<< Back
Feb 9, 2010 at 12:00 AM EST
Mercury Computer Systems Announces Correction to Previously Announced Second Quarter Fiscal 2010 Results
Mercury Computer Systems Announces Correction to Previously Announced Second Quarter Fiscal 2010 Results
The following table shows the impact of the correction to the information presented in the Unaudited Consolidated Statements of Operations. Dollars are presented in thousands, except per share amounts.
As Previously Announced Corrected
Three months Six months Three months Six months
ended ended ended ended
December 31, December 31, December 31, December 31,
2009 2009 2009 2009
--------- --------- --------- ---------
Net revenues $45,158 $92,589 $45,158 $92,589
Cost of revenues $18,762 $38,891 $19,293 $39,422
Gross profit $26,396 $53,698 $25,865 $53,167
Income from
operations $2,445 $7,500 $1,914 $6,969
Income tax
expense $412 $1,318 $330 $1,236
Income from
continuing
operations $2,364 $6,789 $1,915 $6,340
Net income $2,520 $6,878 $2,071 $6,429
Basic income
from continuing
operations per
share $0.10 $0.30 $0.08 $0.28
Diluted income
from continuing
operations per
share $0.10 $0.30 $0.08 $0.28
Adjusted EBITDA $6,051 $13,810 $5,520 $13,279
This correction also had an impact on the information presented in the Unaudited Consolidated Balance Sheets, Unaudited Condensed Consolidated Statements of Cash Flows, and Unaudited Supplemental Information - Reconciliation of GAAP to Non-GAAP Measures. Corrected unaudited financial information is attached hereto.
Use of Non-GAAP (Generally Accepted Accounting Principles) Financial Measures
In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, the Company provides adjusted EBITDA, a non-GAAP financial measure adjusted to exclude certain non-cash and other specified charges, which the Company believes is useful to help investors better understand its past financial performance and prospects for the future. However, the presentation of adjusted EBITDA is not meant to be considered in isolation or as a substitute for financial information provided in accordance with GAAP. Management believes the adjusted EBITDA financial measure assists in providing a more complete understanding of the Company's underlying operational results and trends, and management uses this measure along with the corresponding GAAP financial measure to manage the Company's business, to evaluate its performance compared to prior periods and the marketplace, and to establish operational goals. A reconciliation of GAAP to non-GAAP financial results discussed in this press release is contained in the attached exhibits.
Mercury Computer Systems, Inc. - Where Challenges Drive Innovation
Mercury Computer Systems (www.mc.com, NASDAQ: MRCY) provides embedded computing systems and software that combine image, signal, and sensor processing with information management for data-intensive applications. With deep expertise in optimizing algorithms and software and in leveraging industry-standard technologies, we work closely with customers to architect comprehensive, purpose-built solutions that capture, process, and present data for defense electronics, semiconductor equipment manufacturing, commercial computing, homeland security, and other computationally challenging markets. Our dedication to performance excellence and collaborative innovation continues a 25-year history in enabling customers to gain the competitive advantage they need to stay at the forefront of the markets they serve.
Mercury is based in Chelmsford, Massachusetts, and serves customers worldwide through a broad network of direct sales offices, subsidiaries, and distributors.
Forward-Looking Safe Harbor Statement
This press release contains certain forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, including those relating to fiscal 2010 business performance and beyond and the Company's plans for growth and improvement in profitability and cash flow. You can identify these statements by the use of the words "may," "will," "should," "plans," "expects," "anticipates," "continue," "estimate," "project," "intend," and similar expressions. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected or anticipated. Such risks and uncertainties include, but are not limited to, general economic and business conditions, including unforeseen weakness in the Company's markets, effects of continued geopolitical unrest and regional conflicts, competition, changes in technology and methods of marketing, delays in completing engineering and manufacturing programs, changes in customer order patterns, changes in product mix, continued success in technological advances and delivering technological innovations, continued funding of defense programs, the timing of such funding, changes in the U.S. Government's interpretation of federal procurement rules and regulations, market acceptance of the Company's products, shortages in components, production delays due to performance quality issues with outsourced components, inability to fully realize the expected benefits from acquisitions and divestitures or delays in realizing such benefits, challenges in integrating acquired businesses and achieving anticipated synergies, timing and costs associated with disposing of businesses, and difficulties in retaining key customers. These risks and uncertainties also include such additional risk factors as are discussed in the Company's filings with the U.S. Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended June 30, 2009. The Company cautions readers not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made.
