EXHIBIT 99.1
[DIEBOLD LOGO] NEWSrelease
We won't rest.
Media contact: Investor contact:
Mike Jacobsen John Kristoff
+1 330 490 3796 +1 330 490 5900
jacobsm1@diebold.com kristoj@diebold.com
FOR IMMEDIATE RELEASE:
January 31, 2006
DIEBOLD REPORTS FOURTH QUARTER AND YEAR-END FINANCIAL RESULTS
- - Strong fourth-quarter revenue growth of 14.9 percent versus prior year
- - GAAP earnings per share of $.21, or $.65* excluding restructuring charges
and special items
- - Restructuring efforts on track with full-year charges of $.37 per share
NORTH CANTON, Ohio - Diebold, Incorporated (NYSE: DBD) today reported fourth
quarter 2005 revenue from continuing operations of $817.6 million, up 14.9
percent from the fourth quarter of 2004. Net income for the fourth quarter was
$14.6 million, compared to net income of $62.8 million in the fourth quarter of
2004. Diluted earnings per share were $.21 compared to $.87 per share in the
fourth quarter of 2004.
Included in the fourth quarter 2005 reported results were restructuring charges
of $.20 per share resulting from plant restructuring, associate voluntary early
retirement and other severance costs. In addition, the company has established a
$.10 per share reserve against deferred tax assets primarily associated with its
European operations and has reserved $.14 per share related to approximately $32
million in Diebold Election Systems trade receivables from two counties.
Excluding the impact of these items*, diluted earnings per share in the fourth
quarter would have been $.65, within the guidance of $.63 to $.73 per share
provided on October 26, 2005.
As previously announced on July 5, 2005, the company sold its campus card
systems division. As a result, the financial results from this business have
been classified as a discontinued operation.
BUSINESS REVIEW
"Since taking over as CEO in December, I have met with many customers and
employees around the world. Our brand remains strong and we have solid customer
relationships on which to build. Further, the passion, dedication and resolve
amongst our employees to improve our business is pervasive," said Thomas W.
Swidarski, president and chief executive officer. "Over the past six weeks, I
have identified several areas within the business that need more focus. My
intent is to bolster our investment in these areas as quickly as possible.
*See accompanying notes for non-GAAP measures.
(more)
PAGE 2/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
"We have devised a multi-year profit improvement plan that encompasses
significant cost reduction as well as improved pricing. This plan entails
eliminating more than $100 million from our cost structure within three years.
Elements of this plan include streamlining our critical processes, significantly
improving our order-to-cash cycle, and optimizing our supply chain and
manufacturing footprint. We have already made some organizational changes to
address these areas. We have combined procurement, manufacturing engineering and
production operations in a single group, focused specifically on improving our
global supply chain and shortening customer lead times. Also, the planned sale
of our Sumter, S.C., manufacturing facility is one more step toward executing
our plan and achieving our cost-improvement goals."
Swidarski continued, "We have combined our development organization with our
global service operations to bring our product engineering processes closer to
our customers, with the goal of providing a complete product and service
solution better tailored to customer needs. These organizational changes drive
greater accountability across the organization and bring a stronger focus on the
customer experience, resulting in a greater value proposition to our customers.
"In 2006, we will streamline our ERP software implementation to provide greater
visibility into our operations and help us to better manage our supply chain. We
are continuing to evaluate our management structure, current lines of business
and planned investments into new businesses to ensure they are strategically
aligned with the future direction of our company."
Kevin J. Krakora, vice president and chief financial officer, stated, "While
2005 was very challenging, during the fourth quarter we began taking the steps
necessary to bring more stability to the business. We've improved our
forecasting processes and have made changes to our finance organization to
further strengthen the financial controls and processes we have in place.
Despite the progress we've made in addressing our operational issues,
significant work remains. Therefore, 2006 will be a transitional year requiring
focus and investment in key areas of our operations, as we take the steps
necessary to return Diebold to acceptable levels of profitability in 2007 and
beyond."
