Oct 31, 2019   SOURCE: BusinessWire

FLIR Systems Announces Third Quarter 2019 Financial Results

FLIR Systems, Inc. (NASDAQ: FLIR), a world leader in the design, manufacture, and marketing of intelligent sensing technologies, today announced financial results for the third quarter ended September 30, 2019.

Commenting on FLIR’s third quarter results, Jim Cannon, President and Chief Executive Officer, said, “Overall, FLIR’s third quarter results were somewhat mixed. I am pleased with the performance of the Government & Defense Business Unit, which delivered franchise program awards, solid organic revenue growth augmented by recent successful acquisitions, as well as improving organic operating margins. We also continue to build momentum in the Industrial Business Unit which generated strong bookings in the quarter along with expanding operating margins. However, several product lines within our Commercial Business Unit continue to face headwinds and some key end-markets served by the Commercial Business Unit were negatively impacted by geopolitical and macroeconomic factors. While consolidated earnings were in-line with our expectations and cash flow from operations was very strong, I am not satisfied with FLIR’s third quarter revenue performance.”

Mr. Cannon continued, “Based on our year-to-date results and outlook for the fourth quarter, we are slightly reducing full-year revenue expectations. However, year-to-date total bookings are up 13.5% and total backlog is up 16.7% from a year ago, bolstered by important franchise program wins, providing us with a long runway for growth. We remain very confident in our long term strategy and continue to believe that FLIR is poised to deliver profitable growth in the quarters and years ahead.”

Third Quarter 2019

Third quarter 2019 revenue was $471.2 million, 8.4% higher than third quarter 2018 revenue of $434.9 million. Organic revenue growth was 2.5%, which excludes revenue from acquisitions within the last twelve months. Third quarter total bookings increased 13.0% from the third quarter of 2018 to $495.3 million, driven primarily by a contract with a prime defense manufacturer in the Industrial Business Unit, along with numerous smart city and industrial wins in the Commercial and Industrial Business Units. At the end of the third quarter total 12-month current backlog stood at $668 million, an increase of 13.0% compared to the balance at the end of the third quarter 2018. Similarly, total backlog at the end of the third quarter increased 16.7% to $810 million over the same period.

GAAP Earnings Results

GAAP gross profit in the third quarter 2019 was $229.6 million, compared to $222.1 million in the third quarter 2018. GAAP gross margin decreased 234 basis points to 48.7% in the third quarter 2019, compared with 51.1% in the prior year. GAAP operating income in the third quarter decreased 16.0% to $74.4 million, compared to $88.6 million in the prior year, representing a 458 basis point decline in operating margin. GAAP gross margin and GAAP operating margin were both negatively impacted by the acquisitions for our unmanned systems and solutions business as it ramps to support franchise program wins, the buildout of our Global Trade Compliance resources to sustain compliance, and the increase in amortization of intangible assets associated with the aforementioned acquisitions.

Third quarter 2019 GAAP net earnings were $62.0 million, or $0.46 per diluted share, compared with GAAP net earnings of $73.2 million, or $0.52 per diluted share in the third quarter last year. GAAP net earnings in the quarter were also negatively impacted by higher operating expenses and the increase in amortization of intangible assets associated with the previously announced acquisitions.

Cash provided by operations was $276.8 million for the nine months ended September 30, 2019, compared to $275.8 million realized in the first nine months of 2018. Approximately 2.5 million shares were repurchased in the first nine months of 2019.

Non-GAAP Earnings Results

Adjusted gross profit was $240.4 million in the third quarter 2019, increasing 5.7% over adjusted gross profit of $227.4 million in the third quarter 2018. Adjusted gross margin decreased 129 basis points to 51.0%, compared with 52.3% in the third quarter 2018. Adjusted operating income decreased 4.2% to $101.6 million in the third quarter 2019, compared to adjusted operating income of $106.0 million in the third quarter 2018. This was primarily driven by operating expenses associated with the recent acquisitions. Adjusted operating margin decreased 282 basis points to 21.6%, compared with 24.4% in the third quarter 2018.