Contact:
Robert Hult, CFO, Mercury Computer Systems, Inc.
978-967-1990
Challenges Drive Innovation, Converged Sensor Network, CSN, and Ensemble are trademarks; and Echotek, MultiCore Plus, PowerBlock, PowerStream, and RACE++ are registered trademarks of Mercury Computer Systems, Inc. Other product and company names mentioned may be trademarks and/or registered trademarks of their respective holders.
MERCURY COMPUTER SYSTEMS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands) December 31, June 30,
2009 2009
(unaudited)
----------- -------
Assets
Current assets:
Cash and cash equivalents $52,197 $46,950
Marketable securities 44,444 44,977
Accounts receivable, net 31,239 28,595
Inventory 16,884 16,805
Option to sell auction rate securities at par 4,741 5,030
Prepaid expenses and other current assets 3,184 3,748
----- -----
Total current assets 152,689 146,105
Property and equipment, net 8,283 7,960
Goodwill 57,653 57,653
Acquired intangible assets, net 2,043 2,911
Other non-current assets 6,058 4,743
----- -----
Total assets $226,726 $219,372
======== ========
Liabilities and Shareholders' Equity
Current liabilities:
Accounts payable $5,290 $3,770
Accrued expenses 6,498 7,449
Accrued compensation 9,065 9,372
Borrowings under line of credit and current
capital lease obligations 32,716 33,408
Income taxes payable 2,959 2,316
Deferred revenues and customer advances 7,314 7,840
Current liabilities of discontinued
operations 121 1,234
--- -----
Total current liabilities 63,963 65,389
Deferred gain on sale-leaseback 7,292 7,870
Other non-current liabilities 1,595 1,076
----- -----
Total liabilities 72,850 74,335
Shareholders' equity:
Common stock 226 224
Additional paid-in capital 107,321 104,843
Retained earnings 45,742 39,313
Accumulated other comprehensive income 587 657
--- ---
Total shareholders' equity 153,876 145,037
------- -------
Total liabilities and shareholders'
equity $226,726 $219,372
======== ========
MERCURY COMPUTER SYSTEMS, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
Three months Six months
ended ended
December 31, December 31,
------------ ------------
2009 2008 2009 2008
---- ---- ---- ----
Net revenues $45,158 $45,094 $92,589 $89,934
Cost of revenues (1) 19,293 19,690 39,422 39,603
------ ------ ------ ------
Gross profit 25,865 25,404 53,167 50,331
Operating expenses:
Selling, general and
administrative (1) 13,485 13,929 24,829 26,014
Research and
development (1) 9,901 11,632 20,097 21,883
Impairment of long-
lived assets 150 - 150 -
Amortization of
acquired intangible
assets 434 447 868 1,457
Restructuring (19) 235 254 474
--- --- --- ---
Total operating
expenses 23,951 26,243 46,198 49,828
----- ---- ----- ---
Income (loss) from
operations 1,914 (839) 6,969 503
Interest income 163 686 242 1,681
Interest expense (113) (945) (170) (1,783)
Other income
(expense), net 281 (119) 535 (265)
--- ---- --- ----
Income (loss) from
continuing operations
before income taxes 2,245 (1,217) 7,576 136
Income tax expense 330 - 1,236 -
--- --- ----- ---
Income (loss) from
continuing operations 1,915 (1,217) 6,340 136
(Loss) income from
discontinued operations,
net of tax (15) (15,863) 15 (18,992)
Gain on disposal of
discontinued operations,
net of tax 171 16 74 488
--- -- -- ---
Net income (loss) $2,071 $(17,064) $6,429 $(18,368)
====== ======== ====== ========
Basic earnings (loss) per share:
Income (loss) from
continuing operations $0.08 $(0.05) $0.28 $0.01
(Loss) income from
discontinued operations - (0.72) - (0.86)
Gain on disposal of
discontinued operations 0.01 - 0.01 0.02
---- --- ---- ----
Net income (loss) per
share $0.09 $(0.77) $0.29 $(0.83)
===== ====== ===== ======
Diluted earnings (loss) per share:
Income (loss) from
Continuing operations $0.08 $(0.05) $0.28 $0.01
(Loss) income from
discontinued operations - (0.72) - (0.85)
Gain on disposal of
discontinued operations 0.01 - - 0.02
---- --- --- ----
Net income (loss) per
share $0.09 $(0.77) $0.28 $(0.82)
===== ====== ===== ======
Weighted average shares outstanding:
Basic 22,500 22,121 22,450 22,065
====== ====== ====== ======
Diluted 22,870 22,121 22,806 22,318
====== ====== ====== ======
(1) Includes stock-based compensation expense, which was allocated as
follows:
Cost of revenues $73 $141 $110 $209
Selling, general and
administrative $1,318 $1,785 $1,718 $2,515
Research and
development $145 $413 $197 $725
MERCURY COMPUTER SYSTEMS, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Three months Six months
ended ended
December 31, December 31,
------------ ------------
2009 2008 2009 2008
---- ---- ---- ----
Cash flows from operating activities:
Net income (loss) $2,071 $(17,064) $6,429 $(18,368)
Depreciation and amortization 1,658 2,393 3,346 5,419
Impairment of goodwill and
long-lived assets 150 14,555 150 14,555
Other non-cash items, net 462 2,573 (1,164) 3,061
Changes in operating
assets and liabilities 826 277 (987) 703
--- --- ---- ---
Net cash provided by
operating activities 5,167 2,734 7,774 5,370
----- ----- ----- -----
Cash flows from investing activities:
Sales (purchases) of
marketable securities, net 448 (57,737) 850 (57,628)
Purchases of property and
equipment, net (1,983) (1,108) (2,800) (2,219)
Proceeds from liquidation of
insurance policies - 831 - 831
Payments on sale of discontinued
operations, net (923) - (707) -
Payments for acquired
intangible assets (67) - (125) -
--- --- ---- ---
Net cash used in
investing activities (2,525) (58,014) (2,782) (59,016)
------ ------- ------ -------
Cash flows from financing activities:
Proceeds from employee stock
option and purchase plans 750 247 823 413
Repurchases of common stock (142) (58) (367) (297)
(Payments) borrowings under
line of credit (514) 31,410 (773) 31,410
Payments under capital leases (8) (93) (45) (135)
Gross tax windfall from
stock-based compensation 278 92 614 450
--- -- --- ---
Net cash provided by
financing activities 364 31,598 252 31,841
--- ------ --- ------
Effect of exchange rate
changes on cash and cash
equivalents (59) 714 3 718
--- --- --- ---
Net increase (decrease) in
cash and cash equivalents 2,947 (22,968) 5,247 (21,087)
Cash and cash equivalents at
beginning of period 49,250 60,926 46,950 59,045
------ ------ ------ ------
Cash and cash equivalents
at end of period $52,197 $37,958 $52,197 $37,958
======= ======= ======= =======
UNAUDITED SUPPLEMENTAL INFORMATION - RECONCILIATION OF GAAP TO NON-GAAP MEASURES
Beginning with the first quarter of fiscal 2010, Mercury changed its non-GAAP measure for reporting financial performance to adjusted EBITDA. This financial measure excludes the impact of certain items and, therefore, has not been calculated in accordance with GAAP. The adjustments to this non-GAAP financial measure, and the basis for such adjustments, are outlined below:
Stock-based compensation expense. The Company incurs expense related to stock-based compensation included in its GAAP presentation of cost of revenues, selling, general and administrative expense and research and development expense. Although stock-based compensation is an expense of the Company and viewed as a form of compensation, these expenses vary in amount from period to period, and are affected by market forces that are difficult to predict and are not within the control of management, such as the market price and volatility of the Company's shares, risk-free interest rates and the expected term and forfeiture rates of the awards. In accordance with FASB ASC 718, previously SFAS No. 123R, stock-based compensation expense is calculated as of the grant date of each stock-based award, and generally cannot be changed or influenced by management after the grant date. Management believes that exclusion of these expenses allows comparisons of operating results that are consistent with periods prior to the Company's adoption of FASB ASC 718, and allows comparisons of the Company's operating results to those of other companies, both public, private or foreign, that disclose non-GAAP financial measures that exclude stock-based compensation.