FOURTH QUARTER ORDERS (CONSTANT CURRENCY)
Total orders for financial self-service and security products and services were
up in the mid-single digit range from the prior year period. Financial
self-service orders were down in the low single-digit range, with solid order
growth in EMEA and Asia Pacific offset by a decline in North America in the
high-single digit range. Security orders increased in the low double-digit
range.
REVENUE
Total revenue for the quarter was up 14.9 percent, led by election systems,
which was up more than $56 million compared to the fourth quarter of 2004.
Financial self-service revenue was up 1.6 percent in the quarter with EMEA
providing strong growth offset by lower revenue in the Americas, including
decreases in Brazil and the regional bank market in the United States. During
the quarter, the net positive currency impact was approximately $11.1 million,
or 1.6 percent versus the comparable period in the prior year. The positive
currency impact on revenue was due to the year-over-year strengthening of the
Brazilian real, partially offset by the weakening of the euro.
(more)
PAGE 3/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
The company became aware late last night of a possible adjustment relative to
the recognition of certain election systems revenue in the fourth quarter of
2005. The company has not had adequate time to properly review this issue;
therefore, the financial results contained in this release do not reflect the
effect of any possible adjustment that may be necessary. In the event that an
adjustment is necessary, the effect on revenue is preliminarily estimated to be
in the range of $2 million to $10 million, which would be recognized in late
periods.
GROSS MARGIN
Total gross margin for the quarter was 23.6 percent, compared to 27.9 percent in
the fourth quarter 2004. Included in total cost of sales in the fourth quarter
2005 were approximately $3.6 million of restructuring charges, which adversely
affected total gross margin comparison.
Product gross margin was 26.4 percent, compared to 29.8 percent in the fourth
quarter 2004. Included in product cost of sales in the fourth quarter of 2005
were approximately $2.2 million of restructuring charges, which adversely
affected product gross margin by 0.5 percentage points. Unfavorable sales mix,
driven by a lower mix of revenue from the higher-margin North America regional
bank market and increased security sales, which carry a lower margin, adversely
impacted product gross margin. Additionally, manufacturing and supply chain
inefficiencies and higher energy costs also contributed to product gross margin
erosion.
Service gross margin was 19.8 percent, compared to 25.8 percent in the fourth
quarter 2004. Included in the service cost of sales in the fourth quarter of
2005 were approximately $1.4 million of restructuring charges, which adversely
affected service gross margin by 0.4 percentage points. Lower pricing levels and
higher product maintenance, fuel and pension costs adversely affected gross
margin.
INCOME FROM CONTINUING OPERATIONS
Income from continuing operations was 1.8 percent of revenue compared to 8.7
percent in the fourth quarter 2004. The decline in net income as a percent of
revenue was due to lower gross profit margins, increased operating expense and a
higher effective tax rate. The increase in operating expense was the result of
$14.4 million of restructuring charges and a $15.5 million charge related to
approximately $32 million in Diebold Election Systems trade receivables from two
counties. The increase in effective tax rate was primarily due to $7.0 million
reserved against deferred tax assets.
BALANCE SHEET, CASH FLOW AND SHARE REPURCHASE HIGHLIGHTS
The company's net debt* was $241.9 million at December 31, 2005 compared to
$87.3 million at December 31, 2004. The $154.6 million increase in net debt*
over the last 12 months was principally due to free cash flow of $53.3 million
plus the proceeds from the sale of the campus card business for $29.3 million,
offset by share repurchases of $138.2 million, dividends of $57.8 million, $27.7
million used for acquisitions, $9.3 million in currency exchange impact, and
$4.2 million invested in other assets.
