gross margin, operating expenses and operating income (loss) that exclude equity compensation expense, non-cash tax expense (benefit), certain entries associated with mergers and acquisitions and other specifically identified non-routine items, and are therefore not calculated in accordance with accounting principles generally accepted in the United States (“GAAP”). The charges associated with mergers and acquisitions reflect the amortization of intangible and tangible assets, transaction costs and changes to the earnout liability estimates recorded in connection with acquisition accounting and charged to the income statement. The non-cash tax expense (benefit) excludes certain deferred tax charges and benefits that do not currently result in a tax payment or tax refund. Management believes that these non-GAAP financial measures provide meaningful supplemental information that enhances management's and investors' ability to evaluate TriQuint's operating results.
These non-GAAP financial measures are not intended to be used in isolation and should not be considered a substitute for any other performance measure determined in accordance with GAAP. Investors and potential investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool, including that other companies may calculate similar non-GAAP financial measures differently than we do, limiting their usefulness as a comparative tool. The company compensates for these limitations by providing specific information regarding the GAAP amount excluded from the non-GAAP financial measures. The company further compensates for the limitations of our use of non-GAAP financial measures by presenting comparable GAAP measures more prominently. Investors and potential investors are encouraged to review the reconciliation of non-GAAP financial measures contained within this press release with our GAAP net income and net income per share.
Forward-Looking Statements:
This press release contains forward-looking statements made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding improved financial results in 2014, expectations regarding discrete premium filter revenue for 2014, and anticipated full year gross margins and earnings; expected timing and completion of TriQuint’s merger with RFMD; and statements under "Outlook" regarding anticipated third and fourth quarter revenues, third quarter gross margin, operating expenses and net income per diluted share. These forward-looking statements are statements of management's opinion and are subject to various assumptions, risks, uncertainties and changes in circumstances. Actual results may vary materially from those expressed or implied in the statements herein or from historical results, due to changes in economic, business, competitive, technological and/or regulatory factors. More detailed information about risk factors that may affect actual results are set forth in TriQuint's reports on Form 10-K and 10-Q and other filings with the Securities and Exchange Commission. These reports can be accessed at the SEC web site, www.sec.gov. Except as required by law, TriQuint undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements.
A reader of this release should understand that it is not possible to predict or identify all risk factors and should not consider the risk factors described in TriQuint's filings with the Securities and Exchange Commission to be a complete statement of all potential risks and uncertainties.
Facts About TriQuint
Founded in 1985, TriQuint Semiconductor (NASDAQ: TQNT) is a leading RF solutions supplier and technology innovator for the world's top communications, defense and aerospace companies. People and organizations around the world need real-time, all-the-time connections; TriQuint products help reduce the cost and increase the performance of connected mobile devices and the networks that deliver critical voice, data and video communications. With the industry's broadest technology portfolio, recognized R&D leadership, and expertise in high-volume manufacturing, TriQuint creates standard and custom products using gallium arsenide (GaAs), gallium nitride (GaN), surface acoustic wave (SAW) and bulk acoustic wave (BAW) technologies. The company has ISO 9001-certified manufacturing facilities in the U.S., production in Costa Rica, and design centers in North America and Germany. For more information, visit www.triquint.com.