Adjusted net earnings in the third quarter 2019 were $80.2 million, or $0.59 per diluted share, which was 3.0% higher than adjusted earnings per diluted share of $0.57 in the third quarter 2018. The adjusted effective tax rate for the third quarter was 16.0%, down from 20.5% in the second quarter, driven mainly by a higher benefit earned from foreign derived intangible income and research expenditures, combined with a lower US tax burden on income earned by foreign subsidiaries. For the full year, the Company now expects our effective tax rate to be 19.0%.

Business Unit Results

Industrial Business Unit

The Industrial Business Unit generated revenue of $176.6 million, a decrease of 0.3% over the third quarter last year, as strength in cooled cores and cameras was offset by lower demand for test and measurement products, machine vision cameras, and the continuing gradual transition from handhelds to UAS-based and fixed-mount offerings. Operating income was $58.3 million, 4.1% higher than the third quarter of 2018. Operating margin improved 140 basis points year-over-year to 33.0% and gross margin improved 149 basis points to 57.3%. Growth in operating income and the improvement in gross margin and operating margin was driven by a favorable product mix as well as sustained productivity gains and lower operating expenses resulting from the FLIR Method.

Government and Defense Business Unit

The Government and Defense Business Unit revenue totaled $213.3 million, up 24.1% from the prior year as a result of contributions from the successful acquisitions of Aeryon Labs and Endeavor Robotics earlier in the year and solid organic revenue growth of 9.8%. As a result, operating income for the third quarter of $56.3 million increased 4.5% year-over-year, while operating margins declined 494 basis points due mainly to higher operating expenses from the acquired companies. However, third quarter operating margin improved 159 basis points from the prior quarter due to higher revenue. Third quarter bookings declined by 11.2% from the prior year period due to acceleration into the second quarter and timing delays on international bookings moving into the fourth quarter. This resulted in a book-to-bill ratio of 0.85 for the third quarter, and a year-to-date book-to-bill ratio of 1.06. Government & Defense current backlog totaled $447 million at the end of the third quarter, a 20.5% increase year-over-year.

Commercial Business Unit

The Commercial Business Unit revenues totaled $81.3 million, down 5.3% from the prior year. Revenues were adversely affected by foreign exchange effects as well as lower customer demand in the Maritime business primarily related to macroeconomic conditions. Partially offsetting this decline was strong growth in the Intelligent Transportation Systems (ITS) business. Third quarter operating income of $7.6 million and operating margin of 9.3% decreased 27.5% and 286 basis points year-over-year, respectively. This decrease was primarily driven by revenue declines in the Maritime and Outdoor and Tactical Systems (OTS) businesses due to weaker end-markets impacted by geopolitical and macroeconomic factors, as well as the impact from foreign currency exchange and U.S. import tariffs.

Financial Outlook for 2019

Based on financial results for the third quarter and the outlook for the remainder of the year, FLIR is updating its guidance for the full year ending December 31, 2019, as follows. 2019 financial outlook includes contributions from the Aeryon Labs and Endeavor Robotics acquisitions, which have been and are expected to be dilutive to adjusted EPS through 2019.

  • Revenue is expected to be approximately $1.9 billion, representing approximately 7% revenue growth compared to 2018, including approximately 2% organic revenue growth
  • Adjusted operating income margin is expected to be in the range of 22.0% to 23.0%
  • Adjusted effective income tax rate is expected to be 19.0%
  • Adjusted earnings per diluted share is expected to be approximately $2.30

Dividend Declaration

FLIR’s Board of Directors has declared a quarterly cash dividend of $0.17 per share on FLIR common stock, payable on December 6, 2019, to shareholders of record as of close of business on November 26, 2019.

Conference Call

FLIR has scheduled a conference call at 9:00 a.m. Eastern Time today to discuss its results for the quarter. The details for the conference call can be found below. A simultaneous webcast of the conference call and the accompanying summary presentation may be accessed online from a link in the Events & Presentations section of the Company’s Investor Relations website at www.FLIR.com/investor. A replay will be available upon completion of the conference call at this same internet address. Summary third quarter and historical financial data may be accessed online from the Financial Info Database link under the Financials & Filings section of the Company’s Investor Relations website.