In the fourth quarter, free cash flow* decreased by $105.4 million, moving from
free cash flow* of $167.8 million in the fourth quarter of 2004 to $62.4 million
in the fourth quarter of 2005. The decrease in free cash flow* was due
principally to an increase in accounts receivable, which adversely affected
fourth quarter cash flow by $115.3 million. Days sales outstanding (DSO) were 66
days at December 31, 2005, compared to 63 days at December 31, 2004. DSO
improved sequentially by 12 days in the fourth quarter in 2005 compared with a
22-day sequential improvement during the same period in 2004. The 10-day
difference in DSO improvement benefited the 2004 fourth quarter by $111 million
of cash flow. The DSO at December 31, 2005 was adversely affected by three days
due to deterioration in accounts receivables collections in EMEA. This
deterioration was due in large part to an enterprise resource planning (ERP)
software implementation in that division, which delayed the processing and
mailing of customer invoices. Inventory turns improved slightly to 5.8 turns at
December 31, 2005 from 5.3 turns at December 31, 2004.
*See accompanying notes for non-GAAP measures.
(more)
PAGE 4/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
In the fourth quarter 2005, Diebold repurchased 1,536,929 shares of the
company's common stock under its repurchase plan. For the twelve months ended
December 31, 2005, Diebold repurchased 3,271,419 shares of its common stock
under its repurchase plan. The company can repurchase an additional 4.5 million
shares under previous authorizations by its board of directors.
In addition, the company is in the process of securing fixed-rate long-term
financing of $225 million to $275 million to take advantage of attractive rates
and provide funding for opportunities such as share repurchases. The company
anticipates completing this transaction and receiving the funding before the end
of the first quarter 2006, subject to market and other conditions.
STOCK OPTION AND RESTRICTED STOCK EXPENSE
As permitted under SFAS No. 123, "Accounting for Stock-Based Compensation," the
company provides quarterly and annual disclosures of the impact to earnings per
share if stock options were expensed. The company estimates that if stock
options were expensed in accordance with SFAS No. 123 for the full year 2005,
the impact would be approximately $.06 per share.
On December 15, 2004, the Financial Accounting Standards Board (FASB) issued
Statement 123R, "Share-Based Payment," which now requires companies to measure
compensation costs for all share-based payments (including employee stock
options) at fair value. The company will implement this standard in the first
quarter 2006. The company is in the process of completing its analysis of the
impact of adoption of Statement 123R. Diebold estimates the impact of expensing
stock options in 2006 will be approximately $.07 per share.
RESTRUCTURING
The company incurred fourth quarter restructuring charges of $.20 per share and
full-year 2005 restructuring charges of $.37 per share. These charges included
plant restructuring, associate voluntary early retirement and other severance
costs.
As part of its multi-year profit improvement plan, the company anticipates
further restructuring actions in 2006. While plans for some specific actions
have not been finalized, the company has identified an additional $.12 per share
in restructuring charges primarily associated with the consolidation of global
R&D facilities and other planned service consolidations. In addition, further
restructuring actions in 2006, which have yet to be identified, could reach or
exceed the total restructuring charges incurred in 2005 of $.37 per share.
(more)
PAGE 5/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
OUTLOOK
The following statements are based on current expectations. These statements are
forward-looking and actual results may differ materially. These statements do
not include the potential impact of any future mergers, acquisitions, disposals
or other business combinations.
FULL-YEAR 2006 OUTLOOK
Expectations for the full-year 2006 include:
- Revenue growth of 0 to 2 percent
- Financial self-service revenue expected to be flat.
- Security revenue growth of 6 to 8 percent.
- Election systems revenue is anticipated to be in the
range of $100 to $125 million.
- Brazilian lottery systems revenue of $30 to $35 million.
- Earnings per share
EPS - GAAP $1.56 - $1.71
Identified restructuring actions $ .12 - $ .12
Stock option expense $ .07 - $ .07
-------------
EPS - Non-GAAP, excluding identified restructuring and stock option expense $1.75 - $1.90
=============
- Free cash flow* including identified restructuring actions is
expected to be $170 to $200 million.
Moving forward, Diebold will be providing its guidance only for annual periods,
and will no longer provide such guidance for quarterly periods. Management
believes that annual guidance is the most meaningful measure of the company's
long-term performance.
