Close

Form 8-K ZEBRA TECHNOLOGIES CORP For: Aug 11

August 11, 2015 7:03 AM EDT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): August 11, 2015

 

 

ZEBRA TECHNOLOGIES CORPORATION

(Exact Name of Registrant as Specified in Charter)

 

 

 

Delaware   000-19406   36-2675536

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

3 Overlook Point, Lincolnshire, Illinois   60069
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: 847-634-6700

 

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13c-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Conditions.

The information contained in this Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On August 11, 2015, we announced our results of operations and financial position as of and for the second quarter ended July 4, 2015. The press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits. The following Exhibit is being furnished herewith:

 

Exhibit
Number

  

Description of Exhibits

99.1    Registrant’s Press Release dated August 11, 2015


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    ZEBRA TECHNOLOGIES CORPORATION
Date: August 11, 2015     By:  

/s/ Jim Kaput

      Jim Kaput
      SVP, General Counsel


EXHIBIT INDEX

 

Exhibit
Number

  

Description of Exhibits

99.1    Registrant’s Press Release dated August 11, 2015

Exhibit 99.1

 

LOGO

Zebra Technologies Announces

2015 Second Quarter Financial Results

Strong Sales Growth and Execution Drive Second Quarter Results

Lincolnshire, Ill., August 11, 2015—Zebra Technologies Corporation (NASDAQ: ZBRA) today reported that net sales for the three months ended July 4, 2015, were $889.8 million, compared with $288.4 million for the second quarter of 2014. The GAAP net loss for the second quarter was $76.3 million, or $1.50 per share, compared with GAAP net income of $27.6 million, or $0.54 per diluted share, for the second quarter of 2014.

Summary Financial Performance (Unaudited)

 

$ in millions except per share data

   2Q15      2Q14      Change  

GAAP net sales

   $ 889.8       $ 288.4         208.5

Gross margin (%)

     44.2         49.3         (5.1 )pts. 

GAAP net (loss) income

   $ (76.3    $ 27.6         NM   

GAAP (loss) earnings per share

   $ (1.50    $ 0.54         NM   

Non-GAAP net income

   $ 53.3       $ 47.0         13.5

Non-GAAP earnings per share

   $ 1.05       $ 0.92         14.1

Adjusted EBITDA

   $ 131.5       $ 67.0         96.5

Note: Reconciliations of GAAP to Non-GAAP financial results are available in the financial tables in this release.

Non-GAAP Financial Results (unaudited)

For the second quarter of 2015, non-GAAP net income was $53.3 million, or $1.05 per share, compared with $47.0 million, or $0.92 per diluted share, for the second quarter of 2014. Adjusted EBITDA for the second quarter of 2015 were $131.5 million, versus $67.0 million for the second quarter of 2014. The company’s calculation of non-GAAP results adjusts for certain items on a tax-effected basis, including stock-based compensation expense, acquisition and integration costs, exit and restructuring costs, purchase accounting adjustments, amortization of intangible assets, and foreign exchange gains or losses. Please refer to the tables included in this press release for reconciliations of GAAP to non-GAAP financial results.

“As we continue to execute our strategy as One Zebra, demand globally in mobile computing, scanning, and printing, bolstered top-line sales growth for the quarter,” stated Anders Gustafsson, Zebra’s chief executive officer. “With an industry-leading portfolio and close collaboration with channel partners and end users, we continue to differentiate ourselves with innovative solutions that help customers gain greater visibility into their operations and achieve higher levels of growth, efficiency and service.”

Discussion and Analysis – Second Quarter

 

    Net sales of $889.8 million, including a reduction of $4.4 million for a purchase accounting adjustment related to service contracts acquired with the Enterprise business, increased 208.5% from the comparable quarter a year ago. The Enterprise business acquired from Motorola Solutions accounted for $573.4 million of sales in the quarter, excluding the purchase accounting adjustment noted above. Sales of legacy Zebra were $320.8 million, up 11.2% from $288.4 million in the second quarter of 2014. The effect of movements in foreign currency, net of hedges, reduced legacy Zebra sales by $9.7 million.


