Imation Corp. announced financial results for its third quarter ended September 30, 2011.
Imation trades on the NASDAQ under the symbol IMN.
For more information visit: www.imation.com
Unedited press release follows:
Imation Reports Third Quarter 2011 Financial Results
OAKDALE, Minn.–Imation Corp. (NYSE:IMN) today released financial results for the quarter ended September 30, 2011.
The Company reported Q3 2011 net revenue of $308.6 million, down 9.8 percent from Q3 2010, an operating loss of $8.3 million, including litigation settlement and restructuring and other charges of $7.5 million, and a diluted loss per share of $0.38. Excluding the litigation settlement and restructuring and other charges, Q3 2011 operating loss would have been $0.8 million and diluted loss per share would have been $0.18 (see Tables Five and Six for non-GAAP measures). Operating results also reflected levy benefits and a gain from the sale of certain non-strategic intellectual property described below.
Imation President and Chief Executive Officer Mark Lucas commented: “We continued to deliver growth in our secure and scalable storage products during the quarter, though these revenues have not yet offset the declines in our traditional product categories. We remain committed to our goal of returning to revenue growth by the end of 2012. Within our traditional storage business, we continue to experience industry wide optical cost pressures, however, these impacts were offset in the quarter by the combined benefits of a reversal of European levies and our implementation of price increases. Overall, we are seeing continuing improvement of gross margins in secure and scalable storage and audio and video information products. We remain focused on steadily improving gross margins over the long term.”
“We are making progress in our strategic transformation to a global technology company. We have invested this year in key technology platforms in secure and scalable storage, including our acquisition of IronKey’s security hardware business and a new strategic partnership with IronKey for online services, which we completed this month. These actions augment our recent acquisitions of the assets of MXI Security and ENCRYPTX, creating a significant technology leadership position for securing mobile data and mobile workspaces. We also acquired certain assets of ProStor Systems, including InfiniVault™, adding to our new line of multi-tiered data-archive and data-protection appliances designed for small-and medium-sized businesses, launching in early 2012.”
“I am confident we are taking both the strategic and operational actions necessary to successfully execute on our vision,” Lucas concluded.
Q3 2011 Results Compared with Q3 2010
Net revenue for Q3 2011 was $308.6 million, down 9.8 percent from Q3 2010. Revenue was positively impacted by foreign currency translation of four percent. During Q3 2011, the Company changed the name of the electronics & accessories product category to audio and video information to better reflect the Company’s direction and future product offerings. From a product perspective, traditional storage revenue decreased 11.7 percent, scalable and secure storage revenue increased 3.4 percent, and audio and video information revenue decreased 12.9 percent. Within audio and video information, revenue from video products declined nearly 100 percent due to planned product rationalization while all other audio and video information products grew 7.9 percent. From a regional perspective, Americas revenue decreased 20.3 percent, Europe revenue decreased 5.2 percent, North Asia revenue increased 3.9 percent and South Asia revenue increased 8.3 percent.
Gross margin for Q3 2011 was 18.5 percent compared with 16.2 percent for Q3 2010. Overall gross margin for Q3 2011 was impacted by a number of factors. Optical gross margins improved as a result of European levy benefits in an amount of $7.2 million and price increases which, in total, were substantially offset by optical supplier cost increases. Gross margin was also impacted by the sale of certain non-strategic intellectual property which provided a net gain of $2.4 million and higher gross margins in several product categories including secure and scalable storage and audio and video information.
Selling, general and administrative (SG&A) expenses for Q3 2011 were $52.7 million, up $3.4 million compared with Q3 2010 expenses of $49.3 million due primarily to the additional ongoing SG&A expense related to Imation’s acquired businesses.
Research & development (R&D) expenses for Q3 2011 were $5.3 million, up $1.0 million compared with Q3 2010 expenses of $4.3 million as a result of the Company’s investment to support growth initiatives in secure and scalable storage products including the recent acquisitions.
Litigation settlement charges for Q3 2011 were $2.0 million related to the settlement of litigation with Advanced Research Corp.
Restructuring and other charges were $5.5 million in Q3 2011. Restructuring and other charges include $4.3 million related to the Company’s previously announced restructuring programs, $0.9 million related to a pension settlement and $0.3 of acquisition and integration costs.
