Imation Corp. announced financial results for its second quarter ended June 30, 2011.
Imation trades on the NASDAQ under the symbol IMN.
For more information visit: www.imation.com
Unedited press release follows:
Imation Reports Second Quarter 2011 Financial Results
OAKDALE, Minn.–Imation Corp. (NYSE:IMN) today released financial results for the quarter ended June 30, 2011.
The Company reported Q2 2011 net revenue of $323.0 million, down 8.9 percent from Q2 2010, an operating loss of $9.3 million, including special charges of $10.7 million, and a diluted loss per share of $0.33. Excluding special charges, Q2 2011 operating income would have been $1.4 million and diluted loss per share would have been $0.05 (see Tables Five and Six for non-GAAP measures).
Imation President and Chief Executive Officer Mark Lucas commented: “Overall, our rate of revenue decline moderated in the quarter, and we saw continued revenue growth in our new lines of secure and scalable data storage products.”
“As anticipated, we experienced margin pressure in our optical media business due to the impacts of cost increases for products sourced in Asia. The Company is actively pursuing supply chain alternatives and other actions. Additionally, we are implementing price increases but we expect optical cost and margin pressures will continue.”
“In June, we completed the acquisition of the assets of Montreal-based MXI Security, a leader in high-security and privacy technologies. This acquisition represents another significant step in Imation’s strategy to invest in key technology platforms to enable us to meet our global customers’ growing needs for information security, compliance and management. We plan to leverage our MXI Security technologies across a broad range of data storage products. We continue to evaluate opportunities for additional acquisitions focused in data protection, scalable storage hardware and related software.”
“We remain committed to and are making steady progress in our strategic transformation to a global technology company. While we have much work ahead, I remain confident that we will successfully execute on our vision,” Lucas concluded.
Q2 2011 Results Compared with Q2 2010
Net revenue for Q2 2011 was $323.0 million, down 8.9 percent from Q2 2010, driven by price erosion of seven percent and overall volume declines of eight percent, partially offset by foreign currency benefit of six percent. During Q2 2011, the Company changed the name of the emerging storage product category to secure and scalable storage to better reflect the Company’s direction and future product offerings. From a product perspective, traditional storage revenue decreased 10.4 percent, scalable and secure storage revenue increased 13.3 percent, and electronics and accessories revenue decreased 22.2 percent. From a regional perspective, Americas revenue decreased 21.2 percent, Europe revenue remained flat, North Asia revenue increased 9.7 percent and South Asia revenue remained flat.
Gross margin for Q2 2011 was 16.7 percent compared with 16.5 percent for Q2 2010. Gross margin for Q2 2011 was impacted by higher gross margins on flash products as well as lower gross margins on optical products due to supplier cost increases which were partially offset by levy benefits.
Selling, general and administrative (SG&A) expenses for Q2 2011 were $47.9 million, down $3.6 million compared with Q2 2010 expenses of $51.5 million due primarily to the reversal of a bad debt reserve of $2.7 million.
Research & development (R&D) expenses for Q2 2011 were $5.0 million, up $1.1 million compared with Q2 2010 expenses of $3.9 million as a result of the Company’s planned organic investment to support growth initiatives in secure and scalable data storage products.
Restructuring and other charges were $10.4 million in Q2 2011. During the quarter, the Company demolished its Camarillo, California facility in order to make the property more saleable, resulting in a non-cash charge of $7.0 million. Restructuring and other charges also include $1.2 million related to the Company’s previously announced restructuring programs, $1.2 million of acquisition and integration related costs and $1.0 million related to a pension settlement.
Operating Loss was $9.3 million in Q2 2011 compared with an operating loss of $23.8 million in Q2 2010. Adjusting for $10.7 million of special charges (restructuring and other charges discussed above and inventory write-offs related to restructuring programs), adjusted operating income would have been $1.4 million in Q2 2011 compared with adjusted operating income on the same basis of $3.1 million in Q2 2010 (see Tables Five and Six for non-GAAP measures). Operating income for Q2 2010 included $23.5 million of goodwill impairment charges and $3.4 million of restructuring and other charges.