Third Quarter 2019 Financial Results Conference Call

Date:

Thursday, October 31, 2019

Time:

9:00 a.m. Eastern Time / 6:00 a.m. Pacific Time

Dial-in:

1-877-407-9039 (Domestic)

1-201-689-8470 (International)

Conference ID:

13694930

Webcast:

http://public.viavid.com/index.php?id=136256

Replay:

For those unable to participate during the live broadcast, a replay of the call will also be available from 12:00 p.m. Eastern Time on October 31, 2019 through 11:59 p.m. Eastern Time on November 14, 2019 by dialing 1-844-512-2921 (domestic) and 1-412-317-6671 (international) and referencing the replay pin number: 13694930.

About FLIR Systems, Inc.

Founded in 1978, FLIR Systems is a world-leading industrial technology company focused on intelligent sensing solutions for defense, industrial, and commercial applications. FLIR Systems’ vision is to be “The World’s Sixth Sense,” creating technologies to help professionals make more informed decisions that save lives and livelihoods. For more information, please visit www.flir.com and follow @flir.

Forward-Looking Statements

Statements in this release by Jim Cannon and the statements in the section captioned "Financial Outlook for 2019" above are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words “believes,” “plans,” “anticipates,” “expects,” “estimates,” or similar expressions) should be considered to be forward looking statements. Such statements are based on current expectations, estimates, and projections about FLIR’s business based, in part, on assumptions made by management. These statements are not guarantees of future performance and involve risks and uncertainties that are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements due to numerous factors, including the following: changes in demand for FLIR’s products, product mix, the timing of customer orders and deliveries, the impact of competitive products and pricing, the impact of self-imposed or government mandated remediation efforts related to FLIR’s compliance with U.S. export control laws and regulations and similar laws and regulations, the timely receipt of any necessary export licenses, constraints on supplies of critical components, excess or shortage of production capacity, the ability to manufacture and ship the products in the time period required, actual purchases under agreements, the continuing eligibility of FLIR to act as a federal contractor, the amount and availability of appropriated government procurement funds and other risks discussed from time to time in filings and reports filed with the Securities and Exchange Commission. In addition, such statements could be affected by general industry and market conditions and growth rates, and general domestic and international economic conditions. Such forward-looking statements speak only as of the date on which they are made and FLIR does not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this release, or for changes made to this document by wire services or internet service providers.

Definitions and Financial Measures

Organic revenue growth is defined as total revenue growth less the sales of companies acquired and divested in the past twelve months. Operating margin is defined as operating income as a percentage of revenue. Management uses operating income and operating margin as key measures to assess the performance of the Company as a whole, as well as the related measures at the segment level.

Non-GAAP Financial Measures: In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings release makes reference to non-GAAP measures. With respect to the outlook for the full year 2019, certain items that affect GAAP net earnings per diluted share are out of the Company’s control and/or cannot be reasonably predicted. Consequently, the Company is unable to provide a reasonable estimate of GAAP net earnings per diluted share or a corresponding reconciliation to GAAP net earnings per diluted share for the full year.

Explanation of Non-GAAP Financial Measures

We report our financial results in accordance with United States generally accepted accounting principles (GAAP). As a supplement to our GAAP financial results, this earnings announcement contains some or all of the following non-GAAP financial measures: (i) adjusted gross profit, (ii) adjusted gross margin (defined as adjusted gross profit divided by revenue), (iii) adjusted operating earnings/income, (iv) adjusted operating margin (defined as adjusted operating income divided by revenue), (v) adjusted net earnings/income, and (vi) adjusted earnings per diluted share (EPS). These non-GAAP measures of financial performance are not prepared in accordance with GAAP and computational methods may differ from those used by other companies. Additionally, these non-GAAP measures should not be considered a substitute for any other performance measure determined in accordance with GAAP and the Company cautions investors and potential investors to consider these measures in addition to, not as a substitute for, its consolidated financial results as presented in accordance with GAAP. Each of the non-GAAP measures is adjusted from GAAP results and are outlined in the "GAAP to Non-GAAP Reconciliation" tables included within this earnings release.