Operating Loss was $8.3 million in Q3 2011 compared with an operating loss of $2.3 million in Q3 2010. Excluding the litigation settlement and restructuring and other charges discussed above, adjusted operating loss would have been $0.8 million in Q3 2011 compared with adjusted operating income on the same basis of $2.0 million in Q3 2010 (see Tables Five and Six for non-GAAP measures).
Income tax provision was $2.1 million in Q3 2011 compared with an income tax benefit of $0.9 million in Q3 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 2011 U.S. results.
Loss per diluted share from continuing operations was $0.38 in Q3 2011 compared with a loss per diluted share from continuing operations of $0.06 in Q3 2010. Excluding the impacts of the litigation settlement and restructuring and other charges discussed above, adjusted loss per diluted share would have been $0.18 in Q3 2011 compared with adjusted earnings per diluted share of $0.02 in Q3 2010 (see Tables Five and Six).
Cash and cash equivalents ending balance was $232.9 million as of September 30, 2011, a decrease of $24.9 million during the quarter driven by working capital changes, a payment related to the 2009 Philips settlement and treasury stock purchases.
Webcast and Replay Information
A teleconference is scheduled for 9:00 AM Central Time today, October 25, 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 quarterly financial results will be discussed.
A taped replay of the teleconference will be available beginning at 1:00 PM Central Time on October 25, 2011 until 5:00 PM Central Time on November 1, 2011 by dialing 888-211-2648 (access code 1549069). 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 | Nine Months Ended | |||||||||||||||||
| Sept 30 | Sept 30 | |||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||||
| Net revenue | $ | 308.6 | $ | 342.3 | $ | 948.1 | $ | 1,062.5 | ||||||||||
| Cost of goods sold | 251.4 | 286.7 | 782.9 | 886.7 | ||||||||||||||
| Gross profit | 57.2 | 55.6 | 165.2 | 175.8 | ||||||||||||||
| Operating expense: | ||||||||||||||||||
| Selling, general and administrative | 52.7 | 49.3 | 150.8 | 153.9 | ||||||||||||||
| Research and development | 5.3 | 4.3 | 15.0 | 12.6 | ||||||||||||||
| Litigation settlement | 2.0 | – | 2.0 | – | ||||||||||||||
| Goodwill impairment | – | – | 1.6 | 23.5 | ||||||||||||||
| Restructuring and other | 5.5 | 4.3 | 16.8 | 11.7 | ||||||||||||||
| Total | 65.5 | 57.9 | 186.2 | 201.7 | ||||||||||||||
| Operating (loss) income | (8.3 | ) | (2.3 | ) | (21.0 | ) | (25.9 | ) | ||||||||||
| Other (income) and expense: | ||||||||||||||||||
| Interest income | (0.2 | ) | (0.2 | ) | (0.6 | ) | (0.6 | ) | ||||||||||
| Interest expense | 0.8 | 1.2 | 2.7 | 3.3 | ||||||||||||||
| Other, net | 3.1 | (0.1 | ) | 6.2 | 4.9 | |||||||||||||
| Total | 3.7 | 0.9 | 8.3 | 7.6 | ||||||||||||||
| (Loss) income before income taxes | (12.0 | ) | (3.2 | ) | (29.3 | ) | (33.5 | ) | ||||||||||
| Income tax provision (benefit) | 2.1 | (0.9 | ) | 4.5 | (13.0 | ) | ||||||||||||
| (Loss) income from continuing operations | (14.1 | ) | (2.3 | ) | (33.8 | ) | (20.5 | ) | ||||||||||
| Discontinued operations: | ||||||||||||||||||
|
(Loss) income from operations of discontinued |
– | (0.1 | ) | – | (0.2 | ) | ||||||||||||
| (Loss) income from discontinued operations | – | (0.1 | ) | – | (0.2 | ) | ||||||||||||