FINANCIAL INFORMATION
Thomas W. Swidarski and Kevin J. Krakora will discuss the company's financial
performance during a conference call today at 10:00 a.m. (ET). Access is
available from Diebold's Web site at www.diebold.com. The replay can also be
accessed on the site for up to three months after the call.
(more)
PAGE 6/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
FULL-YEAR OPERATING MARGIN SUMMARY FROM CONTINUING OPERATIONS
(non-GAAP,excluding restructuring and special items)*
2005 2004 % CHANGE
--------- --------- --------
FINANCIAL SELF SERVICE
REVENUE 1,771,060 1,697,202 4.3%
OPERATING PROFIT 171,863 244,508
OPERATING MARGIN 9.7% 14.4%
SECURITY SOLUTIONS
REVENUE 661,612 569,874 16.1%
OPERATING PROFIT 41,034 36,685
OPERATING MARGIN 6.2% 6.4%
ELECTION SYSTEMS/LOTTERY
REVENUE 161,335 90,032 79.2%
OPERATING PROFIT (LOSS) 15,458 (7,713)
OPERATING MARGIN 9.6% -8.6%
TOTAL
REVENUE 2,594,007 2,357,108 10.1%
OPERATING PROFIT* 228,355 273,480
OPERATING MARGIN 8.8% 11.6%
*See accompanying notes for non-GAAP measures.
(more)
PAGE 7/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
REVENUE SUMMARY BY PRODUCT, SERVICE AND GEOGRAPHIC AREA
REVENUE SUMMARY BY PRODUCT AND SERVICE SOLUTIONS
(IN THOUSANDS -- QUARTER ENDED DEC. 31, 2005)
% CHANGE
% CHANGE CONSTANT
2005 2004 GAAP CURRENCY*
-------- -------- -------- ---------
FINANCIAL SELF-SERVICE
PRODUCTS $298,910 $281,322 6.3% 3.9%
SERVICES 238,438 247,436 -3.6% -5.4%
-------- -------- ------ -----
TOTAL FIN. SELF-SERVICE 537,348 528,758 1.6% -0.5%
SECURITY SOLUTIONS
PRODUCTS 81,781 90,623 -9.8% -9.7%
SERVICES 108,453 78,577 38.0% 37.8%
-------- -------- ------ -----
TOTAL SECURITY 190,234 169,200 12.4% 12.4%
-------- -------- ------ -----
TOTAL FIN. SELF-SERVICE & SECURITY 727,582 697,958 4.2% 2.6%
ELECTION SYSTEMS
PRODUCTS 64,685 7,776 731.9% 731.9%
SERVICES 5,624 5,822 -3.4% -3.4%
-------- -------- ------ -----
TOTAL ELECTION SYSTEMS 70,309 13,598 417.1% 417.1%
BRAZILIAN LOTTERY SYSTEMS 19,683 - N/A N/A
-------- -------- ------ -----
TOTAL REVENUE FROM CONTINUING OPERATIONS $817,574 $711,556 14.9% 13.1%
-------- -------- ------ -----
REVENUE SUMMARY BY GEOGRAPHIC AREA
(IN THOUSANDS -- QUARTER ENDED DEC. 31, 2005)
% CHANGE CONSTANT
2005 2004 GAAP CURRENCY
-------- -------- -------- --------
THE AMERICAS
FINANCIAL SELF-SERVICE SOLUTIONS $326,144 $346,307 -5.8% -10.2%
SECURITY SOLUTIONS 175,453 162,252 8.1% 8.0%
-------- -------- ------ -----
SUBTOTAL 501,597 508,559 -1.4% -4.6%
ELECTION SYSTEMS 70,309 13,598 417.1% 417.1%
LOTTERY 19,683 - N/A N/A
-------- -------- ------ -----
TOTAL AMERICAS 591,589 522,157 13.3% 9.7%
ASIA PACIFIC
FINANCIAL SELF-SERVICE SOLUTIONS 82,012 79,118 3.7% 2.9%
SECURITY SOLUTIONS 9,493 6,947 36.6% 39.5%
-------- -------- ------ -----
TOTAL ASIA PACIFIC 91,505 86,065 6.3% 5.8%
EUROPE, MIDDLE EAST, AFRICA
FINANCIAL SELF-SERVICE SOLUTIONS 129,192 103,334 25.0% 33.2%
SECURITY SOLUTIONS 5,288 - N/A N/A
-------- -------- ------ -----
TOTAL EUROPE, MIDDLE EAST, AFRICA 134,480 103,334 30.1% 38.7%
-------- -------- ------ -----
TOTAL REVENUE FROM CONTINUING OPERATIONS $817,574 $711,556 14.9% 13.1%
======== ======== ====== =====
*See accompanying notes for non-GAAP measures.