Income tax provision was $0.7 million in Q2 2011 compared with an income tax benefit of $11.0 million in Q2 2010. The 2011 income tax provision represents tax expense related to income outside the United States. The Company maintains a valuation allowance related to its U.S. deferred tax assets and, therefore, no tax provision or benefit was recorded related to its Q2 2011 U.S. results.
Loss per diluted share from continuing operations was $0.33 in Q2 2011 compared with a loss per diluted share from continuing operations of $0.42 in Q2 2010. Adjusting for the impacts of the $10.7 million of inventory write-offs and restructuring and other charges, discussed above, adjusted loss per diluted share would have been $0.05 in Q2 2011 compared with adjusted earnings per diluted share of $0.02 in Q2 2010 (see Tables Five and Six).
Cash and cash equivalents ending balance was $257.8 million as of June 30, 2011, a decrease of $47.1 million from $304.9 million as of December 31, 2010. The decrease in cash was expected due to payments for acquisitions, seasonal incentive payments, pension funding, treasury stock purchases and other working capital changes.
Webcast and Replay Information
A teleconference is scheduled for 9:00 AM Central Time today, July 26, 2011 and will be available on the Internet on a listen-only basis at www.ir.Imation.com or www.streetevents.com. The Company’s second quarter financial results will be discussed.
A taped replay of the teleconference will be available beginning at 1:00 PM Central Time on July 26, 2011 until 5:00 PM Central Time on August 2, 2011 by dialing 866-837-8032 (access code 1534260). All remarks made during the teleconference will be current at the time of the teleconference and the replay will not be updated to reflect any subsequent developments.
Description of Tables
Table One – Consolidated Statements of Operations
Table Two – Consolidated Balance Sheets
Table Three – Supplemental Segment and Product Information
Table Four – Operations, Cash Flow and Additional Information
Table Five – Non-GAAP Financial Measures
Table Six – Non-GAAP Financial Measures
Non-GAAP Financial Measures
The Non-GAAP financial measurements (adjusted gross margin, adjusted operating income (loss) and adjusted earnings (loss) per diluted share) are provided to assist in understanding the impact of certain items on Imation’s actual results of operations when compared with prior periods (see Tables Five and Six). Management believes this will assist investors in making an evaluation of Imation’s performance against prior periods on a comparable basis by adjusting for these items. Management understands that there are material limitations on the use of Non-GAAP measures. Non-GAAP measures are not substitutes for GAAP measures for the purpose of analyzing financial performance. These Non-GAAP measures are not in accordance with, or an alternative for measures prepared in accordance with, generally accepted accounting principles and may be different from Non-GAAP measures used by other companies. In addition, these Non-GAAP measures are not based on any comprehensive set of accounting rules or principles. This information should not be construed as an alternative to the reported results, which have been determined in accordance with accounting principles generally accepted in the United States of America.
About Imation Corp.
Imation Corp. (NYSE: IMN) is a leading global technology company dedicated to helping people and organizations store, protect and connect their digital world. The Company’s portfolio of data storage and security products, electronics and accessories reaches customers in more than 100 countries through a powerful global distribution network. Imation Corp.’s global brand portfolio includes the Imation, Memorex, XtremeMac, TDK Life on Record, and MXI Security brands. Additional information about Imation is available at www.imation.com.
