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
Date of Report (Date of Earliest Event Reported): February 5, 2009
Cohu, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
001-04298
|
|
95-1934119 |
|
|
|
|
|
(State or other jurisdiction
|
|
(Commission
|
|
(I.R.S. Employer |
of incorporation)
|
|
File Number)
|
|
Identification No.) |
|
|
|
12367 Crosthwaite Circle, Poway, |
|
|
California
|
|
92064 |
|
|
|
(Address of principal executive offices)
|
|
(Zip Code) |
Registrants telephone number, including area code: 858-848-8100
Not Applicable
Former name or former address, if changed since last report
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:
|
|
|
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. |
On February 5, 2009, Cohu, Inc. (the Company) issued a press release regarding its financial
results for the fourth fiscal quarter and full year ended December 27, 2008. The Companys press
release is attached as Exhibit 99.1 to this Current Report on Form 8-K and incorporated by
reference herein.
The information in this Item 2.02 of this Current Report on Form 8-K and the Exhibit attached
hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of
1934 (the Exchange Act) or otherwise subject to the liabilities of that section, nor shall it be
deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange
Act, regardless of any general incorporation language in such filing.
|
|
|
Item 9.01 |
|
Financial Statements and Exhibits. |
The exhibit listed below is being furnished with this Current Report on Form 8-K.
Exhibit No. 99.1
Description Fourth Quarter 2008 Earnings Release, dated February 5, 2009, of Cohu, Inc.
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.
|
|
|
|
|
|
Cohu, Inc.
|
|
February 6, 2009 |
By: |
Jeffrey D. Jones
|
|
|
|
Name: |
Jeffrey D. Jones |
|
|
|
Title: |
VP Finance and Chief Financial Officer |
|
Exhibit Index
|
|
|
Exhibit No. |
|
Description |
99.1
|
|
Fourth Quarter 2008 Earnings Release, dated February 5, 2009, of Cohu, Inc. |
exv99w1
Exhibit 99.1
Cohu Reports Fourth Quarter and Full Year 2008 Operating Results
POWAY, Calif., February 5, 2009 Cohu, Inc. (NASDAQ:COHU) today announced that net sales were
$41.4 million for the fourth quarter ended December 27, 2008 compared to $57.1 million for the
fourth quarter ended December 29, 2007 and $48.0 million for the third quarter ended September 27,
2008. Net loss for the fourth quarter of 2008 was $(7.6) million or $(0.33) per share compared to
net income of $2.0 million or $0.09 per share for the fourth quarter of 2007 and $37,000 or
$0.00 per share for the third quarter of 2008. Net loss for the fourth quarter ended December 27,
2008 included a $5.5 million pretax charge for the write-down of inventory due to deteriorating
business conditions in the back-end semiconductor industry and a $2.6 million charge for acquired
in-process research and development associated with our acquisition of Rasco GmbH that closed on
December 9, 2008.
Net sales for the year ended December 27, 2008 were $199.7 million with a net loss of
$(5.4) million or $(0.23) per share compared to net sales of $241.4 million with net income of
$8.0 million or $0.34 per share for the year ended December 29, 2007.
Cohu is presenting unaudited non-GAAP financial measures to provide additional insight into
underlying operating performance on a comparable basis. The unaudited non-GAAP financial measures
exclude charges and income tax credits for share-based compensation, the amortization of acquired
intangible assets and the write-off of acquired in-process research and development. On a non-GAAP
basis, the net loss for the fourth quarter of 2008 was $(3.9) million or $(0.17) per share compared
to net income of $3.2 million or $0.14 per share in the same period last year. For the year ended
December 27, 2008, net income on a non-GAAP basis was $1.7 million or $0.07 per share compared to
$12.6 million or $0.54 per share in the previous year.
Sales of semiconductor equipment accounted for 69% of fourth quarter 2008 sales. Microwave
communications equipment and television cameras and related equipment contributed 19% and 12%,
respectively, for the same period.
Orders for the fourth quarter of 2008 were $34.4 million compared to $46.0 million for the third
quarter of 2008. Orders for semiconductor equipment decreased to $21.0 million in the fourth
quarter of 2008 from $31.0 million in the third quarter of 2008. Backlog was $46.6 million at
December 27, 2008 compared to $52.0 million at September 27, 2008. Backlog and orders include
amounts associated with Rasco and were $1.8 million in orders received after December 9 and $2.8
million in year end backlog. Cohu expects first quarter 2009 sales to be approximately
$33 million.