In calculating non-GAAP financial measures, we exclude certain items (including gains and losses) to facilitate a review of the comparability of our core operating performance on a period-to-period basis. The excluded items represent amortization of acquired intangible assets, purchase accounting adjustments, restructuring charges, acquisition related expenses, loss on sale of business, executive transition costs, export compliance matters, discrete tax items, and other items we do not consider to be directly related to our core operating performance. We use non-GAAP measures internally to evaluate the core operating performance of our business, for comparison with forecasts and strategic plans, for calculating return on investment, and as a factor for determining incentive compensation for certain employees. Accordingly, supplementing GAAP financial results with these non-GAAP financial measures enables the comparison of our ongoing operating results in a manner consistent with the metrics reviewed by management. We believe that these non-GAAP measures, when read in conjunction with our GAAP financials, provide useful information to investors by facilitating:

  • the comparability of our ongoing operating results over the periods presented;
  • the ability to identify trends in our underlying business; and
  • the comparison of our operating results against analyst financial models and operating results of other public companies that supplement their GAAP results with non-GAAP financial measures.

The following are explanations of each type of adjustment that we incorporate into non-GAAP financial measures:

  • Amortization of acquired intangible assets. GAAP accounting requires that intangible assets are recorded at fair value as of the date of acquisition and amortized over their estimated useful lives. The timing and magnitude of our acquisition transactions and maturities of the businesses acquired will cause our operating results to vary from period to period, making comparison to past performance difficult for investors.
  • Purchase accounting adjustments. GAAP accounting requires certain adjustments to acquired inventory balances at the time of acquisition based on the fair value of the assets acquired. These non-cash charges are not reflective of our ongoing operations and can vary significantly in any given period driven by variability in our acquisition activity.
  • Acquisition related expenses. Included in our GAAP financial measures are acquisition related expenses, consisting of external expenses resulting directly from acquisition related activities, including banker fees, due diligence, legal, acquisition-related insurance premiums, acquisition-related retention compensation, valuation, tax and audit services. The timing and nature of our acquisition activity can vary significantly from period to period impacting comparability of operating results from one period to another. These transaction-specific costs can vary significantly in amount and timing and are not indicative of our core operating performance.
  • Restructuring charges. Included in our GAAP financial measures are restructuring charges and related adjustments which are primarily for employee compensation resulting from reductions in employee headcount and facilities exit and lease termination costs in connection with Company reorganization and restructuring activities. We believe that excluding these costs provides greater visibility to the underlying performance of our business operations, facilitates comparison of our results with other periods, and facilitates comparison with the results of other companies in our industry.
  • Loss on sale of business. We recognized a loss, representing the difference between the carrying value and expected sales proceeds, associated with the divestiture of the retail and SMB security products business of the Commercial business unit. We excluded this loss for purposes of calculating certain non-GAAP measures. This adjustment facilitates an alternative evaluation of our current operating performance and comparisons to past operating results consistent with the metrics reviewed by management
  • Executive transition costs. Executive transition costs primarily include costs associated with separation and severance agreements of the Company’s former CEO, COO, CHRO and other former members of the executive management team; professional services expenses associated with the transition of the former CEO, CFO, and CHRO including recruitment fees, legal services and other related costs, as well as sign-on cash bonus payments to the current CEO and others reporting to the CEO; partially offset by benefits associated with stock compensation reversals for share-based awards forfeited upon the departures of the former CEO, COO, CFO, CHRO and other former members of the executive management team.
  • Export compliance matters. Export Compliance Matters refer to costs incurred for compliance and remediation activities to address and improve certain historical practices associated with U.S. and international trade control laws and regulations. Such costs include a DDTC estimated penalty associated with an administrative agreement with the U.S. Department of State (the “Consent Agreement”), expenses associated with retention of a Special Compliance Officer, remedial actions and new or enhanced compliance program initiatives and implementations as required by the terms of the Consent Agreement or otherwise necessary to remedy and achieve full compliance with U.S. and international trade control laws and regulations. These costs are excluded from our non-GAAP measures because they are not representative of the ongoing operating costs of our compliance programs and are exclusive of sustaining costs we have incurred and expect to incur during and beyond the term of Consent Agreement.
  • Other. Other charges include product remediation charges associated with certain SkyWatch™ surveillance towers, bank guarantee fees associated with the Swedish tax matter, certain non-core legal matter settlement costs, and certain long-term contract adjustments related to contracts completed by companies acquired by FLIR prior to their acquisition. We exclude other charges from our non-GAAP measures because we do not believe such costs are representative of our ongoing operations.
  • Estimated tax effect of non-GAAP adjustments. This amount adjusts the provision for income taxes to reflect the effect of the previously listed non-GAAP adjustments on non-GAAP net income. We estimate the tax effect of the adjustment items by applying the Company's overall estimated effective tax rate, excluding significant discrete items, to the pretax amount.
  • Discrete tax items, net. Included in our GAAP financial measures are income tax expenses and benefits related to discrete events or transactions that are not representative of the Company's estimated tax rate related to ongoing operations. These discrete tax items can vary significantly from period to period impacting the comparability of our earnings from one period to another. Discrete tax items include charges and reversals of provisions associated with certain unrecognized tax benefits, benefits or charges associated with the windfalls or shortfalls resulting from vesting and exercise activity of share-based compensation, benefits associated with the reversal of previously recorded valuation allowances against certain deferred tax assets, and other discrete items not included in the annual effective tax rate associated with our ongoing operations. We exclude discrete tax items from our non-GAAP measures because we do not believe such expenses or benefits reflect the performance of our ongoing operations.
 