TriQuint: Reach Further, Reach Faster™
TQNT-F
|
| | |
Steve Buhaly VP of Finance & Administration, CFO TriQuint Semiconductor, Inc Tel: +1.503.615.9401 E-mail: steve.buhaly@triquint.com | Grant Brown Director, Investor Relations TriQuint Semiconductor, Inc Tel: +1.503.615.9413 E-mail: grant.brown@triquint.com | Media Contact: Brandi Frye Sr. Director, Corporate Communications TriQuint Semiconductor, Inc. Tel: +1.503.615.9488 E-mail: brandi.frye@triquint.com |
|
| | | | | | | | | | | |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(Unaudited) |
(In thousands) |
| | | | | | | |
| | | | | June 28, 2014 | | December 31, 2013 |
| | | | | |
Assets | | | | | |
Current assets: | | | | | |
| Cash and cash equivalents | | $ | 214,498 |
| | $ | 79,026 |
|
| Investments in marketable securities | | 8,979 |
| | — |
|
| Accounts receivable, net | | 141,719 |
| | 177,114 |
|
| Inventories | | 157,400 |
| | 159,488 |
|
| Prepaid expenses | | 10,429 |
| | 13,617 |
|
| Deferred tax assets, net | | 15,982 |
| | 12,787 |
|
| Other current assets | | 37,341 |
| | 39,960 |
|
| | Total current assets | | | 586,348 |
| | 481,992 |
|
Property, plant and equipment, net | | 415,109 |
| | 420,363 |
|
Goodwill | | 13,519 |
| | 13,519 |
|
Intangible assets, net | | 20,680 |
| | 23,510 |
|
Deferred tax assets – noncurrent, net | | 61,679 |
| | 61,554 |
|
Other noncurrent assets, net | | | 34,073 |
| | 32,319 |
|
| | Total assets | | | $ | 1,131,408 |
| | $ | 1,033,257 |
|
| | | | | | | |
Liabilities and Stockholders' Equity | | | | |
Current liabilities: | | | | | |
| Accounts payable | | $ | 65,779 |
| | $ | 52,472 |
|
| Accrued payroll | | 41,587 |
| | 39,743 |
|
| Other accrued liabilities | | 12,101 |
| | 15,893 |
|
| | Total current liabilities | | 119,467 |
| | 108,108 |
|
Long-term liabilities: | | | | |
| Long-term income tax liability | | 3,996 |
| | 2,062 |
|
| Cross-licensing liability | | 11,604 |
| | 11,752 |
|
| Other long-term liabilities | | 16,402 |
| | 16,782 |
|
| | Total liabilities | | | 151,469 |
| | 138,704 |
|
Stockholders' equity: | | | | |
| Common stock | | 174 |
| | 162 |
|
| Additional paid-in capital | | 799,138 |
| | 699,903 |
|
| Accumulated other comprehensive income | | 93 |
| | 95 |
|
| Retained earnings | | 180,534 |
| | 194,393 |
|
| | Total stockholders' equity | | 979,939 |
| | 894,553 |
|
| | Total liabilities and stockholders' equity | | $ | 1,131,408 |
| | $ | 1,033,257 |
|
|
| | | | | | | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
(Unaudited) |
(In thousands, except per share amounts) |
| | | | | | | | | | | | |
| | | | Three Months Ended | | Six Months Ended |
| | | | June 28, 2014 | | March 29, 2014 | | June 29, 2013 | | June 28, 2014 | | June 29, 2013 |
| | | | | | | | | | | | |
Revenues | | $ | 230,771 |
| | $ | 177,606 |
| | $ | 190,103 |
| | $ | 408,377 |
| | 374,312 |
|
Cost of goods sold | | 138,057 |
| | 118,556 |
| | 133,384 |
| | 256,613 |
| | 278,821 |
|
| Gross profit | | 92,714 |
| | 59,050 |
| | 56,719 |
| | 151,764 |
| | 95,491 |
|
| | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | |
| Research, development and engineering | 48,001 |
| | 49,870 |
| | 47,107 |
| | 97,871 |
| | 93,178 |
|
| Selling, general and administrative | 37,316 |
| | 29,163 |
| | 25,989 |
| | 66,479 |