James A. Donahue, President and Chief Executive Officer, stated, Current business conditions are
extremely difficult and are not expected to improve in the near term. The global financial crisis
has eroded consumer and business confidence, resulting in lower sales of electronic products and
has sharply reduced demand for semiconductors. Equipment utilization rates at IDMs and test
subcontractors have fallen to the 50% range in some cases. Against this backdrop, customers for
backend semiconductor equipment have suspended capital spending for new equipment
and reduced purchases of spares and non-essentials. In response to these weak business conditions,
we have taken actions to reduce costs and preserve cash, including headcount reductions, pay cuts,
suspension of the companys matching contribution to the 401(k) plan, reduced work hours and
mandatory time off.
Donahue continued, As recently announced, we completed the acquisition of Rasco in early December.
Rasco is a leading supplier of gravity-feed and strip handlers and this acquisition substantially
expands our product offering and increases our addressable market. The integration of Rasco is
proceeding well, synergies are on track and we project the Rasco acquisition will deliver
meaningful accretion when business conditions improve.
Donahue concluded, We are continuing to invest in new product development and manufacturing
initiatives that will enhance our competitive position and financial performance. With major new
IC test handler platforms recently completed or in development in each of our three handler product
lines, along with the acquisition of Rasco, we are well-positioned to extend our
leadership position in IC test handling.
While it is not yet possible to see light at the end of the tunnel in this challenging
environment, we have the resources to withstand a prolonged downturn and I have never been
more confident in our future.
Cohus Board of Directors approved a quarterly cash dividend of $0.06 per share payable on April
24, 2009 to shareholders of record on March 10, 2009. Cohu has paid consecutive quarterly cash
dividends since 1977.
Use of Non-GAAP Financial Information:
Included within this press release are non-GAAP financial measures that supplement the Companys
Condensed Consolidated Statements of Operations prepared under generally accepted accounting
principles (GAAP). These non-GAAP financial measures adjust the Companys actual results prepared
under GAAP to exclude certain charges. In the schedules attached to this press release, the
non-GAAP measures have been reconciled to and should be considered together with the Condensed
Consolidated Statements of Operations. Reconciliations of GAAP to non-GAAP measures for both the
three and twelve-month periods discussed herein are provided in schedules accompanying this
release.
These non-GAAP measures are not meant as a substitute for GAAP, but are included solely for
informational and comparative purposes. The Companys management believes that this information can
assist investors in evaluating the Companys operational trends, financial performance, and cash
generating capacity. Management believes these non-GAAP measures allow investors to evaluate Cohus
financial performance using some of the same measures as management. However, the non-GAAP
financial measures should not be regarded as a replacement for (or superior to) corresponding,
similarly captioned, GAAP measures.
Forward Looking Statements:
Certain matters discussed in this release, including statements concerning Cohus new products and
expectations of business conditions, orders, sales, revenues and operating performance are
forward-looking statements that are subject to risks and uncertainties that could cause actual
results to differ materially from those projected or forecasted. Such risks and uncertainties
include, but are not limited to, difficulties in integrating the Rasco acquisition; expected
synergies and cost savings from the acquisition may not be realized; market opportunities as a
result of the acquisition may be smaller than anticipated or may not be realized; reduced demand
for our products as a result of the global economic crisis; customer orders may be canceled or
delayed; the concentration of our revenues from a limited number of customers; our ability to
convert new products under development into production on a timely basis, support product
development and meet customer delivery and acceptance requirements for next generation equipment;
failure to obtain customer acceptance resulting in the inability to recognize revenue and accounts
receivable collection problems; inventory write-offs; intense competition in the semiconductor test
handler industry; our reliance on patents and intellectual property; compliance with U.S. export
regulations; and the cyclical and unpredictable nature of capital expenditures by semiconductor
manufacturers. These and other risks and uncertainties are discussed more fully in Cohus filings
with the Securities and Exchange Commission, including the most recently filed Form 10-K and Form
10-Q. Cohu assumes no obligation to update the information in this release.
About Cohu:
Cohu is a supplier of test handling, burn-in and thermal solutions used by the global semiconductor
industry, microwave communications and closed circuit television equipment.
Cohu will be conducting their conference call on Thursday, February 5, 2009 at 2:00 p.m. Pacific
Time/5:00 p.m. Eastern Time. The call will be webcast at www.cohu.com. Replays of the call can be
accessed at www.cohu.com.