FLIR Systems, Inc.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)(Unaudited)

 
Three Months Ended Nine Months Ended
September 30, September 30,

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

 
Revenue

$

471,248

 

$

434,898

 

$

1,397,982

 

$

1,327,223

 

Cost of goods sold

 

241,661

 

 

212,824

 

 

701,116

 

 

654,684

 

Gross profit

 

229,587

 

 

222,074

 

 

696,866

 

 

672,539

 

 
Operating expenses:
Research and development

 

50,050

 

 

41,997

 

 

151,069

 

 

132,987

 

Selling, general and administrative

 

105,149

 

 

91,525

 

 

326,590

 

 

296,664

 

Loss on sale of business

 

-

 

 

-

 

 

-

 

 

10,178

 

Total operating expenses

 

155,199

 

 

133,522

 

 

477,659

 

 

439,829

 

 
Earnings from operations

 

74,388

 

 

88,552

 

 

219,207

 

 

232,710

 

 
Interest expense

 

7,582

 

 

4,042

 

 

20,370

 

 

12,086

 

Interest income

 

(612

)

 

(979

)

 

(2,107

)

 

(2,591

)

Other expense, net

 

292

 

 

71

 

 

938

 

 

229

 

 
Earnings before income taxes

 

67,126

 

 

85,418

 

 

200,006

 

 

222,986

 

 
Income tax provision

 

5,079

 

 

12,267

 

 

30,093

 

 

39,077

 

 
Net earnings

$

62,047

 

$

73,151

 

$

169,913

 

$

183,909

 

 
Earnings per share:
Basic

$

0.46

 

$

0.53

 

$

1.26

 

$

1.33

 

Diluted

$

0.46

 

$

0.52

 

$

1.24

 

$

1.31

 

 
Weighted average shares outstanding:
Basic

 

134,741

 

 

138,190

 

 

135,264

 

 

138,146

 

Diluted

 

136,050

 

 

140,327

 

 

136,826

 

 

140,613

 

FLIR SYSTEMS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)(Unaudited)
 
September 30, December 31,

 

2019

 

2018

ASSETS
 
Current assets:
Cash and cash equivalents

$

295,391

$

512,144

Accounts receivable, net

 

329,552

 

323,746

Inventories

 

397,547

 

352,107

Assets held for sale, net

 

-

 

2,032

Prepaid expenses and other current assets

 

94,692

 

102,618

Total current assets

 

1,117,182

 

1,292,647

 
Property and equipment, net

 

253,338

 

247,407

Deferred income taxes, net

 

101,211

 

100,620

Goodwill

 

1,354,795

 

904,571

Intangible assets, net

 

262,095

 

146,845

Other assets

 

109,259

 

89,152

$

3,197,880

$

2,781,242

 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
Current liabilities:
Accounts payable

$

144,284

$

95,496

Deferred revenue

 

41,631

 

32,703

Accrued payroll and related liabilities

 

73,023

 

81,118

Accrued expenses

 

43,406

 

41,761

Accrued income taxes

 

-

 

13,855

Other current liabilities

68,440

 