(more)
PAGE 8/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
NOTES FOR NON-GAAP MEASURES
1. Reconciliation of GAAP EPS to non-GAAP measures:
NINE MONTHS 2005 ACTUAL Q4 ACTUAL 2005
---------------- --------- -----------
EPS Continuing Operations $ 1.02 $ 0.21 $ 1.23
EPS Discontinued Operations 0.19 0.00 0.19
Total EPS (GAAP) $ 1.21 $ 0.21 $ 1.42
-------- -------- --------
Gain on Sale of Discontinued Operations (0.18) (0.00) (0.18)
Restructuring Charges 0.17 0.20 0.37
Other Special Items 0.08 0.24 0.32
Operating EPS (Non-GAAP) $ 1.28 $ 0.65 $ 1.93
======== ======== ========
The company believes excluding these items provides meaningful
insight into the ongoing performance of its operations. The sums of
the quarterly and nine-month figures may not equal the full-year
figures due to rounding or differences in the weighted-average
number of shares outstanding during the respective periods.
2. Constant currency is used to depict order and GAAP revenue growth in
local currency without the benefit or detriment occurring from
currency fluctuations.
3. Reconciliation of GAAP operating profit to non-GAAP measure
2005 % OF REVENUE
-------- ------------
Operating Profit (GAAP) $168,227 6.5%
Restructuring charges 36,464 1.4%
Special items 23,664 0.9%
-------- ---
Operating Profit (non-GAAP) $228,355 8.8%
The company believes excluding these items provides meaningful
insight into the ongoing performance of its operations.
4. Free cash flow/(use) is calculated as follows:
TWELVE TWELVE
MONTHS MONTHS
Q4 2005 Q4 2004 ENDED 2005 ENDED 2004
--------- --------- ---------- ----------
Net cash provided by operating activities (GAAP measure) $ 72,576 $ 186,210 $ 116,080 $ 232,648
Capital expenditures (8,628) (14,693) (48,595) (50,200)
Rotable spares expenditures (1,529) (3,731) (14,151) (11,038)
--------- --------- ---------- ---------
Free cash flow/(use) (non-GAAP measure) $ 62,419 $ 167,786 $ 53,334 $ 171,410
========= ========= ========== =========
The company believes that free cash flow is a meaningful indicator
of cash generated for discretionary purposes.
5. Net (debt) is calculated as follows:
DECEMBER 31, SEPTEMBER 30, DECEMBER 31,
2005 2005 2004
------------ ------------- ------------
Cash, cash equivalents and other investments (GAAP measure) $ 260,785 $ 202,622 $ 215,699
Less Industrial development revenue bonds and other (13,450) (13,450) (13,500)
Less Notes payable (489,194) (411,012) (289,510)
--------- --------- ---------
Net (debt) (non-GAAP measure) $(241,859) $(221,840) $ (87,311)
========= ========= =========
Given the significant cash, cash equivalents and other investments
on the balance sheet, a meaningful debt calculation is to net cash
against outstanding debt.
