[February 24, 2015] |
|
Ixia Announces Preliminary 2014 Fourth Quarter and Full Year Results
Ixia (Nasdaq:XXIA) today reported its preliminary financial
results for the fourth quarter and year ended December 31, 2014.
Total revenue for the 2014 fourth quarter is expected to be $127.2
million, compared with $120.6 million reported for the 2013 fourth
quarter and $114.0 million reported for the 2014 third quarter. 2014 and
2013 fourth quarter revenue includes $17.8 million and $4.8 million,
respectively, of revenue attributable to Net Optics, Inc. ("Net
Optics"), which we acquired in December 2013.
"Our better than expected revenue was driven by record bookings and
strong demand across our product lines and verticals, including higher
sales of our visibility solutions to service providers," said Bethany
Mayer, Ixia's president and chief executive officer. "We are very
pleased with our execution in the quarter. Looking forward, we will
continue our efforts to transform Ixia into an enabler of Application
Performance and Security Resilience and to diversify and grow our
business while focusing on operational fundamentals and driving
financial discipline."
Total revenue for fiscal year 2014 is expected to be $464.5 million,
compared with $467.3 million reported for fiscal year 2013. The 2014 and
2013 fiscal years include $59.0 million and $4.8 million, respectively,
of revenue attributable to Net Optics.
On a GAAP basis, the company expects to report net income for the 2014
fourth quarter of $286,000, or $0.00 per diluted share, compared with a
net loss of $3.1 million, or $0.04 per diluted share, for the 2013
fourth quarter. The company expects to report a GAAP net loss for fiscal
year 2014 of $41.6 million, or $0.54 per diluted share, compared with
GAAP net income of $11.9 million, or $0.15 per diluted share, for fiscal
year 2013.
Non-GAAP net income for the 2014 fourth quarter is expected to be $15.6
million, or $0.19 per diluted share, compared with non-GAAP net income
of $11.9 million, or $0.15 per diluted share, for the 2013 fourth
quarter. The company expects to report non-GAAP net income for fiscal
year 2014 of $28.2 million, or $0.36 per diluted share, compared with
non-GAAP net income of $56.5 million, or $0.69 per diluted share, for
fiscal year 2013.
Additional non-GAAP information and a reconciliation of our non-GAAP
measures to the most directly comparable GAAP financial measures for the
2014 and 2013 fourth quarters and fiscal years may be found in the
attached financial tables.
Ixia ended the 2014 fourth quarter with approximately $126 million in
cash, cash equivalents and investments, compared with $114 million at
September 30, 2014.
Mayer added, "We are also pleased to announce that a candidate for the
position of senior vice president, global sales has accepted our offer
to join Ixia, and we expect him to start prior to the end of March after
we complete various hiring-related matters."
The company further announced that the completion of its 2014 financial
statements and the related audit will require additional time beyond the
March 2, 2015 due date for the filing with the Securities and Exchange
Commission (the "SEC") of the company's Annual Report on Form 10-K for
the year ended December 31, 2014 (the "2014 Form 10-K"). The company
plans to file with the SEC a Form 12b-25 Notification of Late Filing (a
"Form 12b-25"), which will allow the company an additional 15 calendar
days to timely file its 2014 Form 10-K with the SEC. The company plans
to file its 2014 Form 10-K within such 15-day period (i.e., on or before
March 17, 2015).
Conference Call and Webcast Information
Ixia will host a conference call today at 5:00 p.m. Eastern time for
analysts and investors to discuss its preliminary 2014 fourth quarter
and full year results and its business outlook for the 2015 first
quarter. The call will be open to the public, and interested parties may
listen to the call by dialing (804) 681-3728. A live audio webcast of
the conference call, along with supplemental financial information, will
be accessible from the "Investors" section of the company's web site (http://www.ixiacom.com).
Following the live webcast, an archived version will be available in the
"Investors" section on the Ixia web site for at least 90 days.