Risk and Uncertainties
Certain information contained in this press release which does not relate to historical information may be deemed to constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties that could cause our actual results in the future to differ materially from our historical results and those presently anticipated or projected. We wish to caution investors not to place undue reliance on any such forward-looking statements. Any forward-looking statements speak only as of the date on which such statements are made, and we undertake no obligation to update such statements to reflect events or circumstances arising after such date. Risk factors include our ability to successfully implement our strategy; our ability to grow our business in new products with profitable margins and the rate of revenue decline for certain existing products; the ready availability and price of energy and key raw materials or critical components; our ability to pass along raw materials price increases to our customers; changes in European law or practice related to the imposition or collectability of optical levies; our potential dependence on third parties for new product introductions or technologies in order to introduce our own new products; our ability to introduce new offerings in a timely manner, OEMs and other third parties and the market acceptance of newly introduced product and service offerings; continuing uncertainty in global and regional economic conditions; our ability to identify, integrate and realize the expected benefits from any acquisition which may occur in connection with our strategy; our ability to realize the benefits from our global sourcing and development strategy for magnetic data storage products and the related restructuring; the volatility of the markets in which we operate; foreign currency fluctuations; our ability to source and deliver products to our customers at acceptable quality, volume and cost levels; significant changes in discount rates and other assumptions used in the valuation of our pension plans; changes in tax laws, regulations and results of inspections by various tax authorities; our ability to meet our revenue growth, gross margin and earnings targets; our ability to secure adequate supply of certain high demand products at acceptable prices; our ability to efficiently source, warehouse and distribute our products globally; a material change in customer relationships or in customer demand for products; the future financial and operating performance of major customers and industries served; our ability to successfully defend our intellectual property rights and the ability or willingness of our suppliers to provide adequate protection against third party intellectual property or product liability claims; the possibility that our long-lived assets for any goodwill that we acquire in the future may become impaired; the outcome of any pending or future litigation; and the volatility of our stock price due to our results or market trends, as well as various factors set forth from time to time in our filings with the Securities and Exchange Commission.
| Table One | ||||||||||||||||||
| IMATION CORP. | ||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||