| | 53,230 |
|
| | Total operating expenses | 85,317 |
| | 79,033 |
| | 73,096 |
| | 164,350 |
| | 146,408 |
|
| | | | | | | | | | | | |
| Operating income (loss) | 7,397 |
| | (19,983 | ) | | (16,377 | ) | | (12,586 | ) | | (50,917 | ) |
| | | | | | | | | | | | |
Other (expense) income: | | | | | | | | | |
| Interest income | 42 |
| | 27 |
| | 38 |
| | 69 |
| | 76 |
|
| Interest expense | (844 | ) | | (855 | ) | | (1,137 | ) | | (1,699 | ) | | (2,276 | ) |
| Other, net | (624 | ) | | 45 |
| | 336 |
| | (579 | ) | | 27 |
|
| | Other (expense) income, net | (1,426 | ) | | (783 | ) | | (763 | ) | | (2,209 | ) | | (2,173 | ) |
| | | | | | | | | | | | |
Income (loss) before income tax | 5,971 |
| | (20,766 | ) | | (17,140 | ) | | (14,795 | ) | | (53,090 | ) |
| | | | | | | | | | | | |
| Income tax expense (benefit) | 761 |
| | (1,697 | ) | | (2,255 | ) | | (936 | ) | | (10,256 | ) |
Net income (loss) | | $ | 5,210 |
| | $ | (19,069 | ) | | $ | (14,885 | ) | | $ | (13,859 | ) | | $ | (42,834 | ) |
| | | | | | | | | | | | |
Per Share Data: | | | | | | | | | | |
| Basic per share net earnings (loss) | $ | 0.03 |
| | $ | (0.12 | ) | | $ | (0.09 | ) | | $ | (0.08 | ) | | $ | (0.27 | ) |
| Diluted per share net earnings (loss) | $ | 0.03 |
| | $ | (0.12 | ) | | $ | (0.09 | ) | | (0.08 | ) | | $ | (0.27 | ) |
| | | | | | | | | | | | |
Weighted-average shares outstanding: | | | | | | | | | |
| Basic | | 171,770 |
| | 164,386 |
| | 159,347 |
| | 168,140 |
| | 160,044 |
|
| Diluted | | 181,319 |
| | 164,386 |
| | 159,347 |
| | 168,140 |
| | 160,044 |
|
|
| | | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
(Unaudited) |
(% of revenue) |
| | | | | | | | | | | | |
| | | | Three Months Ended | | Six Months Ended |
| | | | June 28, 2014 | | March 29, 2014 | | June 29, 2013 | | June 28, 2014 | | June 29, 2013 |
| | | | | | | | | | | | |
Revenues | | 100.0 | % | | 100.0 | % | | 100.0 | % | | 100.0 | % | | 100.0 | % |
Cost of goods sold | | 59.8 | % | | 66.8 | % | | 70.2 | % | | 62.8 | % | | 74.5 | % |
| Gross profit | | 40.2 | % | | 33.2 | % | | 29.8 | % | | 37.2 | % | | 25.5 | % |
| | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | |
| Research, development and engineering | 20.8 | % | | 28.1 | % | | 24.8 | % | | 24.0 | % | | 24.9 | % |
| Selling, general and administrative | 16.2 | % | | 16.4 | % | | 13.6 | % | | 16.3 | % | | 14.2 | % |
| | Total operating expenses | 37.0 | % | | 44.5 | % | | 38.4 | % | | 40.3 | % | | 39.1 | % |
| | | | | | | | | | | | |
| Operating income (loss) | 3.2 | % | | (11.3 | )% | | (8.6 | )% | | (3.1 | )% | | (13.6 | )% |
| | | | | | | | | | | | |
Other (expense) income: | | | | | | | | | |
| Interest income | | 0.0 | % | | 0.0 | % | | 0.0 | % | | 0.0 | % | | 0.0 | % |
| Interest expense | | (0.3 | )% | | (0.4 | )% | | (0.6 | )% | | (0.4 | )% | | (0.6 | )% |
| Other, net | | (0.3 | )% | | 0.0 | % | | 0.2 | % | | (0.1 | )% | | 0.0 | % |
| | Other (expense) income, net | (0.6 | )% | | (0.4 | )% | | (0.4 | )% | | (0.5 | )% | | (0.6 | )% |
| | | | | | | | | | | | |
Income (loss) before income tax | 2.6 | % | | (11.7 | )% | | (9.0 | )% | | (3.6 | )% | | (14.2 | )% |
| | | | | | | | | | | | |
| Income tax expense (benefit) | 0.3 | % | | (1.0 | )% | | (1.2 | )% | | (0.2 | )% | | (2.8 | )% |