(more)
PAGE 9/DIEBOLD ANNOUNCES FOURTH QUARTER RESULTS
FORWARD-LOOKING STATEMENTS
In this press release, statements that are not reported, financial results
or other historical information are "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking
statements give current expectations or forecasts of future events and are not
guarantees of future performance. These forward-looking statements relate to,
among other things, the company's future operating performance, the company's
share of new and existing markets, the company's short- and long-term revenue
and earnings growth rates, the company's implementation of cost-reduction
initiatives and measures to improve pricing. The use of the words "believes,"
"anticipates," "expects," "intends" and similar expressions is intended to
identify forward-looking statements that have been made and may in the future be
made by or on behalf of the company. Although the company believes that these
forward-looking statements are based upon reasonable assumptions regarding,
among other things, the economy, its knowledge of its business, and on key
performance indicators that impact the company, these forward-looking statements
involve risks, uncertainties and other factors that may cause actual results to
differ materially from those expressed in or implied by the forward-looking
statements. The company is not obligated to update forward-looking statements,
whether as a result of new information, future events or otherwise.
Readers are cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date hereof. Some of the risks,
uncertainties and other factors that could cause actual results to differ
materially from those expressed in or implied by the forward-looking statements
include, but are not limited to:
- - competitive pressures, including pricing pressures and technological
developments;
- - changes in the company's relationships with customers, suppliers,
distributors and/or partners in its business ventures;
- - changes in political, economic or other factors such as currency exchange
rates, inflation rates, recessionary or expansive trends, taxes and
regulations and laws affecting the worldwide business in each of the
company's operations, including Brazil, where a significant portion of the
company's revenue is derived;
- - acceptance of the company's product and technology introductions in the
marketplace;
- - unanticipated litigation, claims or assessments;
- - the company's ability to reduce costs and expenses and improve internal
operating efficiencies;
- - the company's ability to successfully implement measures to improve
pricing;
- - variations in consumer demand for financial self-service technologies,
products and services;
- - challenges raised about reliability and security of the company's election
systems products, including the risk that such products will not be
certified for use or will be decertified;
- - changes in laws regarding the company's election systems products and
services;
- - potential security violations to the company's information technology
systems; and
- - the company's ability to achieve benefits from its cost-reduction
initiatives and other strategic changes.
Diebold, Incorporated is a global leader in providing integrated self-service
delivery and security systems and services. Diebold employs more than 14,000
associates with representation in nearly 90 countries worldwide and is
headquartered in Canton, Ohio, USA. Diebold reported revenue of $2.6 billion in