51,081

Credit facility

 

87,500

 

-

Current portion long-term debt

 

12,104

 

-

Total current liabilities

 

470,388

 

316,014

 
Long-term debt

 

644,880

 

421,948

Deferred income taxes

 

50,700

 

22,927

Accrued income taxes

 

62,327

 

76,435

Other long-term liabilities

 

99,935

 

67,132

 
Commitments and contingencies
 
Shareholders’ equity

 

1,869,650

 

1,876,786

$

3,197,880

$

2,781,242

FLIR SYSTEMS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)(Unaudited)
 
Nine Months Ended
September 30,

 

2019

 

 

2018

 

 
Cash flows from operating activities:
Net earnings

$

169,913

 

$

183,909

 

Income items not affecting cash:
Depreciation and amortization

 

76,037

 

 

49,363

 

Deferred income taxes

 

(1,197

)

 

1,919

 

Stock-based compensation arrangements

 

27,371

 

 

24,962

 

Change in accrued income taxes

 

(19,555

)

 

(35,762

)

Other activity impacting operating cash flows

 

24,256

 

 

51,452

 

Cash provided by operating activities

 

276,825

 

 

275,843

 

 
Cash flows from investing activities:
Additions to property and equipment, net

 

(32,034

)

 

(20,665

)

Proceeds from sale of assets

 

6,365

 

 

-

 

Proceeds from sale of business

 

-

 

 

25,920

 

Business acquisitions, net of cash acquired

 

(601,927

)

 

(22,166

)

Other investments

 

(5,000

)

 

(15,500

)

Cash used by investing activities

 

(632,596

)

 

(32,411

)

 
Cash flows from financing activities:
Net proceeds from credit facility and long-term debt

 

723,054

 

 

-

 

Repayments of credit facility and long-term debt

 

(393,634

)

 

-

 

Repurchase of common stock

 

(124,996

)

 

(99,957

)

Dividends paid

 

(68,852

)

 

(66,451

)

Proceeds from shares issued pursuant
to stock-based compensation plans

 

20,776

 

 

24,184

 

Tax paid for net share exercises and issuance of
vested restricted stock units

 

(10,458

)

 

(14,663

)

Other financing activities

 

(525

)

 

(12

)

Cash provided (used) by financing activities

 

145,365

 

 

(156,899

)

 
Effect of exchange rate changes on cash

 

(6,347

)

 

(12,288

)

 
Net (decrease) increase in cash and cash equivalents

 

(216,753

)

 

74,245

 

Cash and cash equivalents:
Beginning of period

 

512,144

 

 

519,090

 

End of period

$

295,391

 

$

593,335

 

 
FLIR SYSTEMS, INC.
BUSINESS UNIT PERFORMANCE
(In thousands)(Unaudited)
 
Three Months Ended Nine Months Ended
September 30, September 30,

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

BUSINESS UNIT REVENUE
Industrial

$

176,617

 

$

177,151

 

$

544,889

 

$

536,231

 

Government and Defense

 

213,348

 

 

171,955

 

 

584,207

 

 

492,313

 

Commercial

 

81,283

 

 

85,792

 

 

268,886

 

 

298,679

 

 
BUSINESS UNIT EARNINGS FROM OPERATIONS
Industrial

$

58,344

 

$

56,046

 

$

177,318

 

$

159,597

 

Government and Defense

$

56,298

 

$

53,878

 

$

153,535

 

$

145,608

 

Commercial

$

7,569

 

$

10,441

 

$

33,497

 

$

42,280

 

 
BUSINESS UNIT OPERATING MARGIN
Industrial

 

33.0

%

 

31.6

%

 

32.5

%

 

29.8

%

Government and Defense

 

26.4

%

 

31.3

%

 

26.3

%

 

29.6

%

Commercial

 

9.3

%

 

12.2

%

 

12.5

%

 

14.2

%

 
FLIR SYSTEMS, INC.
GAAP TO NON-GAAP RECONCILIATION
(In thousands, except per share amounts)(Unaudited)
 
Three Months Ended Nine Months Ended
September 30, September 30,

 

2019

 

 

2018

 

 

 

2019

 

 

 

2018

 

Gross profit:
GAAP gross profit

$

229,587

 