| (In millions, except for per share amounts) | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||
| June 30 | June 30 | |||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||||
| Net revenue | $ | 323.0 | $ | 354.4 | $ | 639.5 | $ | 720.2 | ||||||||||
| Cost of goods sold | 269.0 | 295.9 | 531.5 | 600.0 | ||||||||||||||
| Gross profit | 54.0 | 58.5 | 108.0 | 120.2 | ||||||||||||||
| Operating expense: | ||||||||||||||||||
| Selling, general and administrative | 47.9 | 51.5 | 98.1 | 104.6 | ||||||||||||||
| Research and development | 5.0 | 3.9 | 9.7 | 8.3 | ||||||||||||||
| Goodwill impairment | – | 23.5 | 1.6 | 23.5 | ||||||||||||||
| Restructuring and other | 10.4 | 3.4 | 11.3 | 7.4 | ||||||||||||||
| Total | 63.3 | 82.3 | 120.7 | 143.8 | ||||||||||||||
| Operating (loss) income | (9.3 | ) | (23.8 | ) | (12.7 | ) | (23.6 | ) | ||||||||||
| Other (income) and expense: | ||||||||||||||||||
| Interest income | (0.2 | ) | (0.2 | ) | (0.4 | ) | (0.4 | ) | ||||||||||
| Interest expense | 1.0 | 1.0 | 1.9 | 2.1 | ||||||||||||||
| Other, net | 1.7 | 2.1 | 3.1 | 5.0 | ||||||||||||||
| Total | 2.5 | 2.9 | 4.6 | 6.7 | ||||||||||||||
| (Loss) income before income taxes | (11.8 | ) | (26.7 | ) | (17.3 | ) | (30.3 | ) | ||||||||||
| Income tax provision (benefit) | 0.7 | (11.0 | ) | 2.4 | (12.1 | ) | ||||||||||||
| (Loss) income from continuing operations | (12.5 | ) | (15.7 | ) | (19.7 | ) | (18.2 | ) | ||||||||||
| Discontinued operations: | ||||||||||||||||||
| (Loss) income from operations of discontinued businesses, net of income taxes |
– | – | – | (0.1 | ) | |||||||||||||
| (Loss) income from discontinued operations | – | – | – | (0.1 | ) | |||||||||||||
| Net (loss) income | $ | (12.5 | ) | $ | (15.7 | ) | $ | (19.7 | ) | $ | (18.3 | ) | ||||||
| (Loss) earnings per common share – basic: | ||||||||||||||||||
| Continuing operations | $ | (0.33 | ) | $ | (0.42 | ) | $ | (0.52 | ) | $ | (0.48 | ) | ||||||
| Discontinued operations | – | – | – | (0.00 | ) | |||||||||||||
| Net income | (0.33 | ) | (0.42 | ) | (0.52 | ) | (0.49 | ) | ||||||||||
| (Loss) earnings per common share – diluted: | ||||||||||||||||||
| Continuing operations | $ | (0.33 | ) | $ | (0.42 | ) | $ | (0.52 | ) | $ | (0.48 | ) | ||||||
| Discontinued operations | – | – | – | (0.00 | ) | |||||||||||||
| Net income | (0.33 | ) | (0.42 | ) | (0.52 | ) | (0.49 | ) | ||||||||||
| Weighted average shares outstanding | ||||||||||||||||||
| Basic | 37.8 | 37.8 | 37.9 | 37.7 | ||||||||||||||
| Diluted | 37.8 | 37.8 | 37.9 | 37.7 | ||||||||||||||
| Table Two | ||||||
| IMATION CORP. | ||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (In millions) | ||||||
| (Unaudited) | ||||||
| June 30, | December 31, | |||||
| 2011 | 2010 | |||||
| ASSETS | ||||||
| Current assets | ||||||
| Cash and cash equivalents | $ | 257.8 | $ | 304.9 | ||
| Accounts receivable, net | 219.8 | 258.8 | ||||
| Inventories | 221.8 | 203.3 | ||||
| Other current assets | 61.7 | 74.2 | ||||
| Total current assets | 761.1 | 841.2 | ||||
| Property, plant and equipment, net | 61.9 | 66.9 | ||||
| Intangible assets, net | 320.8 | 320.4 | ||||
| Goodwill | 21.9 | – | ||||
| Other assets | 24.0 | 22.5 | ||||
| Total assets | $ | 1,189.7 | $ | 1,251.0 | ||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