Non-GAAP Information
To supplement our consolidated financial results prepared in accordance
with Generally Accepted Accounting Principles ("GAAP"), we have included
certain non-GAAP financial measures in this press release and in the
attachments hereto. Specifically, we have provided non-GAAP financial
measures (i.e., non-GAAP net income and non-GAAP diluted earnings per
share) that exclude certain non-cash and/or non-recurring income and
expense items such as proceeds and expenses from certain legal and
contractual settlements, expenses relating to internal investigations
and any related remediation efforts, the restatement of our financial
statements for the first and second quarters of 2013 and for the six
months ended June 30, 2013, the pending securities class action against
the company and certain of its current and former officers and directors
as well as a shareholder derivative action and an SEC investigation,
stock-based compensation expenses, acquisition and other related costs,
restructuring expenses, the amortization of acquisition-related
intangible assets, and the related income tax effects of these items, as
well as certain other non-cash income tax impacts such as changes in the
valuation allowance recorded against certain deferred tax assets. The
aforementioned items represent income and expense items that may be
difficult to estimate from period to period and/or that we believe are
not directly attributable to the underlying performance of our business
operations. We believe that by excluding these items, our non-GAAP
measures provide supplemental information to both management and
investors that is useful in assessing our core operating performance,
evaluating our ongoing business operations and comparing our results of
operations on a consistent basis from period to period. These non-GAAP
financial measures are provided to enhance the user's overall
understanding of our financial performance. These non-GAAP financial
measures are also used by management to plan and forecast future periods
and to assist management in making operating and strategic decisions.
The presentation of this additional information is not prepared in
accordance with GAAP. The information therefore may not necessarily be
comparable to that of other companies and should be considered as a
supplement to, not a substitute for, or superior to, the corresponding
measures calculated in accordance with GAAP. Investors are encouraged to
review the reconciliations of GAAP to non-GAAP financial measures, which
are included below in the attached financial tables.
Safe Harbor under the Private Securities Litigation Reform Act of 1995
Certain statements made in this press release are forward-looking
statements, including, without limitation, statements regarding the
company's financial results for the quarter and year ended December 31,
2014, the company's future business, efforts, focus and opportunities,
the hiring of the company's new senior vice president, global sales, the
completion of the company's 2014 financial statements and of the related
audit, and the filing with the SEC of the 2014 Form 10-K and of a Form
12b-25. In some cases, such forward-looking statements can be identified
by terms such as may, will, should, expect, plan, believe, estimate,
predict or the like. Such statements reflect our current intent, belief
and expectations and are subject to risks and uncertainties that could
cause our actual results to differ materially from those expressed or
implied in the forward-looking statements. Factors that could cause the
actual results to differ materially from the results predicted include,
among others, the completion of the company's financial close process
and consolidated financial statements for the quarter and year ended
December 31, 2014, the completion of the audit of the company's
financial statements to be included in the 2014 Form 10-K, the risk that
the completion of the company's 2014 financial statements and of the
related audit and the completion and filing of the Form 10-K take longer
than expected, the risk that the company does not timely file any
required Form 12b-25 with the SEC, the risk that the candidate for
senior vice president, global sales does not commence employment with
the company, the risk that the company will not be successful in
transforming itself into an enabler of Application Performance and
Security Resilience and in diversifying and growing its business while
focusing on operational fundamentals and driving financial discipline,
the risk that the company will not realize all of the expected benefits
of our previously announced restructuring and cost reduction programs,
the risk that the anticipated benefits and synergies of our 2013
acquisition of Net Optics will not be realized, changes in the global
economy, competition, consistency of orders from significant customers,
our success in leveraging our IP portfolio, expertise, and market
opportunities, our success in developing and producing new products, our
success in developing new sales channels and customers, market
acceptance of our products, war, terrorism, political unrest, natural
disasters and other circumstances that could, among other consequences,
reduce the demand for our products, disrupt our supply chain, and/or
impact the delivery of our products. Such factors also include those
factors identified in our Annual Report on Form 10-K for the year ended
December 31, 2013, and in our other filings with the SEC. We undertake
no obligation to update any forward-looking statements, whether as a
result of new information, future events or otherwise.