Amortization of acquired intangible assets. The Company incurs amortization of intangibles related to various acquisitions it has made in recent years. These intangible assets are valued at the time of acquisition, are then amortized over a period of several years after the acquisition and generally cannot be changed or influenced by management after the acquisition. Management believes that exclusion of these expenses allows comparisons of operating results that are consistent over time for both our newly-acquired and long-held businesses.
Depreciation. The Company incurs depreciation expense related to capital assets purchased to support the ongoing operations of the business. These assets are recorded at cost and are depreciated using the straight-line method over the useful life of the asset. Purchases of such assets may vary significantly from period to period and without any correlation to underlying operating performance. Management believes that exclusion of depreciation expense allows comparisons of operating results that are consistent across past, present and future periods.
Restructuring. The Company incurs restructuring charges in connection with management's decisions to undertake certain actions to realign operating expenses through workforce reductions and the closure of certain Company facilities, businesses and product lines. Management believes this item is outside the normal operations of the Company's business and is not indicative of ongoing operating results, and that exclusion of this expense allows comparisons of operating results that are consistent across past, present and future periods.
Impairment of long-lived assets. The Company incurs impairment charges of long-lived assets based on events that may or may not be within the control of management. Management believes these items are outside the normal operations of the Company's business and are not indicative of ongoing operating results, and that exclusion of these expenses allows comparisons of operating results that are consistent across past, present and future periods.
Income Taxes. The Company's GAAP tax expense can fluctuate materially from period to period due to tax adjustments that have no relation to underlying operating performance. Management feels that exclusion of tax expense allows comparisons of operating results that are consistent across past, present and future periods.
Interest Income and Expense. The Company receives interest income on investments and incurs interest expense on loans, capital leases and other financed arrangements. These charges may vary from period to period due to changes in interest rates driven by general market conditions or other circumstances outside of the normal course of Mercury's operations. Management believes that exclusion of these items allows comparisons of operating results that are consistent across past, present and future periods.
Mercury uses adjusted EBITDA as a principal indicator of the operating performance of its business. Management excludes the above-described items from its internal forecasts and models when establishing internal operating budgets, supplementing the financial results and forecasts reported to the Company's board of directors, determining the portion of bonus compensation for executive officers and other key employees based on operating performance, evaluating short-term and long-term operating trends in the Company's operations, and allocating resources to various initiatives and operational requirements. The Company believes that adjusted EBITDA permits a comparative assessment of its operating performance, relative to its performance based on its GAAP results, while isolating the effects of charges that may vary from period to period without any correlation to underlying operating performance. The Company believes that these non-GAAP financial adjustments are useful to investors because they allow investors to evaluate the effectiveness of the methodology and information used by management in its financial and operational decision-making. The Company believes that trends in its adjusted EBITDA are valuable indicators of its operating performance.
Adjusted EBITDA is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. This non-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other companies. The Company expects to continue to incur expenses similar to the adjusted EBITDA financial adjustments described above, and investors should not infer from the Company's presentation of this non-GAAP financial measure that these costs are unusual, infrequent or non-recurring.
The following tables reconcile the non-GAAP financial measures to their most directly comparable GAAP financial measures.
(in thousands)
Three months Six months
ended ended
December 31, December 31,
------------ ------------
2009 2008 2009 2008
---- ---- ---- ----
Income (loss) from continuing
operations $1,915 $(1,217) $6,340 $136
Income tax expense 330 - 1,236 -
Interest (income) expense, net (50) 259 (72) 102
Depreciation 1,224 1,440 2,478 2,940
Amortization of acquired intangible
assets 434 447 868 1,457
Impairment of long-lived assets 150 - 150 -
Restructuring (19) 235 254 474
Stock-based compensation expense 1,536 2,339 2,025 3,449
----- ----- ----- -----
Adjusted EBITDA $5,520 $3,503 $13,279 $8,558
====== ====== ======= ======
SOURCE Mercury Computer Systems, Inc.
delicious
Digg
Facebook
LinkedIn
Twitter