| Current liabilities | ||||||
| Accounts payable | $ | 200.9 | $ | 219.2 | ||
| Other current liabilities | 138.9 | 172.3 | ||||
| Total current liabilities | 339.8 | 391.5 | ||||
| Other liabilities | 79.2 | 77.8 | ||||
| Total liabilities | 419.0 | 469.3 | ||||
| Shareholders’ equity | 770.7 | 781.7 | ||||
| Total liabilities and shareholders’ equity | $ | 1,189.7 | $ | 1,251.0 | ||
| Table Three | |||||||||||||||||||
| IMATION CORP. | |||||||||||||||||||
| SUPPLEMENTAL SEGMENT AND PRODUCT INFORMATION | |||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three months ended
June 30, |
Three months ended
June 30, |
||||||||||||||||||
| 2011 | 2010 | % Change | |||||||||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Americas | $ | 142.8 | 44.2 | % | $ | 181.2 | 51.1 | % | -21.2 | % | |||||||||
| Europe | 64.1 | 19.9 | % | 64.5 | 18.2 | % | -0.6 | % | |||||||||||
| North Asia | 80.1 | 24.8 | % | 73.0 | 20.6 | % | 9.7 | % | |||||||||||
| South Asia | 36.0 | 11.1 | % | 35.7 | 10.1 | % | 0.8 | % | |||||||||||
| Total | $ | 323.0 | 100.0 | % | $ | 354.4 | 100.0 | % | |||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Traditional storage | |||||||||||||||||||
| Optical products | $ | 129.3 | 40.0 | % | $ | 153.2 | 43.2 | % | -15.6 | % | |||||||||
| Magnetic products | 85.3 | 26.4 | % | 84.2 | 23.8 | % | 1.3 | % | |||||||||||
| Other traditional storage | 13.0 | 4.0 | % | 16.7 | 4.7 | % | -22.2 | % | |||||||||||
| Total traditional storage | 227.6 | 70.4 | % | 254.1 | 71.7 | % | -10.4 | % | |||||||||||
| Secure and scalable storage * | 55.4 | 17.2 | % | 48.9 | 13.8 | % | 13.3 | % | |||||||||||
| Electronics and accessories | 40.0 | 12.4 | % | 51.4 | 14.5 | % | -22.2 | % | |||||||||||
| Total | $ | 323.0 | 100.0 | % | $ | 354.4 | 100.0 | % | |||||||||||
|
Operating Income |
OI % |
Operating Income |
OI % | ||||||||||||||||
| Americas | $ | 1.1 | 0.8 | % | $ | 9.4 | 5.2 | % | -88.3 | % | |||||||||
| Europe | 2.3 | 3.6 | % | (1.5 | ) | -2.3 | % | -253.3 | % | ||||||||||
| North Asia | 6.1 | 7.6 | % | 2.4 | 3.3 | % | 154.2 | % | |||||||||||
| South Asia | 0.5 | 1.4 | % | 1.0 | 2.8 | % | -50.0 | % | |||||||||||
| Corp/Unallocated (1) | (19.3 | ) | NM | (35.1 | ) | NM | NM | ||||||||||||
| Total | $ | (9.3 | ) | -2.9 | % | $ | (23.8 | ) | -6.7 | % | |||||||||
| Gross Margin | Gross Margin | ||||||||||||||||||
| Traditional storage | 18.0 | % | 18.8 | % | |||||||||||||||
| Secure and scalable storage * | 13.5 | 8.8 | |||||||||||||||||
| Electronics and accessories | 14.5 | 12.6 | |||||||||||||||||
| Inventory write-offs related to restructuring programs | (0.1 | ) | – | ||||||||||||||||
| Total | 16.7 | % | 16.5 | % | |||||||||||||||
| Six months ended
June 30, |
Six months ended
June 30, |
||||||||||||||||||
| 2011 | 2010 | % Change | |||||||||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Americas | $ | 285.9 | 44.7 | % | $ | 342.9 | 47.6 | % | -16.6 | % | |||||||||
| Europe | 126.4 | 19.8 | % | 151.2 | 21.0 | % | -16.4 | % | |||||||||||
| North Asia | 154.3 | 24.1 | % | 154.3 | 21.4 | % | 0.0 | % | |||||||||||
| South Asia | 72.9 | 11.4 | % | 71.8 | 10.0 | % | 1.5 | % | |||||||||||
| Total | $ | 639.5 | 100.0 | % | $ | 720.2 | 100.0 | % | |||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Traditional storage | |||||||||||||||||||