2005 and is publicly traded on the New York Stock Exchange under the symbol
`DBD.' For more information, visit the company's Web site at www.diebold.com.
# # #
PR/xxxx
DIEBOLD, INCORPORATED
CONDENSED CONSOLIDATED INCOME STATEMENTS
(IN THOUSANDS EXCEPT EARNINGS PER SHARE)
THREE MONTHS ENDED DECEMBER 31
------------------------------
RESTATED
2005 2004
---------- ---------
NET SALES
PRODUCT $ 465,059 $ 379,722
SERVICE 352,515 331,834
--------- ---------
TOTAL 817,574 711,556
COST OF GOODS
PRODUCT 342,251 266,467
SERVICE 282,758 246,382
--------- ---------
TOTAL 625,009 512,849
GROSS PROFIT 192,565 198,707
PERCENT OF NET SALES 23.6% 27.9%
OPERATING EXPENSES
SELLING, GENERAL AND ADMINISTRATIVE 130,098 93,312
RESEARCH, DEVELOPMENT AND ENGINEERING 16,958 14,626
--------- ---------
TOTAL 147,056 107,938
PERCENT OF NET SALES 18.0% 15.2%
OPERATING PROFIT 45,509 90,769
PERCENT OF NET SALES 5.6% 12.8%
OTHER EXPENSE AND MINORITY INTEREST, NET (9,661) (958)
--------- ---------
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES 35,848 89,811
PERCENT OF NET SALES 4.4% 12.6%
TAXES ON INCOME (21,235) (27,587)
EFFECTIVE TAX RATE 59.2% 30.7%
INCOME FROM CONTINUING OPERATIONS $ 14,613 $ 62,224
--------- ---------
PERCENT OF NET SALES 1.8% 8.7%
DISCONTINUED OPERATIONS
INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX $ - $ 546
GAIN ON SALE OF DISCONTINUED OPERATIONS, NET OF TAX - -
--------- ---------
INCOME FROM DISCONTINUED OPERATIONS $ - $ 546
--------- ---------
NET INCOME $ 14,613 $ 62,770
========= =========
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING 69,198 71,485
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING 69,310 72,036
BASIC EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 0.21 $ 0.87
BASIC EARNINGS PER SHARE FROM DISCONTINUED OPERATIONS $ - 0.01
--------- ---------
TOTAL BASIC EARNINGS PER SHARE $ 0.21 $ 0.88
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 0.21 $ 0.86
DILUTED EARNINGS PER SHARE FROM DISCONTINUED OPERATIONS $ - 0.01
--------- ---------
TOTAL DILUTED EARNINGS PER SHARE $ 0.21 $ 0.87
CONDENSED CONSOLIDATED INCOME STATEMENTS
(IN THOUSANDS EXCEPT EARNINGS PER SHARE)
TWELVE MONTHS ENDED DECEMBER 31
--------------------------------
RESTATED
2005 2004
----------- -----------
NET SALES
PRODUCT $ 1,300,377 $ 1,158,340
SERVICE 1,293,630 1,198,768
----------- -----------
TOTAL 2,594,007 2,357,108
COST OF GOODS
PRODUCT 952,321 789,287
SERVICE 1,009,246 898,925
----------- -----------
TOTAL 1,961,567 1,688,212
GROSS PROFIT 632,440 668,896
PERCENT OF NET SALES 24.4% 28.4%
OPERATING EXPENSES
SELLING, GENERAL AND ADMINISTRATIVE 403,804 336,657
RESEARCH, DEVELOPMENT AND ENGINEERING 60,409 58,759
----------- -----------
TOTAL 464,213 395,416
PERCENT OF NET SALES 17.9% 16.8%
OPERATING PROFIT 168,227 273,480
PERCENT OF NET SALES 6.5% 11.6%
OTHER EXPENSE AND MINORITY INTEREST, NET (23,018) (8,031)
----------- -----------
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES 145,209 265,449
PERCENT OF NET SALES 5.6% 11.3%
TAXES ON INCOME (58,095) (83,640)
EFFECTIVE TAX RATE 40.0% 31.5%
INCOME FROM CONTINUING OPERATIONS $ 87,114 $ 181,809
----------- -----------
PERCENT OF NET SALES 3.4% 7.7%
DISCONTINUED OPERATIONS
INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX $ 909 $ 1,988
GAIN ON SALE FROM DISCONTINUED OPERATIONS, NET OF TAX 12,933 -
----------- -----------
INCOME FROM DISCONTINUED OPERATIONS $ 13,842 $ 1,988
----------- -----------
NET INCOME $ 100,956 $ 183,797
=========== ===========