For press releases and other information of interest to investors, please visit Cohus website at
www.cohu.com. Contact: Jeffrey D. Jones Investor Relations (858) 848-8106
COHU, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended (1) |
|
|
Twelve Months Ended (1) |
|
|
|
December 27, |
|
|
December 29, |
|
|
December 27, |
|
|
December 29, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Net sales |
|
$ |
41,401 |
|
|
$ |
57,124 |
|
|
$ |
199,659 |
|
|
$ |
241,389 |
|
Cost and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
33,238 |
|
|
|
37,886 |
|
|
|
134,691 |
|
|
|
162,577 |
|
Research and development |
|
|
8,502 |
|
|
|
9,038 |
|
|
|
38,084 |
|
|
|
38,336 |
|
Selling, general and administrative |
|
|
8,960 |
|
|
|
8,780 |
|
|
|
36,612 |
|
|
|
36,188 |
|
Acquired in process research and development (IPR&D) (1) |
|
|
2,577 |
|
|
|
|
|
|
|
2,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53,277 |
|
|
|
55,704 |
|
|
|
211,964 |
|
|
|
237,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
(11,876 |
) |
|
|
1,420 |
|
|
|
(12,305 |
) |
|
|
4,288 |
|
Interest and other, net |
|
|
1,201 |
|
|
|
2,114 |
|
|
|
5,483 |
|
|
|
8,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes |
|
|
(10,675 |
) |
|
|
3,534 |
|
|
|
(6,822 |
) |
|
|
12,688 |
|
Income tax provision (benefit) |
|
|
(3,069 |
) |
|
|
1,504 |
|
|
|
(1,379 |
) |
|
|
4,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
(7,606 |
) |
|
|
2,030 |
|
|
|
(5,443 |
) |
|
|
8,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operation (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued metal detection equipment operation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(66 |
) |
Income tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(7,606 |
) |
|
$ |
2,030 |
|
|
$ |
(5,443 |
) |
|
$ |
7,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
(0.33 |
) |
|
$ |
0.09 |
|
|
$ |
(0.23 |
) |
|
$ |
0.35 |
|
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(0.33 |
) |
|
$ |
0.09 |
|
|
$ |
(0.23 |
) |
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
(0.33 |
) |
|
$ |
0.09 |
|
|
$ |
(0.23 |
) |
|
$ |
0.34 |
|
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(0.33 |
) |
|
$ |
0.09 |
|
|
$ |
(0.23 |
) |
|
$ |
0.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in
computing income (loss) per share (3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
23,288 |
|
|
|
23,029 |
|
|
|
23,179 |
|
|
|
22,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
23,288 |
|
|
|
23,233 |
|
|
|
23,179 |
|
|
|
23,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The three-month periods ended December 27, 2008 and December 29, 2007 were each comprised of
13 weeks and both twelve-month periods are comprised of 52 weeks. Total share-based
compensation recorded in the three-month period ended December 27, 2008 under SFAS 123R was
approximately $761,000 and is included in cost of sales ($77,000); research and development
($238,000); and selling, general and administrative expense ($446,000). Total share-based
compensation recorded in the twelve-month period ended December 27, 2008 was approximately
$3,949,000 and is included in cost of sales ($343,000) research and development ($1,189,000);
and selling, general and administrative expense ($2,417,000). Total share-based compensation
recorded in the three-month period ended December 29, 2007 under SFAS 123R was approximately
$940,000 and is included in cost of sales ($91,000); research and development ($235,000); and
selling, general and administrative expense ($614,000). Total share-based compensation
recorded in the twelve-month period ended December 29, 2007 was approximately $4,078,000 and
is included in cost of sales ($437,000) research and development ($1,173,000); and selling,
general and administrative expense ($2,468,000). Results of operations include Rasco GmbH
acquired on December 9, 2008 for the period December 9, 2008 to December 27, 2008. The IPR&D
charge was a result of the Rasco acquisition. |
|
(2) |
|
In May, 2006, Cohu sold its metal detection equipment business, Fisher Research Laboratory
(FRL). As a result of the disposition, the operating results of FRL have been presented as
discontinued operations. |
|
(3) |
|
For the fourth quarter and year ended December 27, 2008, potentially dilutive securities were
excluded from the per share computations due to their antidilutive effect. |
COHU, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 27, |
|
|
December 29, |
|
|
|
2008 |
|
|
2007 |
|
Assets: |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and investments |
|
$ |
88,385 |
|
|
$ |
170,118 |
|
Accounts receivable |
|
|
31,945 |
|
|
|
45,491 |
|
Inventories |
|
|
53,314 |
|
|
|
42,165 |
|
Deferred taxes and other |
|
|