| Optical products | $ | 257.0 | 40.2 | % | $ | 310.6 | 43.2 | % | -17.3 | % | |||||||||
| Magnetic products | 167.8 | 26.2 | % | 174.2 | 24.2 | % | -3.7 | % | |||||||||||
| Other traditional storage | 25.6 | 4.0 | % | 32.8 | 4.6 | % | -22.0 | % | |||||||||||
| Total traditional storage | 450.4 | 70.4 | % | 517.6 | 71.9 | % | -13.0 | % | |||||||||||
| Secure and scalable storage * | 108.1 | 16.9 | % | 106.4 | 14.8 | % | 1.6 | % | |||||||||||
| Electronics and accessories | 81.0 | 12.7 | % | 96.2 | 13.4 | % | -15.8 | % | |||||||||||
| Total | $ | 639.5 | 100.0 | % | $ | 720.2 | 100.0 | % | |||||||||||
|
Operating Income |
OI % |
Operating Income |
OI % | ||||||||||||||||
| Americas | $ | 3.1 | 1.1 | % | $ | 18.5 | 5.4 | % | -83.2 | % | |||||||||
| Europe | 3.2 | 2.5 | % | 0.3 | 0.2 | % | NM | ||||||||||||
| North Asia | 9.4 | 6.1 | % | 5.5 | 3.6 | % | 70.9 | % | |||||||||||
| South Asia | 0.9 | 1.2 | % | 2.0 | 2.8 | % | -55.0 | % | |||||||||||
| Corp/Unallocated (1) | (29.3 | ) | NM | (49.9 | ) | NM | NM | ||||||||||||
| Total | $ | (12.7 | ) | -2.0 | % | $ | (23.6 | ) | -3.3 | % | |||||||||
| Gross Margin | Gross Margin | ||||||||||||||||||
| Traditional storage | 18.6 | % | 19.2 | % | |||||||||||||||
| Secure and scalable storage * | 13.5 | 8.2 | |||||||||||||||||
| Electronics and accessories | 13.8 | 12.4 | |||||||||||||||||
| Inventory write-offs related to restructuring programs | (0.2 | ) | – | ||||||||||||||||
| Total | 16.9 | % | 16.7 | % | |||||||||||||||
| NM – Not Meaningful | |||||||||||||||||||
|
(1) Corporate and unallocated amounts include inventory write-offs |
|||||||||||||||||||
|
* During Q2 2011 the Company changed the name of the emerging |
|||||||||||||||||||
| Table Four | |||||||||||||||||
| IMATION CORP. | |||||||||||||||||
| OPERATIONS, CASH FLOW AND ADDITIONAL INFORMATION | |||||||||||||||||
| (Dollars in millions) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||
| (Dollars in millions) | June 30 | June 30 | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | ||||||||||||||
| Operations | |||||||||||||||||
| Gross Profit | $ | 54.0 | $ | 58.5 | $ | 108.0 | $ | 120.2 | |||||||||
| Gross Margin % | 16.7 | % | 16.5 | % | 16.9 | % | 16.7 | % | |||||||||
| Operating (Loss) Income | $ | (9.3 | ) | $ | (23.8 | ) | $ | (12.7 | ) | $ | (23.6 | ) | |||||
| Operating (Loss) Income % | -2.9 | % | -6.7 | % | -2.0 | % | -3.3 | % | |||||||||
| Tax Rate % | -5.9 | % | 41.2 | % | -13.9 | % | 39.9 | % | |||||||||
| Cash Flow | |||||||||||||||||
| Capital Spending | $ | 1.9 | $ | 1.3 | $ | 4.5 | $ | 3.5 | |||||||||
| Depreciation | $ | 2.8 | $ | 4.4 | $ | 5.7 | $ | 9.1 | |||||||||
| Amortization | $ | 6.2 | $ | 6.0 | $ | 12.2 | $ | 11.8 | |||||||||
| Cash and cash equivalents – end of period | $ | 257.8 | $ | 251.3 | |||||||||||||
|
Asset Utilization Information * |
|||||||||||||||||
| June 30 | December 31 | ||||||||||||||||
| 2011 | 2010 | ||||||||||||||||
| Days Sales Outstanding (DSO) | 57 | 57 | |||||||||||||||
| Days of Inventory Supply | 79 | 69 | |||||||||||||||
| Debt to Total Capital | 0.0 | % | 0.0 | % | |||||||||||||
|
Other Information |
|||||||||||||||||
| Approximate employee count as of June 30, 2011: | 1,080 | ||||||||||||||||