| Net (loss) income | $ | (14.1 | ) | $ | (2.4 | ) | $ | (33.8 | ) | $ | (20.7 | ) | ||||||
| (Loss) earnings per common share – basic: | ||||||||||||||||||
| Continuing operations | $ | (0.38 | ) | $ | (0.06 | ) | $ | (0.89 | ) | $ | (0.54 | ) | ||||||
| Discontinued operations | – | – | – | (0.01 | ) | |||||||||||||
| Net income | (0.38 | ) | (0.06 | ) | (0.89 | ) | (0.55 | ) | ||||||||||
| (Loss) earnings per common share – diluted: | ||||||||||||||||||
| Continuing operations | $ | (0.38 | ) | $ | (0.06 | ) | $ | (0.89 | ) | $ | (0.54 | ) | ||||||
| Discontinued operations | – | – | – | (0.01 | ) | |||||||||||||
| Net income | (0.38 | ) | (0.06 | ) | (0.89 | ) | (0.55 | ) | ||||||||||
| Weighted average shares outstanding | ||||||||||||||||||
| Basic | 37.5 | 37.9 | 37.8 | 37.8 | ||||||||||||||
| Diluted | 37.5 | 37.9 | 37.8 | 37.8 | ||||||||||||||
| Table Two | ||||||
| IMATION CORP. | ||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (In millions) | ||||||
| (Unaudited) | ||||||
| Sept 30, | December 31, | |||||
| 2011 | 2010 | |||||
| ASSETS | ||||||
| Current assets | ||||||
| Cash and cash equivalents | $ | 232.9 | $ | 304.9 | ||
| Accounts receivable, net | 212.4 | 258.8 | ||||
| Inventories | 235.3 | 203.3 | ||||
| Other current assets | 60.1 | 74.2 | ||||
| Total current assets | 740.7 | 841.2 | ||||
| Property, plant and equipment, net | 57.6 | 66.9 | ||||
| Intangible assets, net | 317.5 | 320.4 | ||||
| Goodwill | 21.9 | – | ||||
| Other assets | 25.6 | 22.5 | ||||
| Total assets | $ | 1,163.3 | $ | 1,251.0 | ||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
| Current liabilities | ||||||
| Accounts payable | $ | 201.2 | $ | 219.2 | ||
| Other current liabilities | 153.2 | 172.3 | ||||
| Total current liabilities | 354.4 | 391.5 | ||||
| Other liabilities | 75.1 | 77.8 | ||||
| Total liabilities | 429.5 | 469.3 | ||||
| Shareholders’ equity | 733.8 | 781.7 | ||||
| Total liabilities and shareholders’ equity | $ | 1,163.3 | $ | 1,251.0 | ||
| Table Three | |||||||||||||||||||
| IMATION CORP. | |||||||||||||||||||
| SUPPLEMENTAL SEGMENT AND PRODUCT INFORMATION | |||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three months ended | Three months ended | ||||||||||||||||||
| Sept 30, | Sept 30, | ||||||||||||||||||
| 2011 | 2010 | % Change | |||||||||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Americas | $ | 141.4 | 45.8 | % | $ | 177.5 | 51.8 | % | -20.3 | % | |||||||||
| Europe | 56.8 | 18.4 | % | 59.9 | 17.5 | % | -5.2 | % | |||||||||||
| North Asia | 75.3 | 24.4 | % | 72.5 | 21.2 | % | 3.9 | % | |||||||||||
| South Asia | 35.1 | 11.4 | % | 32.4 | 9.5 | % | 8.3 | % | |||||||||||
| Total | $ | 308.6 | 100.0 | % | $ | 342.3 | 100.0 | % | |||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Traditional storage | |||||||||||||||||||
| Optical products | $ | 126.8 | 41.1 | % | $ | 147.3 | 43.0 | % | -13.9 | % | |||||||||
| Magnetic products | 76.9 | 24.9 | % | 83.4 | 24.4 | % | -7.8 | % | |||||||||||
| Other traditional storage | 13.0 | 4.2 | % | 14.8 | 4.3 | % | -12.2 | % | |||||||||||
| Total traditional storage | 216.7 | 70.2 | % | 245.5 | 71.7 | % | -11.7 | % | |||||||||||
| Secure and scalable storage * | 48.2 | 15.6 | % | 46.6 | 13.6 | % | 3.4 | % | |||||||||||
| Audio and video information ** | 43.7 | 14.2 | % | 50.2 | 14.7 | % | -12.9 | % | |||||||||||
| Total | $ | 308.6 | 100.0 | % | $ | 342.3 | 100.0 | % | |||||||||||