About Ixia
Ixia provides application performance and security resilience solutions
to validate, secure, and optimize businesses' physical and virtual
networks. Enterprises, service providers, network equipment
manufacturers, and governments worldwide rely on Ixia's solutions to
deploy new technologies and achieve efficient, secure, ongoing operation
of their networks. Ixia's powerful and versatile solutions, expert
global support, and professional services equip organizations to exceed
customer expectations and achieve better business outcomes. Learn more
at http://www.ixiacom.com.
|
|
|
|
IXIA
Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
46,394
|
|
|
$
|
34,189
|
|
Short-term investments in marketable securities
|
|
|
79,760
|
|
|
|
51,507
|
|
Accounts receivable, net of allowances of $1,011 and $840 as of
December 31, 2014 and 2013, respectively
|
|
|
99,528
|
|
|
|
109,590
|
|
Inventories
|
|
|
44,826
|
|
|
|
47,136
|
|
Prepaid expenses and other current assets
|
|
|
47,077
|
|
|
|
48,514
|
|
Total current assets
|
|
|
317,585
|
|
|
|
290,936
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
37,648
|
|
|
|
35,932
|
|
Intangible assets, net
|
|
|
145,018
|
|
|
|
189,949
|
|
Goodwill
|
|
|
338,873
|
|
|
|
338,836
|
|
Other assets
|
|
|
30,697
|
|
|
|
32,070
|
|
Total assets
|
|
$
|
869,911
|
|
|
$
|
887,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
16,902
|
|
|
$
|
19,011
|
|
Accrued expenses and other
|
|
|
45,271
|
|
|
|
53,748
|
|
Deferred revenues
|
|
|
100,170
|
|
|
|
89,217
|
|
Convertible senior notes
|
|
|
200,000
|
|
|
|
-
|
|
Total current liabilities
|
|
|
362,343
|
|
|
|
161,976
|
|
|
|
|
|
|
|
|
|
|
Deferred revenues
|
|
|
18,046
|
|
|
|
15,106
|
|
Other liabilities
|
|
|
8,431
|
|
|
|
11,529
|
|
Convertible senior notes
|
|
|
-
|
|
|
|
200,000
|
|
Total liabilities
|
|
|
388,820
|
|
|
|
388,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
Preferred stock, without par value; 1,000 shares authorized and none
outstanding
|
|
|
-
|
|
|
|
-
|
|
Common stock, without par value; 200,000 shares authorized at
December 31, 2014 and 2013; 78,575 and 76,849 shares issued and
outstanding as of December 31, 2014 and 2013, respectively
|
|
|
187,790
|
|
|
|
178,347
|
|
Additional paid-in capital
|
|
|
206,520
|
|
|
|
191,976
|
|
Retained earnings
|
|
|
87,574
|
|
|
|
129,166
|
|
Accumulated other comprehensive loss
|
|
|
(793
|
)
|
|
|
(377
|
)
|
Total shareholders' equity
|
|
|
481,091
|
|
|
|
499,112
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
869,911
|
|
|
$
|
887,723
|
|
|
|
|
|
|
IXIA
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
Year ended December 31,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Products
|
|
$
|
89,200
|
|
|
$
|
90,348
|
|
|
$
|
325,455
|
|
|
$
|
352,712
|
|
Services
|
|
|
38,006
|
|
|
|
30,281
|
|
|
|
139,003