| Approximate employee count as of December 31, 2010: | 1,115 | ||||||||||||||||
| Book value per share as of June 30, 2011: | $ | 20.44 | |||||||||||||||
| Shares used to calculate book value per share (millions): | 37.7 | ||||||||||||||||
| Imation repurchased 494,400 shares of its stock during the quarter. | |||||||||||||||||
|
Authorization for repurchase of approximately 1.6 million shares |
|||||||||||||||||
| * |
These operational measures, which we regularly use, are provided |
||||||||||||||||
|
Days Sales Outstanding is calculated using the count-back method, |
|||||||||||||||||
|
Days of Inventory Supply is calculated using the current period |
|||||||||||||||||
|
Debt to Total Capital is calculated by dividing total debt (long |
|||||||||||||||||
|
|
|||||||||||||||||
| Table Five | |||||||||||||||||||||||||
| IMATION CORP. | |||||||||||||||||||||||||
| Non-GAAP Financial Measures | |||||||||||||||||||||||||
| (In millions, except for per share amounts) | |||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||||
| June 30, 2011 | June 30, 2010 | ||||||||||||||||||||||||
| GAAP | Adj * |
Adjusted |
GAAP | Adj * |
Adjusted |
||||||||||||||||||||
| Net revenue | $ | 323.0 | $ | – | $ | 323.0 | $ | 354.4 | $ | – | $ | 354.4 | |||||||||||||
| Cost of goods sold | 269.0 | (0.3 | ) | 268.7 | 295.9 | – | 295.9 | ||||||||||||||||||
| Gross profit | $ | 54.0 | $ | 0.3 | $ | 54.3 | $ | 58.5 | $ | – | $ | 58.5 | |||||||||||||
| Gross margin | 16.7 | % | 16.8 | % | 16.5 | % | 16.5 | % | |||||||||||||||||
| Operating (loss) income | $ | (9.3 | ) | $ | 10.7 | $ | 1.4 | $ | (23.8 | ) | $ | 26.9 | $ | 3.1 | |||||||||||
| Income tax provision (benefit) | $ | 0.7 | $ | 0.1 | $ | 0.8 | $ | (11.0 | ) | $ | 10.4 | $ | (0.6 | ) | |||||||||||
| (Loss) income from continuing operations | $ | (12.5 | ) | $ | 10.6 | $ | (1.9 | ) | $ | (15.7 | ) | $ | 16.5 | $ | 0.8 | ||||||||||
| (Loss) earnings per common share from continuing operations | |||||||||||||||||||||||||
| Diluted | $ | (0.33 | ) | $ | (0.05 | ) | $ | (0.42 | ) | $ | 0.02 | ||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||||
| Diluted | 37.8 | 37.8 | 37.8 | 38.0 | |||||||||||||||||||||
| Six Months Ended | Six Months Ended | ||||||||||||||||||||||||
| June 30, 2011 | June 30, 2010 | ||||||||||||||||||||||||
| GAAP | Adj * |
Adjusted |
GAAP | Adj * |
Adjusted |
||||||||||||||||||||
| Net revenue | $ | 639.5 | $ | – | $ | 639.5 | $ | 720.2 | $ | – | $ | 720.2 | |||||||||||||
| Cost of goods sold | 531.5 | (1.5 | ) | 530.0 | 600.0 | – | 600.0 | ||||||||||||||||||
| Gross profit | $ | 108.0 | $ | 1.5 | $ | 109.5 | $ | 120.2 | $ | – | $ | 120.2 | |||||||||||||
| Gross margin | 16.9 | % | 17.1 | % | 16.7 | % | 16.7 | % | |||||||||||||||||
| Operating (loss) income | $ | (12.7 | ) | $ | 14.4 | $ | 1.7 | $ | (23.6 | ) | $ | 30.9 | $ | 7.3 | |||||||||||
| Income tax provision (benefit) | $ | 2.4 | $ | 0.4 | $ | 2.8 | $ | (12.1 | ) | $ | 11.9 | $ | (0.2 | ) | |||||||||||
| (Loss) income from continuing operations | $ | (19.7 | ) | $ | 14.0 | $ | (5.7 | ) | $ | (18.2 | ) | $ | 19.0 | $ | 0.8 | ||||||||||
| (Loss) earnings per common share from continuing operations | |||||||||||||||||||||||||
| Diluted | $ | (0.52 | ) | $ | (0.15 | ) | $ | (0.48 | ) | $ | 0.02 | ||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||||