25,615 |
|
|
|
25,952 |
|
Current assets of discontinued operations |
|
|
5 |
|
|
|
28 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
199,264 |
|
|
|
283,754 |
|
Property, plant & equipment, net |
|
|
39,429 |
|
|
|
29,818 |
|
Goodwill |
|
|
60,820 |
|
|
|
16,377 |
|
Intangible assets, net |
|
|
40,993 |
|
|
|
6,695 |
|
Other assets |
|
|
3,194 |
|
|
|
3,264 |
|
Noncurrent assets of discontinued operations held for sale |
|
|
469 |
|
|
|
471 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
344,169 |
|
|
$ |
340,379 |
|
|
|
|
|
|
|
|
Liabilities & Stockholders Equity: |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Deferred profit |
|
$ |
4,434 |
|
|
$ |
4,868 |
|
Other current liabilities |
|
|
39,107 |
|
|
|
44,383 |
|
Current liabilities of discontinued operations |
|
|
134 |
|
|
|
158 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
43,675 |
|
|
|
49,409 |
|
Deferred taxes and other noncurrent liabilities |
|
|
14,955 |
|
|
|
7,502 |
|
Stockholders equity |
|
|
285,539 |
|
|
|
283,468 |
|
|
|
|
|
|
|
|
Total liabilities & stockholders equity |
|
$ |
344,169 |
|
|
$ |
340,379 |
|
|
|
|
|
|
|
|
COHU, INC.
Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
December 27, |
|
|
December 29, |
|
|
|
2008 |
|
|
2007 |
|
Income (loss) from operations GAAP basis (a) |
|
$ |
(11,876 |
) |
|
$ |
1,420 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
Share-based compensation included in (b): |
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
77 |
|
|
|
91 |
|
Research and development |
|
|
238 |
|
|
|
235 |
|
Selling, general and administrative |
|
|
446 |
|
|
|
614 |
|
|
|
|
|
|
|
|
|
|
|
761 |
|
|
|
940 |
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets included in (c): |
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
713 |
|
|
|
617 |
|
Research and development |
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
89 |
|
|
|
48 |
|
|
|
|
|
|
|
|
|
|
|
802 |
|
|
|
665 |
|
|
|
|
|
|
|
|
|
|
Acquired in-process research and development (d) |
|
|
2,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations non-GAAP basis (e) |
|
$ |
(7,736 |
) |
|
$ |
3,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) GAAP basis |
|
$ |
(7,606 |
) |
|
$ |
2,030 |
|
Non-GAAP adjustments (as scheduled above) |
|
|
4,140 |
|
|
|
1,605 |
|
Tax effect of non-GAAP adjustments (f) |
|
|
(447 |
) |
|
|
(459 |
) |
|
|
|
|
|
|
|
Net income (loss) non-GAAP basis |
|
$ |
(3,913 |
) |
|
$ |
3,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) per share diluted |
|
$ |
(0.33 |
) |
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per share diluted (g) |
|
$ |
(0.17 |
) |
|
$ |
0.14 |
|
Management believes the presentation of these non-GAAP financial measures, when taken together with
the corresponding GAAP financial measures, provides meaningful supplemental information regarding
the Companys operating performance. Our management uses these non-GAAP financial measures in
assessing the Companys operating results, as well as when planning, forecasting and analyzing
future periods and these non-GAAP measures allow investors to evaluate the Companys financial
performance using some of the same measures as management. Management views share-based
compensation as an expense that is unrelated to the Companys operational performance as it does
not require cash payments and can vary in amount from period to period and the elimination of
amortization charges provides better comparability of pre and post-acquisition operating results
and to results of businesses utilizing internally developed intangible assets. However, the
non-GAAP financial measures should not be regarded as a replacement for corresponding, similarly
captioned, GAAP measures.
|
|
|
(a) |
|
(28.7)% and 2.5% of net sales, respectively. |
|
(b) |
|
To eliminate compensation expense for employee stock options, restricted stock units and our
employee stock purchase plan determined in accordance with SFAS 123(R). |
|
(c) |
|
To eliminate the amortization of intangible assets acquired in the fiscal 2008 acquisition of
Rasco, the fiscal 2007 acquisition of Tandberg Television AVS GmbH, the fiscal 2006
acquisition of Unigen and the fiscal 2005 acquisition of KryoTech. |
|
(d) |
|
Acquired in-process research and development expense from the Rasco acquisition is excluded
because such expense is unrelated to the operating activities of the Companys ongoing
businesses. |
|
(e) |
|
(18.7)% and 5.3% of net sales, respectively. |
|
(f) |
|
To adjust the provision (benefit) for income taxes related to the adjustments described in
notes (b), (c) and (d) above based on applicable tax rates. |
|
(g) |
|
Computed using average number of GAAP-equivalent diluted shares outstanding for each period
presented. |
COHU, INC.
Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
|
|
December 27, |
|
|
December 29, |
|
|
|
2008 |
|
|
2007 |
|
Income (loss) from operations GAAP basis (a) |
|
$ |
(12,305 |
) |
|
$ |
4,288 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
Share-based compensation included in (b): |
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
343 |
|
|
|
437 |
|
Research and development |
|
|
1,189 |
|
|
|
1,173 |
|
Selling, general and administrative |
|
|
2,417 |
|
|
|
2,468 |
|
|
|
|
|
|
|
|
|
|
|
3,949 |
|
|
|
4,078 |
|
Amortization of intangible assets included in (c): |
|
|
|
|
|
|
|
|
Costs of goods sold |
|
|
2,320 |
|
|
|
2,306 |
|
Research and development |
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
233 |
|
|
|
192 |
|
|
|
|
|
|
|
|
|
|
|
2,553 |
|
|
|
2,498 |
|
|
|
|
|
|
|
|
|
|
Acquired in-process research and development (d) |
|
|
2,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations non-GAAP basis (e) |
|
$ |
(3,226 |
) |
|
$ |
10,864 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) GAAP basis |
|
$ |
(5,443 |
) |
|
$ |
7,978 |
|
Non-GAAP adjustments (as scheduled above) |
|
|
9,079 |
|
|
|
6,576 |
|
Tax effect of non-GAAP adjustments (f) |
|
|
(1,982 |
) |
|
|
(1,909 |
) |
|
|
|
|
|
|
|
Net income non-GAAP basis |
|
$ |
1,654 |
|
|
$ |
12,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) per share diluted |
|
$ |
(0.23 |
) |
|
$ |
0.34 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share diluted (g) |
|
$ |
0.07 |
|
|
$ |
0.54 |
|
Management believes the presentation of these non-GAAP financial measures, when taken together with
the corresponding GAAP financial measures, provides meaningful supplemental information regarding
the Companys operating performance. Our management uses these non-GAAP financial measures in
assessing the Companys operating results, as well as when planning, forecasting and analyzing
future periods and these non-GAAP measures allow investors to evaluate the Companys financial
performance using some of the same measures as management. Management views share-based
compensation as an expense that is unrelated to the Companys operational performance as it does
not require cash payments and can vary in amount from period to period and the elimination of
amortization charges provides better comparability of pre and post-acquisition operating results
and to results of businesses utilizing internally developed intangible assets. However, the
non-GAAP financial measures should not be regarded as a replacement for corresponding, similarly
captioned, GAAP measures.
|
|
|
(a) |
|
(6.2)% and 1.8% of net sales, respectively. |
|
(b) |
|
To eliminate compensation expense for employee stock options, restricted stock units and our
employee stock purchase plan determined in accordance with SFAS 123(R). |
|
(c) |
|
To eliminate the amortization of intangible assets acquired in the fiscal 2008 acquisition of
Rasco, the fiscal 2007 acquisition of Tandberg Television AVS GmbH, the fiscal 2006
acquisition of Unigen and the fiscal 2005 acquisition of KryoTech. |
|
(d) |
|
Acquired in-process research and development expense from the Rasco acquisition is excluded
because such expense is unrelated to the operating activities of the Companys ongoing
businesses. |
|
(e) |
|
(1.6)% and 4.5% of net sales, respectively. |
|
(f) |
|
To adjust the provision (benefit) for income taxes related to the adjustments described in
notes (b), (c) and (d) above based on applicable tax rates. |
|
(g) |
|
Computed using 23,371 and 23,270 diluted shares outstanding for the twelve-month period ended
December 27, 2008 and December 29, 2007, respectively. For the twelve-month period ended
December 27, 2008 the effect of dilutive securities was excluded from GAAP diluted common
shares due to the reported net loss under GAAP, but are included for non-GAAP diluted common
shares since the Company has non-GAAP net income. |