|
|
|
|
114,544
|
|
Total revenues
|
|
|
127,206
|
|
|
|
120,629
|
|
|
|
464,458
|
|
|
|
467,256
|
|
|
|
|
|
|
|
|
|
|
Costs and operating expenses:(1)
|
|
|
|
|
|
|
|
|
Cost of revenues - products (2)
|
|
|
25,608
|
|
|
|
26,322
|
|
|
|
98,815
|
|
|
|
89,136
|
|
Cost of revenues - services
|
|
|
4,038
|
|
|
|
3,303
|
|
|
|
16,166
|
|
|
|
13,867
|
|
Research and development
|
|
|
27,477
|
|
|
|
29,319
|
|
|
|
115,156
|
|
|
|
117,502
|
|
Sales and marketing
|
|
|
37,410
|
|
|
|
37,329
|
|
|
|
151,765
|
|
|
|
137,724
|
|
General and administrative
|
|
|
17,179
|
|
|
|
11,662
|
|
|
|
66,475
|
|
|
|
47,158
|
|
Amortization of intangible assets
|
|
|
10,915
|
|
|
|
10,552
|
|
|
|
46,901
|
|
|
|
40,805
|
|
Acquisition and other related
|
|
|
(103
|
)
|
|
|
3,892
|
|
|
|
3,277
|
|
|
|
6,920
|
|
Restructuring
|
|
|
1,623
|
|
|
|
1,782
|
|
|
|
10,310
|
|
|
|
1,840
|
|
Total costs and operating expenses
|
|
|
124,147
|
|
|
|
124,161
|
|
|
|
508,865
|
|
|
|
454,952
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
3,059
|
|
|
|
(3,532
|
)
|
|
|
(44,407
|
)
|
|
|
12,304
|
|
Interest (expense) income and other, net
|
|
|
(554
|
)
|
|
|
632
|
|
|
|
(24
|
)
|
|
|
6,269
|
|
Interest expense
|
|
|
(2,437
|
)
|
|
|
(1,942
|
)
|
|
|
(8,266
|
)
|
|
|
(7,771
|
)
|
Income (loss) before income taxes
|
|
|
68
|
|
|
|
(4,842
|
)
|
|
|
(52,697
|
)
|
|
|
10,802
|
|
Income tax expense (benefit)
|
|
|
(218
|
)
|
|
|
(1,773
|
)
|
|
|
(11,105
|
)
|
|
|
(1,068
|
)
|
Net income (loss)
|
|
$
|
286
|
|
|
$
|
(3,069
|
)
|
|
$
|
(41,592
|
)
|
|
$
|
11,870
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.00
|
|
|
$
|
(0.04
|
)
|
|
$
|
(0.54
|
)
|
|
$
|
0.16
|
|
Diluted
|
|
$
|
0.00
|
|
|
$
|
(0.04
|
)
|
|
$
|
(0.54
|
)
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent shares
outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
78,404
|
|
|
|
76,593
|
|
|
|
77,629
|
|
|
|
75,757
|
|
Diluted
|
|
|
79,563
|
|
|
|
76,593
|
|
|
|
77,629
|
|
|
|
77,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation included in:
|
|
|
|
|
|
|
|
|
Cost of revenues - products
|
|
$
|
114
|
|
|
$
|
140
|
|
|
$
|
331
|
|
|
$
|
550
|
|
Cost of revenues - services
|
|
|
44
|
|
|
|
53
|
|
|
|
126
|
|
|
|
209
|
|
Research and development
|
|
|
1,925
|
|
|
|
2,008
|
|
|
|
6,843
|
|
|
|
8,065
|
|
Sales and marketing
|
|
|
1,484
|
|
|
|
2,022
|
|
|
|
5,624
|
|
|
|
7,367
|
|
General and administrative
|
|
|
1,840
|
|
|
|
(449
|
)
|
|
|
3,595
|
|
|
|
4,571
|
|
|
|
|
|
|
|
|
|
|
(2) Cost of revenues - products excludes amortization of
intangible assets related to purchased technology of $6.4 million
and $6.7 million for the quarters ended December 31, 2014 and 2013,
respectively, and $28.9 million and $26.0 million for the years
ended December 31, 2014 and 2013, respectively, which is included in
Amortization of intangible assets.