|
Operating Income |
OI % |
Operating Income |
OI % | ||||||||||||||||
| Americas | $ | (0.8 | ) | -0.6 | % | $ | 8.9 | 5.0 | % | -109.0 | % | ||||||||
| Europe | 4.6 | 8.1 | % | (1.5 | ) | -2.5 | % | NM | |||||||||||
| North Asia | (0.3 | ) | -0.4 | % | 2.1 | 2.9 | % | -114.3 | % | ||||||||||
| South Asia | 1.4 | 4.0 | % | 1.0 | 3.1 | % | 40.0 | % | |||||||||||
| Corp/Unallocated (1) | (13.2 | ) | NM | (12.8 | ) | NM | NM | ||||||||||||
| Total | $ | (8.3 | ) | -2.7 | % | $ | (2.3 | ) | -0.7 | % | |||||||||
| Gross Margin | Gross Margin | ||||||||||||||||||
| Traditional storage | 19.9 | % | 18.1 | % | |||||||||||||||
| Secure and scalable storage * | 15.6 | 10.5 | |||||||||||||||||
| Audio and video information ** | 15.1 | 12.4 | |||||||||||||||||
| Total | 18.5 | % | 16.2 | % | |||||||||||||||
|
Nine months ended |
Nine months ended |
||||||||||||||||||
| 2011 | 2010 | % Change | |||||||||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Americas | $ | 427.3 | 45.1 | % | $ | 520.4 | 49.0 | % | -17.9 | % | |||||||||
| Europe | 183.2 | 19.3 | % | 211.1 | 19.9 | % | -13.2 | % | |||||||||||
| North Asia | 229.6 | 24.2 | % | 226.8 | 21.3 | % | 1.2 | % | |||||||||||
| South Asia | 108.0 | 11.4 | % | 104.2 | 9.8 | % | 3.6 | % | |||||||||||
| Total | $ | 948.1 | 100.0 | % | $ | 1,062.5 | 100.0 | % | |||||||||||
| Revenue | % Total | Revenue | % Total | ||||||||||||||||
| Traditional storage | |||||||||||||||||||
| Optical products | $ | 383.8 | 40.4 | % | $ | 457.9 | 43.2 | % | -16.2 | % | |||||||||
| Magnetic products | 244.7 | 25.8 | % | 257.6 | 24.2 | % | -5.0 | % | |||||||||||
| Other traditional storage | 38.6 | 4.1 | % | 47.6 | 4.5 | % | -18.9 | % | |||||||||||
| Total traditional storage | 667.1 | 70.4 | % | 763.1 | 71.9 | % | -12.6 | % | |||||||||||
| Secure and scalable storage * | 156.3 | 16.5 | % | 153.0 | 14.4 | % | 2.2 | % | |||||||||||
| Audio and video information ** | 124.7 | 13.2 | % | 146.4 | 13.8 | % | -14.8 | % | |||||||||||
| Total | $ | 948.1 | 100.0 | % | $ | 1,062.5 | 100.0 | % | |||||||||||
|
Operating Income |
OI % |
Operating Income |
OI % | ||||||||||||||||
| Americas | $ | 2.3 | 0.5 | % | $ | 27.4 | 5.3 | % | -91.6 | % | |||||||||
| Europe | 7.8 | 4.3 | % | (1.2 | ) | -0.6 | % | NM | |||||||||||
| North Asia | 9.1 | 4.0 | % | 7.6 | 3.4 | % | 19.7 | % | |||||||||||
| South Asia | 2.3 | 2.1 | % | 3.0 | 2.9 | % | -23.3 | % | |||||||||||
| Corp/Unallocated (1) | (42.5 | ) | NM | (62.7 | ) | NM | NM | ||||||||||||
| Total | $ | (21.0 | ) | -2.2 | % | $ | (25.9 | ) | -2.4 | % | |||||||||
| Gross Margin | Gross Margin | ||||||||||||||||||
| Traditional storage | 19.0 | % | 18.9 | % | |||||||||||||||
| Secure and scalable storage * | 14.1 | 8.9 | |||||||||||||||||
| Audio and video information ** | 14.3 | 12.4 | |||||||||||||||||
| Inventory write-offs related to restructuring programs | (0.2 | ) | – | ||||||||||||||||
| Total | 17.4 | % | 16.5 | % | |||||||||||||||
| NM – Not Meaningful | |||||||||||||||||||
(1) Corporate and unallocated amounts include inventory write-offs
related to restructuring programs, litigation settlement, goodwill
impairment, research and development expense, corporate expense,
stock-based compensation expense, and restructuring and other charges
that are not allocated to the regional markets we serve. We believe this
avoids distorting the operating income for the regional segments.