Net income (loss) | | 2.3 | % | | (10.7 | )% | | (7.8 | )% | | (3.4 | )% | | (11.4 | )% |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SUPPLEMENTAL RECONCILIATION OF GAAP TO NON-GAAP RESULTS |
(Unaudited) |
(Dollars in thousands, except per share amounts) |
| | | | Three Months Ended | | Six Months Ended |
| | | | June 28, 2014 | | March 29, 2014 | | June 29, 2013 | | June 28, 2014 | | June 29, 2013 |
| | | | (% of revenues) | | (% of revenues) | | (% of revenues) | | (% of revenues) | | (% of revenues) |
GAAP GROSS PROFIT | $ | 92,714 |
| 40.2 | % | | $ | 59,050 |
| 33.2 | % | | $ | 56,719 |
| 29.8 | % | | $ | 151,764 |
| 37.2 | % | | $ | 95,491 |
| 25.5 | % |
| Adjustment for stock based compensation charges | 2,218 |
| 1.0 | % | | 1,785 |
| 1.0 | % | | 1,570 |
| 0.8 | % | | 4,003 |
| 1.0 | % | | 3,606 |
| 1.0 | % |
| Adjustment for restructuring and impairment charges | (20 | ) | 0.0 | % | | 715 |
| 0.4 | % | | — |
| — | % | | 695 |
| 0.0 | % | | — |
| — | % |
| Adjustment for charges associated with acquisitions | 1,301 |
| 0.5 | % | | 1,083 |
| 0.7 | % | | 1,202 |
| 0.7 | % | | 2,384 |
| 0.6 | % | | 2,410 |
| 0.6 | % |
NON-GAAP GROSS PROFIT | $ | 96,213 |
| 41.7 | % | | $ | 62,633 |
| 35.3 | % | | $ | 59,491 |
| 31.3 | % | | 158,846 |
| 38.9 | % | | 101,507 |
| 27.1 | % |
| | | | | | | | | | | | | | | | | |
GAAP OPERATING EXPENSES | $ | 85,317 |
| 37.0 | % | | $ | 79,033 |
| 44.5 | % | | $ | 73,096 |
| 38.4 | % | | $ | 164,350 |
| 40.3 | % | | $ | 146,408 |
| 39.1 | % |
| Adjustment for stock based compensation charges | (5,287 | ) | (2.3 | )% | | (4,805 | ) | (2.7 | )% | | (5,623 | ) | (3.0 | )% | | (10,092 | ) | (2.5 | )% | | (10,610 | ) | (2.8 | )% |
| Adjustment for restructuring and impairment charges | 52 |
| 0.0 | % | | (1,080 | ) | (0.6 | )% | | — |
| — | % | | (1,028 | ) | (0.3 | )% | | — |
| — | % |
| Adjustment for charges associated with acquisitions | (8,124 | ) | (3.5 | )% | | (2,200 | ) | (1.2 | )% | | 2,108 |
| 1.2 | % | | (10,324 | ) | (2.4 | )% | | 1,794 |
| 0.5 | % |
NON-GAAP OPERATING EXPENSES | $ | 71,958 |
| 31.2 | % | | $ | 70,948 |
| 40.0 | % | | $ | 69,581 |
| 36.6 | % | | $ | 142,906 |
| 35.1 | % | | $ | 137,592 |
| 36.8 | % |
| | | | | | | | | | | | | | | | | |
GAAP OPERATING INCOME (LOSS) | $ | 7,397 |
| 3.2 | % | | $ | (19,983 | ) | (11.3 | )% | | $ | (16,377 | ) | (8.6 | )% | | $ | (12,586 | ) | (3.1 | )% | | $ | (50,917 | ) | (13.6 | )% |
| Adjustment for stock based compensation charges | 7,505 |
| 3.3 | % | | 6,590 |
| 3.7 | % | | 7,193 |
| 3.8 | % | | 14,095 |
| 3.5 | % | | 14,216 |
| 3.8 | % |
| Adjustment for restructuring and impairment charges | (72 | ) | (0.1 | )% | | 1,795 |
| 1.0 | % | | — |
| — | % | | 1,723 |
| 0.4 | % | | — |
| — | % |
| Adjustment for charges associated with acquisitions | 9,425 |
| 4.1 | % | | 3,283 |
| 1.9 | % | | (906 | ) | (0.5 | )% | | 12,708 |
| 3.1 | % | | 616 |
| 0.2 | % |
NON-GAAP OPERATING INCOME (LOSS) | $ | 24,255 |
| 10.5 | % | | $ | (8,315 | ) | (4.7 | )% | | $ | (10,090 | ) | (5.3 | )% | | $ | 15,940 |
| 3.9 | % | | $ | (36,085 | ) | (9.6 | )% |
| | | | | | | | | | | | | | | | | |
GAAP NET INCOME (LOSS) | $ | 5,210 |
| 2.3 | % | | $ | (19,069 | ) | (10.7 | )% | | $ | (14,885 | ) | (7.8 | )% | | $ | (13,859 | ) | (3.4 | )% | | $ | (42,834 | ) | (11.4 | )% |