|
|
|
|
IXIA
Non-GAAP Information and Reconciliation to Most Directly
Comparable GAAP Financial Measures
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
Three months ended December 31,
|
|
|
2014
|
|
2013
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
286
|
|
|
$
|
(3,069
|
)
|
Adjustments:
|
|
|
|
|
Stock-based compensation(a)
|
|
|
5,407
|
|
|
|
3,774
|
|
Amortization of intangible assets(b)
|
|
|
10,915
|
|
|
|
10,552
|
|
Acquisition and other related(c)
|
|
|
(103
|
)
|
|
|
3,892
|
|
Restructuring(d)
|
|
|
1,623
|
|
|
|
1,782
|
|
Investigations, shareholder litigation and related matters(e)
|
|
|
3,019
|
|
|
|
1,550
|
|
Legal and contract settlements and other(f)
|
|
|
1,000
|
|
|
|
-
|
|
Inventory adjustments(g)
|
|
|
-
|
|
|
|
523
|
|
Income tax effect(h)
|
|
|
(6,518
|
)
|
|
|
(7,055
|
)
|
Non-GAAP net income
|
|
$
|
15,629
|
|
|
$
|
11,949
|
|
|
|
|
|
|
GAAP diluted earnings (loss) per share
|
|
$
|
0.00
|
|
|
$
|
(0.04
|
)
|
Adjustments:
|
|
|
|
|
Stock-based compensation(a)
|
|
|
0.07
|
|
|
|
0.05
|
|
Amortization of intangible assets(b)
|
|
|
0.14
|
|
|
|
0.14
|
|
Acquisition and other related(c)
|
|
|
-
|
|
|
|
0.05
|
|
Restructuring(d)
|
|
|
0.02
|
|
|
|
0.02
|
|
Investigations, shareholder litigation and related matters (e)
|
|
|
0.04
|
|
|
|
0.02
|
|
Legal and contract settlements and other(f)
|
|
|
0.01
|
|
|
|
-
|
|
Inventory adjustments(g)
|
|
|
-
|
|
|
|
0.01
|
|
Income tax effect(h)
|
|
|
(0.08
|
)
|
|
|
(0.09
|
)
|
Convertible senior notes(i)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
Non-GAAP diluted earnings per share
|
|
$
|
0.19
|
|
|
$
|
0.15
|
|
|
|
|
|
|
Shares used in computing GAAP diluted earnings per common share
|
|
|
79,563
|
|
|
|
76,593
|
|
Effect of reconciling item(i)(j)
|
|
|
10,229
|
|
|
|
11,534
|
|
Shares used in computing non-GAAP diluted earnings per common
share
|
|
|
89,792
|
|
|
|
88,127
|
|
|
|
(a)
|
This reconciling item represents stock-based compensation expenses.
As stock-based compensation represents a non-cash charge that is not
directly attributable to the underlying performance of our business
operations, we believe that by excluding stock-based compensation,
we provide investors supplemental information that is useful in
comparing our operating results from period to period and in
evaluating our core operations and performance. While we expect to
continue to recognize stock-based compensation expense in the
future, management also excludes this expense when evaluating
current performance, forecasting future results, measuring core
operating results, and making operating and strategic decisions.
|
|
|
(b)
|
This reconciling item represents the amortization of intangible
assets related to the acquisitions of various businesses and
technologies such as the acquisitions of Anue Systems, Inc. and
BreakingPoint Systems, Inc. in 2012 and Net Optics, Inc. in 2013. As
the amortization expense represents a non-cash charge that is not
directly attributable to the underlying performance of our business
operations, we believe that by excluding the amortization of
acquisition-related intangible assets, we provide investors with
supplemental information that is useful in evaluating our ongoing
operations and performance. While the amortization of
acquisition-related intangible assets is expected to continue in the
future, management also excludes this expense when evaluating
current performance, forecasting future results, measuring core
operating results, and making operating and strategic decisions.