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING 70,577 72,000
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING 70,966 72,534
BASIC EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 1.23 $ 2.52
BASIC EARNINGS PER SHARE FROM DISCONTINUED OPERATIONS 0.20 0.03
----------- -----------
TOTAL BASIC EARNINGS PER SHARE $ 1.43 $ 2.55
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 1.23 $ 2.50
DILUTED EARNINGS PER SHARE FROM DISCONTINUED OPERATIONS 0.19 0.03
----------- -----------
TOTAL DILUTED EARNINGS PER SHARE $ 1.42 $ 2.53
DIEBOLD, INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
RESTATED
DECEMBER 31, 2005 DECEMBER 31, 2004
----------------- -----------------
ASSETS
CURRENT ASSETS
CASH AND CASH EQUIVALENTS $ 207,900 $ 184,045
SHORT-TERM INVESTMENTS 52,885 31,654
TRADE RECEIVABLES, NET 691,690 583,658
INVENTORIES 341,212 322,293
OTHER CURRENT ASSETS 123,635 112,982
---------- ----------
TOTAL CURRENT ASSETS 1,417,322 1,234,632
SECURITIES AND OTHER INVESTMENTS 54,154 52,248
PROPERTY, PLANT AND EQUIPMENT, NET 276,966 268,090
GOODWILL 388,890 412,625
OTHER ASSETS 205,059 167,957
---------- ----------
$2,342,391 $2,135,552
---------- ----------
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
NOTES PAYABLE $ 34,472 $ 289,510
ACCOUNTS PAYABLE 180,709 140,324
OTHER CURRENT LIABILITIES 382,760 310,356
---------- ----------
TOTAL CURRENT LIABILITIES 597,941 740,190
LONG-TERM NOTES PAYABLE 454,722 -
LONG-TERM LIABILITIES 134,554 146,454
TOTAL SHAREHOLDERS' EQUITY 1,155,174 1,248,908
---------- ----------
$2,342,391 $2,135,552
---------- ----------
DIEBOLD, INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
TWELVE MONTHS ENDED
---------------------------------------------
RESTATED
DECEMBER 31, 2005 DECEMBER 31, 2004
----------------- -----------------
CASH FLOW FROM OPERATING ACTIVITIES:
NET INCOME FROM CONTINUING OPERATIONS $ 100,956 $ 183,797
ADJUSTMENTS TO RECONCILE NET INCOME TO CASH
PROVIDED BY OPERATING ACTIVITIES:
NET INCOME FROM DISCONTINUED OPERATIONS (909) (1,988)
DEPRECIATION AND AMORTIZATION 76,239 74,983
DEFERRED INCOME TAXES 4,346 28,486
GAIN ON SALE OF DISCONTINUED OPERATIONS (20,290) -
LOSS ON SALE OF ASSETS, NET 5,327 412
MINORITY SHARE OF INCOME 6,829 7,718
CASH PROVIDED (USED) BY CHANGES IN CERTAIN ASSETS
AND LIABILITIES:
TRADE RECEIVABLES (112,386) 2,293
INVENTORIES (23,110) (52,430)
ACCOUNTS PAYABLE 39,482 17,321
CERTAIN OTHER ASSETS AND LIABILITIES 39,596 (27,944)
--------- ---------
NET CASH PROVIDED BY OPERATING ACTIVITIES 116,080 232,648
CASH FLOW FROM INVESTING ACTIVITIES:
PROCEEDS FROM SALE OF DISCONTINUED OPERATIONS 29,350 -
PAYMENTS FOR ACQUISITIONS, NET OF CASH ACQUIRED (27,701) (62,224)
NET INVESTMENT ACTIVITY (20,829) (27,739)
CAPITAL EXPENDITURES (48,595) (50,200)
ROTABLE SPARES EXPENDITURES (14,151) (11,038)
INCREASE IN CERTAIN OTHER ASSETS (38,118) (33,111)
--------- ---------
NET CASH USED BY INVESTING ACTIVITIES (120,044) (184,312)
CASH FLOW FROM FINANCING ACTIVITIES:
DIVIDENDS PAID (57,770) (53,240)
NET BORROWINGS ON SHORT TERM BORROWINGS 214,541 79,688
REPURCHASE TREASURY SHARES (138,208) (71,897)
OTHER FINANCING ACTIVITIES 8,657 7,878
--------- ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES 27,220 (37,571)
EFFECT OF EXCHANGE RATE CHANGES ON CASH 599 3,329
--------- ---------
INCREASE IN CASH AND CASH EQUIVALENTS 23,855 14,094
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD 184,045 169,951
--------- ---------
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD $ 207,900 $ 184,045
========= =========