* 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.
** During Q3 2011
the Company changed the name of the electronics and accessories product
category to audio and video information to better reflect the Company’s
direction and future product offerings.
| Table Four | ||||||||||||||||
| IMATION CORP. | ||||||||||||||||
| OPERATIONS, CASH FLOW AND ADDITIONAL INFORMATION | ||||||||||||||||
| (Dollars in millions) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (Dollars in millions) | Sept 30 | Sept 30 | ||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| Operations | ||||||||||||||||
| Gross Profit | $ | 57.2 | $ | 55.6 | $ | 165.2 | $ | 175.8 | ||||||||
| Gross Margin % | 18.5 | % | 16.2 | % | 17.4 | % | 16.5 | % | ||||||||
| Operating (Loss) Income | $ | (8.3 | ) | $ | (2.3 | ) | $ | (21.0 | ) | $ | (25.9 | ) | ||||
| Operating (Loss) Income % | -2.7 | % | -0.7 | % | -2.2 | % | -2.4 | % | ||||||||
| Tax Rate % | -17.5 | % | 28.1 | % | -15.4 | % | 38.8 | % | ||||||||
| Cash Flow | ||||||||||||||||
| Capital Spending | $ | 1.6 | $ | 2.2 | $ | 6.1 | $ | 5.7 | ||||||||
| Depreciation | $ | 2.7 | $ | 4.3 | $ | 8.4 | $ | 13.4 | ||||||||
| Amortization | $ | 6.6 | $ | 5.9 | $ | 18.8 | $ | 17.7 | ||||||||
| Cash and cash equivalents – end of period | $ | 232.9 | $ | 256.8 | ||||||||||||
|
Asset Utilization Information * |
||||||||||||||||
| Sept 30 | December 31 | |||||||||||||||
| 2011 | 2010 | |||||||||||||||
| Days Sales Outstanding (DSO) | 59 | 57 | ||||||||||||||
| Days of Inventory Supply | 74 | 69 | ||||||||||||||
| Debt to Total Capital | 0.0 | % | 0.0 | % | ||||||||||||
|
Other Information |
||||||||||||||||
| Approximate employee count as of September 30, 2011: | 1,075 | |||||||||||||||
| Approximate employee count as of December 31, 2010: | 1,115 | |||||||||||||||
| Book value per share as of September 30, 2011: | $ | 19.67 | ||||||||||||||
| Shares used to calculate book value per share (millions): | 37.3 | |||||||||||||||
| Imation repurchased 413,060 shares of its stock during the quarter. |
| Authorization for repurchase of approximately 1.2 million shares remains outstanding based on latest Board authorization. |
|
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 | ||||||||||||||||||||||||
| Sept 30, 2011 | Sept 30, 2010 | ||||||||||||||||||||||||
| GAAP | Adj * | Adjusted
Non-GAAP |
GAAP | Adj * | Adjusted
Non-GAAP |
||||||||||||||||||||
| Net revenue | $ | 308.6 | $ | – | $ | 308.6 | $ | 342.3 | $ | – | $ | 342.3 | |||||||||||||
| Cost of goods sold | 251.4 | – | 251.4 | 286.7 | – | 286.7 | |||||||||||||||||||
| Gross profit | $ | 57.2 | $ | – | $ | 57.2 | $ | 55.6 | $ | – | $ | 55.6 | |||||||||||||
| Gross margin | 18.5 | % | 18.5 | % | 16.2 | % | 16.2 | % | |||||||||||||||||
| Operating (loss) income | $ | (8.3 | ) | $ | 7.5 | $ | (0.8 | ) | $ | (2.3 | ) | $ | 4.3 | $ | 2.0 | ||||||||||
| Income tax provision (benefit) | $ | 2.1 | $ | – | $ | 2.1 | $ | (0.9 | ) | $ | 1.4 | $ | 0.5 | ||||||||||||
| (Loss) income from continuing operations | $ | (14.1 | ) | $ | 7.5 | $ | (6.6 | ) | $ | (2.3 | ) | $ | 2.9 | $ | 0.6 | ||||||||||
| (Loss) earnings per common share from continuing operations | |||||||||||||||||||||||||