|
|
|
(c)
|
This reconciling item represents costs associated with
acquisition-related activities. Acquisition and other related costs
consist primarily of transaction and integration-related costs such
as professional fees for legal, accounting, tax, due diligence,
valuation and other related services, amortization of deferred
compensation, consulting fees, required regulatory costs, certain
employee, facility and infrastructure costs, and other related
expenses. We believe that by excluding acquisition and other related
costs, we provide investors with supplemental information that is
useful in comparing our ongoing operating results from period to
period and in evaluating our core operations and performance.
|
|
|
(d)
|
This reconciling item represents costs associated with our
restructuring plans. During the fourth quarter of 2013, we initiated
a plan to restructure certain of our operations related to our test
products. During the first quarter of 2014, we initiated a plan to
restructure certain of our operations following our December 5, 2013
acquisition of Net Optics, Inc. During the third quarter of 2014, we
implemented a company-wide restructuring initiative to restructure
our operations to better align our operating costs with our business
opportunities. The restructuring costs associated with our
restructuring plans primarily relate to employee termination
benefits, lease exit costs and other related costs. We believe that
by excluding restructuring costs, we provide investors with
supplemental information that is useful in comparing our operating
results from period to period and in evaluating our core operations
and performance.
|
|
|
(e)
|
This reconciling item represents costs incurred related to (i)
internal investigations and any related remediation efforts, (ii)
the June 2014 restatement of our financial statements for the first
quarter of 2013 and for the three and six months ended June 30,
2013, and (iii) the securities class action against the company and
certain of its current and former officers and directors as well as
a shareholder derivative action, and for an SEC investigation. These
costs consisted primarily of legal and accounting fees, recruiting
and consulting expenses, severance and retention costs, and other
related expenses. We believe that by excluding these non-recurring
costs, we are providing our investors with supplemental information
that is useful in comparing our operating results from period to
period and in evaluating our core operations and performance.
|
|
|
(f)
|
This reconciling item for the fourth quarter of 2014 represents a
$1.0 million write-off for a one-time item related to a certain
contractual matter. We believe that by excluding this item, we are
providing our investors with supplemental information that is useful
in comparing our operating results from period to period and in
evaluating our core operations and performance.
|
|
|
(g)
|
This reconciling item for the fourth quarter of 2013 represents the
amortization of the purchase price accounting adjustment related to
the fair value of inventory as a result of our acquisition of Net
Optics, Inc. While we may have additional amortization charges in
the future resulting from purchase price accounting adjustments,
management excludes these expenses when evaluating current
performance, forecasting future results, measuring core operating
results, and making operating and strategic decisions. We believe
that by excluding these charges, we provide investors with
supplemental information that is useful in comparing our operating
results from period to period and in evaluating our core operations
and performance.
|
|
|
(h)
|
This adjustment represents the income tax effects of the reconciling
items noted in footnotes (a), (b), (c), (d), (e), (f), and (g), as
well as certain other non-cash income tax impacts such as changes in
the valuation allowance relating to certain deferred tax assets.
|
|
|
(i)
|
This reconciling item for the non-GAAP diluted earnings per share
calculation includes the impact of our convertible senior notes as
this was anti-dilutive for the equivalent GAAP earnings per share
calculations.
|
|
|
(j)
|
This adjustment represents the effects of stock-based compensation
on diluted common equivalent shares outstanding as well as any
adjustments required due to a change from a net loss to a net income
position.