$

222,074

 

$

696,866

 

$

672,539

 

Amortization of acquired intangible assets

 

9,407

 

 

3,480

 

 

25,514

 

 

11,016

 

Purchase accounting adjustments

 

674

 

 

-

 

 

1,573

 

 

-

 

Restructuring

 

37

 

 

2,167

 

 

(436

)

 

2,168

 

Acquisition related expenses

 

738

 

 

-

 

 

1,230

 

 

-

 

Other

 

(62

)

 

(280

)

 

538

 

 

101

 

Adjusted gross profit

$

240,381

 

$

227,441

 

$

725,285

 

$

685,824

 

 
Gross margin:
GAAP gross margin

 

48.7

%

 

51.1

%

 

49.8

%

 

50.7

%

Cumulative effect of non-GAAP Adjustments

 

2.3

%

 

1.2

%

 

2.0

%

 

1.0

%

Adjusted gross margin

 

51.0

%

 

52.3

%

 

51.9

%

 

51.7

%

 
Earnings from operations:
GAAP earnings from operations

$

74,388

 

$

88,552

 

$

219,207

 

$

232,710

 

Amortization of acquired intangible assets

 

15,478

 

 

5,824

 

 

42,451

 

 

17,909

 

Purchase accounting adjustments

 

674

 

 

-

 

 

1,573

 

 

-

 

Restructuring

 

2,204

 

 

3,842

 

 

5,340

 

 

5,138

 

Acquisition related expenses

 

4,792

 

 

2,545

 

 

14,526

 

 

5,394

 

Loss on sale of business

 

-

 

 

-

 

 

-

 

 

10,178

 

Executive transition costs

 

101

 

 

1,803

 

 

1,600

 

 

4,011

 

Export compliance matters

 

4,021

 

 

3,715

 

 

12,096

 

 

18,715

 

Other

 

(64

)

 

(280

)

 

3,887

 

 

1,685

 

Adjusted earnings from operations

$

101,594

 

$

106,001

 

$

300,680

 

$

295,740

 

 
Operating margin:
GAAP operating margin

 

15.8

%

 

20.4

%

 

15.7

%

 

17.5

%

Cumulative effect of non-GAAP Adjustments

 

5.8

%

 

4.0

%

 

5.8

%

 

4.7

%

Adjusted operating margin

 

21.6

%

 

24.4

%

 

21.5

%

 

22.3

%

 
Net earnings:
GAAP net earnings

$

62,047

 

$

73,151

 

$

169,913

 

$

183,909

 

Amortization of acquired intangible assets

 

15,478

 

 

5,824

 

 

42,451

 

 

17,909

 

Purchase accounting adjustments

 

674

 

 

-

 

 

1,573

 

 

-

 

Restructuring

 

2,204

 

 

3,842

 

 

5,340

 

 

5,138

 

Acquisition related expenses

 

4,792

 

 

2,545

 

 

14,526

 

 

5,394

 

Loss on sale of business

 

-

 

 

-

 

 

-

 

 

10,178

 

Executive transition costs

 

101

 

 

1,803

 

 

1,600

 

 

4,087

 

Export compliance matters

 

4,021

 

 

3,715

 

 

12,096

 

 

18,715

 

Other

 

1,135

 

 

(280

)

 

6,320

 

 

1,685

 

Estimated tax benefit of non-GAAP adjustments

 

(4,564

)

 

(3,820

)

 

(15,942

)

 

(13,252

)

Discrete tax items, net

 

(5,681

)

 

(6,431

)

 

(7,908

)

 

(7,750

)

Adjusted net earnings

$

80,207

 

$

80,349

 

$

229,969

 

$

226,013

 

 
Earnings Per Diluted Share:
GAAP earnings per diluted share

$

0.46

 

$

0.52

 

$

1.24

 

$

1.31

 

Cumulative effect of non-GAAP Adjustments

 

0.13

 

 

0.05

 

 

0.44

 

 

0.30

 

Adjusted earnings per diluted share

$

0.59

 

$

0.57

 

$

1.68

 

$

1.61

 

 
 
Weighted average diluted shares outstanding:

 

136,050

 

 

140,327

 

 

136,826

 

 

140,613