| Diluted | 37.9 | 37.9 | 37.7 | 37.9 | |||||||||||||||||||||
| * See Table Six | |||||||||||||||||||||||||
| Table Six | ||||||||||||||||||
| IMATION CORP. | ||||||||||||||||||
| Non-GAAP Financial Measures | ||||||||||||||||||
| (In millions, except for per share amounts) | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| Operating (loss) income / Adjusted operating income | ||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||
| June 30 | June 30 | |||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||||
| Operating (loss) income from continuing operations: | $ | (9.3 | ) | $ | (23.8 | ) | $ | (12.7 | ) | $ | (23.6 | ) | ||||||
| Restructuring and other | ||||||||||||||||||
| Restructuring | 1.2 | 3.4 | 2.1 | 7.4 | ||||||||||||||
| Facility disposal | 7.0 | – | 7.0 | – | ||||||||||||||
| Pension settlement | 1.0 | – | 1.0 | – | ||||||||||||||
| Acquisitions and integration | 1.2 | – | 1.2 | – | ||||||||||||||
| Goodwill impairment | – | 23.5 | 1.6 | 23.5 | ||||||||||||||
| Inventory write-downs related to restructuring programs included in cost of good sold |
0.3 | – | 1.5 | – | ||||||||||||||
| Total adjustments | 10.7 | 26.9 | 14.4 | 30.9 | ||||||||||||||
| Adjusted operating income from continuing operations – Non-GAAP | $ | 1.4 | $ | 3.1 | $ | 1.7 | $ | 7.3 | ||||||||||
| Effect on diluted EPS: | ||||||||||||||||||
| (Loss) income from continuing operations | $ | (0.33 | ) | $ | (0.42 | ) | $ | (0.52 | ) | $ | (0.48 | ) | ||||||
| Restructuring and other | ||||||||||||||||||
| Restructuring | 0.03 | 0.06 | 0.06 | 0.12 | ||||||||||||||
| Facility disposal | 0.19 | – |
0.18 |
– | ||||||||||||||
| Pension settlement | 0.03 | – | 0.03 | – | ||||||||||||||
| Acquisitions and integration | 0.03 | – | 0.03 | – | ||||||||||||||
| Goodwill impairment | – | 0.38 | 0.04 | 0.38 | ||||||||||||||
| Inventory write-downs related to restructuring programs included in cost of good sold |
0.01 | – | 0.04 | – | ||||||||||||||
| Adjusted diluted EPS – Non-GAAP | $ | (0.05 | ) | $ | 0.02 | $ |
(0.15 |
) | $ | 0.02 | ||||||||
|
|
||||||||||||||||||
The Non-GAAP financial measurements (adjusted operating income (loss)
from continuing operations, adjusted diluted EPS) are provided to assist
in understanding the impact of certain items on Imation’s actual results
of operations when compared with prior periods. Management believes this
will assist investors in making an evaluation of Imation’s performance
against prior periods on a comparable basis by adjusting for these
items. Management understands that there are material limitations on the
use of Non-GAAP measures. Non-GAAP measures are not substitutes for GAAP
measures for the purpose of analyzing financial performance. These
Non-GAAP measures are not in accordance with, or an alternative for
measures prepared in accordance with, generally accepted accounting
principles and may be different from Non-GAAP measures used by other
companies. In addition, these Non-GAAP measures are not based on any
comprehensive set of accounting rules or principles. This information
should not be construed as an alternative to the reported results, which
have been determined in accordance with accounting principles generally
accepted in the United States of America.