|
|
|
|
IXIA
Non-GAAP Information and Reconciliation to Most Directly
Comparable GAAP Financial Measures
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
Year ended December 31,
|
|
|
2014
|
|
2013
|
|
|
|
|
|
GAAP net (loss) income
|
|
$
|
(41,592
|
)
|
|
$
|
11,870
|
|
Adjustments:
|
|
|
|
|
Stock-based compensation(a)
|
|
|
16,519
|
|
|
|
20,762
|
|
Amortization of intangible assets(b)
|
|
|
46,901
|
|
|
|
40,805
|
|
Acquisition and other related(c)
|
|
|
3,277
|
|
|
|
6,920
|
|
Restructuring(d)
|
|
|
10,310
|
|
|
|
1,840
|
|
Investigations, shareholder litigation and related matters(e)
|
|
|
14,908
|
|
|
|
1,550
|
|
Legal and contract settlements and other(f)
|
|
|
1,000
|
|
|
|
(4,020
|
)
|
Inventory adjustments(g)
|
|
|
1,393
|
|
|
|
523
|
|
Income tax effect (h)
|
|
|
(24,562
|
)
|
|
|
(23,794
|
)
|
Non-GAAP net income
|
|
$
|
28,154
|
|
|
$
|
56,456
|
|
|
|
|
|
|
GAAP diluted (loss) earnings per share
|
|
$
|
(0.54
|
)
|
|
$
|
0.15
|
|
Adjustments:
|
|
|
|
|
Stock-based compensation(a)
|
|
|
0.21
|
|
|
|
0.27
|
|
Amortization of intangible assets(b)
|
|
|
0.60
|
|
|
|
0.53
|
|
Acquisition and other related(c)
|
|
|
0.04
|
|
|
|
0.09
|
|
Restructuring(d)
|
|
|
0.14
|
|
|
|
0.02
|
|
Investigations, shareholder litigation and related matters (e)
|
|
|
0.19
|
|
|
|
0.02
|
|
Legal and contract settlements and other(f)
|
|
|
0.01
|
|
|
|
(0.05
|
)
|
Inventory adjustments(g)
|
|
|
0.02
|
|
|
|
0.01
|
|
Income tax effect(h)
|
|
|
(0.31
|
)
|
|
|
(0.31
|
)
|
Convertible senior notes(i)
|
|
|
-
|
|
|
|
(0.04
|
)
|
Non-GAAP diluted earnings per share
|
|
$
|
0.36
|
|
|
$
|
0.69
|
|
|
|
|
|
|
Shares used in computing GAAP diluted earnings per common share
|
|
|
77,629
|
|
|
|
77,513
|
|
Effect of reconciling item(i)(j)
|
|
|
1,152
|
|
|
|
10,218
|
|
Shares used in computing non-GAAP diluted earnings per common
share
|
|
|
78,781
|
|
|
|
87,731
|
|
|
|
(a)
|
This reconciling item represents stock-based compensation expenses.
As stock-based compensation represents a non-cash charge that is not
directly attributable to the underlying performance of our business
operations, we believe that by excluding stock-based compensation,
we provide investors with supplemental information that is useful in
comparing our operating results from period to period and in
evaluating our core operations and performance. While we expect to
continue to recognize stock-based compensation expense in the
future, management also excludes this expense when evaluating
current performance, forecasting future results, measuring core
operating results, and making operating and strategic decisions.
|
|
|
(b)
|
This reconciling item represents the amortization of intangible
assets related to the acquisitions of various businesses and
technologies such as the acquisitions of Anue Systems, Inc. and
BreakingPoint Systems, Inc. in 2012, and Net Optics, Inc. in 2013.