| Diluted | $ | (0.38 | ) | $ | (0.18 | ) | $ | (0.06 | ) | $ | 0.02 | ||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||||
| Diluted | 37.5 | 37.5 | 37.9 | 38.0 | |||||||||||||||||||||
| Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||||
| Sept 30, 2011 | Sept 30, 2010 | ||||||||||||||||||||||||
| GAAP | Adj * | Adjusted
Non-GAAP |
GAAP | Adj * | Adjusted
Non-GAAP |
||||||||||||||||||||
| Net revenue | $ | 948.1 | $ | – | $ | 948.1 | $ | 1,062.5 | $ | – | $ | 1,062.5 | |||||||||||||
| Cost of goods sold | 782.9 | (1.5 | ) | 781.4 | 886.7 | – | 886.7 | ||||||||||||||||||
| Gross profit | $ | 165.2 | $ | 1.5 | $ | 166.7 | $ | 175.8 | $ | – | $ | 175.8 | |||||||||||||
| Gross margin | 17.4 | % | 17.6 | % | 16.5 | % | 16.5 | % | |||||||||||||||||
| Operating (loss) income | $ | (21.0 | ) | $ | 21.9 | $ | 0.9 | $ | (25.9 | ) | $ | 35.2 | $ | 9.3 | |||||||||||
| Income tax provision (benefit) | $ | 4.5 | $ | 0.4 | $ | 4.9 | $ | (13.0 | ) | $ | 13.4 | $ | 0.4 | ||||||||||||
| (Loss) income from continuing operations | $ | (33.8 | ) | $ | 21.5 | $ | (12.3 | ) | $ | (20.5 | ) | $ | 21.8 | $ | 1.3 | ||||||||||
| (Loss) earnings per common share from continuing operations | |||||||||||||||||||||||||
| Diluted | $ | (0.89 | ) | $ | (0.32 | ) | $ | (0.54 | ) | $ | 0.03 | ||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||||
| Diluted | 37.8 | 37.8 | 37.8 | 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 | Nine Months Ended | |||||||||||||||||
| Sept 30 | Sept 30 | |||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||||
| Operating (loss) income from continuing operations: | $ | (8.3 | ) | $ | (2.3 | ) | $ | (21.0 | ) | $ | (25.9 | ) | ||||||
| Restructuring and other | ||||||||||||||||||
| Restructuring | 4.3 | 2.3 | 6.4 | 9.7 | ||||||||||||||
| Facility disposal | – | – | 7.0 | – | ||||||||||||||
| Pension settlement | 0.9 | 2.0 | 1.9 | 2.0 | ||||||||||||||
| Acquisitions and integration | 0.3 | – | 1.5 | – | ||||||||||||||
| Litigation settlement | 2.0 | – | 2.0 | – | ||||||||||||||
| Goodwill impairment | – | – | 1.6 | 23.5 | ||||||||||||||
| Inventory write-downs related to restructuring programs included in cost of good sold |
– | – | 1.5 | – | ||||||||||||||
| Total adjustments | 7.5 | 4.3 | 21.9 | 35.2 | ||||||||||||||
| Adjusted operating income from continuing operations – Non-GAAP | $ | (0.8 | ) | $ | 2.0 | $ | 0.9 | $ | 9.3 | |||||||||
| Effect on diluted EPS: | ||||||||||||||||||
| (Loss) income from continuing operations | $ | (0.38 | ) | $ | (0.06 | ) | $ | (0.89 | ) | $ | (0.54 | ) | ||||||
| Restructuring and other | ||||||||||||||||||
| Restructuring | 0.12 | 0.08 | 0.17 | 0.21 | ||||||||||||||
| Facility disposal | – | – | 0.19 | – | ||||||||||||||
| Pension settlement | 0.02 | – | 0.05 | – | ||||||||||||||
| Acquisitions and integration | 0.01 | – | 0.04 | – | ||||||||||||||
| Litigation settlement | 0.05 | 0.05 | ||||||||||||||||
| Goodwill impairment | – | – | 0.04 | 0.37 | ||||||||||||||
| Inventory write-downs related to restructuring programs included in cost of good sold |
– | – | 0.04 | – | ||||||||||||||
| Adjusted diluted EPS – Non-GAAP | $ | (0.18 | ) | $ | 0.02 | $ | (0.31 | ) | $ | 0.04 | ||||||||
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.