| Adjustment for stock based compensation charges | 7,505 |
| 3.3 | % | | 6,590 |
| 3.7 | % | | 7,193 |
| 3.8 | % | | 14,095 |
| 3.5 | % | | 14,216 |
| 3.8 | % |
| Adjustment for restructuring and impairment charges | (72 | ) | 0.0 | % | | 1,795 |
| 1.0 | % | | — |
| — | % | | 1,723 |
| 0.4 | % | | — |
| — | % |
| Adjustment for impairment (recovery) of investment | 515 |
| 0.2 | % | | — |
| — | % | | (421 | ) | (0.2 | )% | | 515 |
| 0.1 | % | | (421 | ) | (0.1 | )% |
| Adjustment for non-cash tax expense (benefit) | 803 |
| 0.3 | % | | (2,190 | ) | (1.2 | )% | | (2,413 | ) | (1.4 | )% | | (1,387 | ) | (0.2 | )% | | (10,725 | ) | (2.9 | )% |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjustment for charges associated with acquisitions | 9,643 |
| 4.1 | % | | 3,510 |
| 1.9 | % | | (421 | ) | (0.2 | )% | | 13,153 |
| 3.2 | % | | 1,591 |
| 0.4 | % |
NON-GAAP NET INCOME (LOSS) | $ | 23,604 |
| 10.2 | % | | $ | (9,364 | ) | (5.3 | )% | | $ | (10,947 | ) | (5.8 | )% | | $ | 14,240 |
| 3.6 | % | | $ | (38,173 | ) | (10.2 | )% |
| | | | | | | | | | | | | | | | | |
GAAP DILUTED EARNINGS (LOSS) PER SHARE | 0.03 |
| | | $ | (0.12 | ) | | | $ | (0.09 | ) | | | $ | (0.08 | ) | | | (0.27 | ) | |
| Adjustment for stock based compensation charges | 0.04 |
| | | 0.04 |
| | | 0.04 |
| | | 0.08 |
| | | 0.09 |
| |
| Adjustment for restructuring and impairment charges | (0.00 | ) | | | 0.01 |
| | | — |
| | | 0.01 |
| | | — |
| |
| Adjustment for impairment (recovery) of investment | 0.00 |
| | | — |
| | | 0.00 |
| | | 0.00 |
| | | 0.00 |
| |
| Adjustment for non-cash tax expense (benefit) | 0.01 |
| | | (0.01 | ) | | | (0.02 | ) | | | (0.01 | ) | | | (0.07 | ) | |
| Adjustment for charges associated with acquisitions | 0.05 |
| | | 0.02 |
| | | 0.00 |
| | | 0.08 |
| | | 0.01 |
| |
NON-GAAP DILUTED EARNINGS (LOSS) PER SHARE | $ | 0.13 |
| | | $ | (0.06 | ) | | | $ | (0.07 | ) | | | $ | 0.08 |
| | | $ | (0.24 | ) | |
| | | | | | | | | | | | | | | | | |
Our earnings release contains forward looking estimates of non-GAAP gross margin and loss per share for the third quarter of 2014. We provide these non-GAAP measures on a prospective basis for the same reasons that we provide them to investors on a historical basis. The following table provides a reconciliation of GAAP gross margin and loss per share to non-GAAP gross margin and earnings per share anticipated for the third quarter of 2014 based on the mid-point of guidance.
|
| | | | | | |
Forward Looking Q3 GAAP Gross Margin | 42.0 | % |
| Adjustment for stock based compensation charges | 1.0 | % |
| Adjustment for charges associated with acquisitions | 1.0 | % |
Forward Looking Q3 non-GAAP Gross Margin | | 44.0 | % |
| | | | |
Forward Looking Q3 GAAP Operating Expenses (in millions) | $ | 82.7 |
|
| Adjustment for stock based compensation charges | (5.0 | ) |
| Adjustment for charges associated with acquisitions | (7.7 | ) |
Forward Looking Q3 non-GAAP Operating Expenses | $ | 70.0 |
|
| | | | |
Forward Looking Q3 GAAP Net Earnings per Share | $ | 0.10 |
|
| Adjustment for stock based compensation charges | 0.04 |
|
| Adjustment for non-cash tax expense | | 0.02 |
|
| Adjustment for charges associated with acquisitions | 0.08 |
|
Forward Looking Q3 non-GAAP Net Earnings per Share | $ | 0.24 |
|