As the amortization expense represents a non-cash charge that is not
directly attributable to the underlying performance of our business
operations, we believe that by excluding the amortization of
acquisition-related intangible assets, we provide investors with
supplemental information that is useful in evaluating our ongoing
operations and performance. While the amortization of
acquisition-related intangible assets is expected to continue in the
future, management also excludes this expense when evaluating
current performance, forecasting future results, measuring core
operating results, and making operating and strategic decisions.
|
|
|
(c)
|
This reconciling item represents costs associated with
acquisition-related activities. Acquisition and other related costs
consist primarily of transaction and integration-related costs such
as professional fees for legal, accounting, tax, due diligence,
valuation and other related services, amortization of deferred
compensation, consulting fees, required regulatory costs, certain
employee, facility and infrastructure costs, and other related
expenses. We believe that by excluding acquisition and other related
costs, we provide investors with supplemental information that is
useful in comparing our ongoing operating results from period to
period and in evaluating our core operations and performance.
|
|
|
(d)
|
This reconciling item represents costs associated with our
restructuring plans. During the fourth quarter of 2013, we initiated
a plan to restructure certain of our operations related to our test
products. During the first quarter of 2014, we initiated a plan to
restructure certain of our operations following our December 5, 2013
acquisition of Net Optics, Inc. During the third quarter of 2014, we
implemented a company-wide restructuring initiative to restructure
our operations to better align the company's operating costs with
its business opportunities. The restructuring costs associated with
our restructuring plans primarily relate to employee termination
benefits, lease-exit costs and other related costs. We believe that
by excluding restructuring costs, we provide investors with
supplemental information that is useful in comparing our operating
results from period to period and in evaluating our core operations
and performance.
|
|
|
(e)
|
This reconciling item represents costs incurred related to (i)
internal investigations and any related remediation efforts, (ii)
the June 2014 restatement of our financial statements for the first
quarter of 2013 and for the three and six months ended June 30,
2013, and (iii) the securities class action against the company and
certain of its current and former officers and directors as well as
a shareholder derivative action and, for 2014, an SEC investigation
These costs consisted primarily of legal and accounting fees,
recruiting and consulting expenses, severance and retention costs,
and other related expenses. We believe that by excluding these
non-recurring costs, we are providing our investors with
supplemental information that is useful in comparing our operating
results from period to period and in evaluating our core operations
and performance.
|
|
|
(f)
|
This reconciling item represents $1.0 million write-off in the
fourth quarter of 2014 for a one-time item related to a certain
contractual matter, $1.0 million realized gain recorded in the third
quarter of 2013 for the sale of certain investment securities that
were previously written down, a $2.9 million realized gain recorded
during the second quarter of 2013 for the sale of certain of our
auction rate securities that were previously written down, and $1.2
million of proceeds from the settlement of a legal matter in the
first quarter of 2013, partially offset by $1.0 million of costs
incurred in the first six months of 2013 related to the April 2013
restatement of certain of our previously filed financial statements.
We believe that by excluding these gains, proceeds and costs, we are
providing our investors with supplemental information that is useful
in comparing our operating results from period to period and in
evaluating our core operations and performance.
|
|
|
(g)
|
This reconciling item represents the amortization of the purchase
price accounting adjustment related to the fair value of inventory
as a result of our acquisition of Net Optics, Inc. While we may have
additional amortization charges in the future resulting from
purchase price accounting adjustments, management excludes these
expenses when evaluating current performance, forecasting future
results, measuring core operating results, and making operating and
strategic decisions. We believe that by excluding these charges, we
provide investors with supplemental information that is useful in
comparing our operating results from period to period and in
evaluating our core operations and performance.
|
|
|
(h)
|
This adjustment represents the income tax effects of the reconciling
items noted in footnotes (a), (b), (c), (d), (e), (f), and (g), as
well as certain other non-cash income tax impacts such as changes in
the valuation allowance relating to certain deferred tax assets.
|
|
|
(i)
|
This reconciling item for the non-GAAP diluted earnings per share
calculation for the year ended December 31, 2013 includes the impact
of our convertible senior notes as these were anti-dilutive for the
equivalent GAAP earnings per share calculations for the year ended
December 31, 2013.
|
|
|
(j)
|
This adjustment represents the effects of stock-based compensation
on diluted common equivalent shares outstanding as well as any
adjustments required due to a change from a net loss to a net income
position.
|
[ Back To TMCnet.com's Homepage ]
|