    Gross margin for the second quarter of 2015 of 44.2% includes an increase to costs of sales associated with purchase accounting adjustments, costs associated with the rebranding of Motorola product, as well as other costs not expected to recur. The purchase accounting adjustments and other cost factors negatively impacted gross margin percentage by approximately 1.1 percentage points. Compared to the 49.3% gross margin in the second quarter of 2014, gross margin percentage also reflects a change in mix associated with the sale of Enterprise products which generally have a lower gross margin than pre-transaction Zebra products and the impact of foreign currency movements, net of hedges.

 

    Operating expenses for the second quarter of 2015 of $406.7 million, increased by $297.6 million from the prior year’s second quarter, primarily as a result of the Enterprise acquisition. Operating expenses for the second quarter of 2015 include $49.1 million in acquisition, integration, exit and restructuring costs, versus $20.7 million for the prior year, as well as $63.7 million in amortization of intangible assets, compared with $2.7 million for the second quarter of 2014.

 

    The company incurred a foreign exchange gain of $11.3 million related to changes in the valuation of net monetary assets. In addition, a net forward interest rate swaps loss of $1.7 million reflects a change in interest rates. Investment income was $1.6 million.

 

    Interest expense of $49.3 million is related to debt funding for the acquisition of the Enterprise business from Motorola Solutions, and includes $5.1 million in amortization of debt issuance cost and discount.

 

    Debt repayments in the quarter were $80 million, bringing total year-to-date repayments to $130 million.

 

    As of July 4, 2015, the company had cash of $204.9 million, accounts receivable of $631.1 million, inventories of $404.5 million, and long-term debt of $3.0 billion.

Third Quarter Outlook

The company expects net sales in the third quarter of 2015 to be within a range of $900 million to $930 million. This forecast reflects an expectation of year-over-year growth of 4% to 7% in constant currency, on an estimated historical basis. Non-GAAP diluted earnings are expected in the range of $1.10 and $1.35 per share. Adjusted EBITDA are forecast within a range of $135 million and $150 million.

Conference Call Notification

Investors are invited to listen to a live webcast of Zebra’s conference call regarding the company’s financial results for the second quarter of 2015. The conference call will be held at 8.30 A.M. Eastern Time today. To listen to the call, visit the company’s website at http://www.zebra.com.

Forward-looking Statement

This press release contains forward-looking statements, as defined by the Private Securities Litigation Reform Act of 1995, including, without limitation, the statements regarding the company’s financial forecast for the third quarter of 2015 stated in the paragraph above captioned “Third Quarter Outlook.” Similarly, statements herein that describe the transaction between Zebra and Motorola Solutions including, its financial impact, and other statements of management’s beliefs, intentions, or goals are also forward-looking statements. When used in this release and documents referenced, the words “anticipate,” “believe,” “outlook,” and “expect” and similar expressions, as they relate to the company or its management, are intended to identify such forward-looking statements, but are not the exclusive means of identifying these statements. Actual results may differ from those expressed or implied in the company’s forward-looking statements. These statements represent estimates only as of the date they were made. Zebra undertakes no obligation, other than as may be required by law, to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason after the date of this release.


These forward-looking statements are based on current expectations, forecasts and assumptions and are subject to the risks and uncertainties inherent in Zebra’s industry, market conditions, general domestic and international economic conditions, and other factors. These factors include customer acceptance of Zebra’s hardware and software products and competitors’ product offerings, and the potential effects of technological changes. The continued uncertainty over future global economic conditions, the availability of credit, capital markets volatility, may have adverse effects on Zebra, its suppliers and its customers. In addition, a disruption in our ability to obtain products from vendors as a result of supply chain constraints, natural disasters or other circumstances could restrict sales and negatively affect customer relationships. Profits and profitability will be affected by Zebra’s ability to control manufacturing and operating costs. Because of its debt, interest rates and financial market conditions will also have an impact on results. Foreign exchange rates will have an effect on financial results because of the large percentage of our international sales. The outcome of litigation in which Zebra may be involved is another factor. The success of integrating acquisitions, including the Enterprise business of Motorola Solutions, could also affect profitability, reported results and the company’s competitive position in it industry. These and other factors could have an adverse effect on Zebra’s sales, gross profit margins and results of operations and increase the volatility of our financial results. Descriptions of the risks, uncertainties and other factors that could affect the company’s future operations and results can be found in Zebra’s filings with the Securities and Exchange Commission. In particular, readers are referred to Zebra’s Form 10-K for the year ended December 31, 2014.

About Zebra Technologies

Zebra (NASDAQ: ZBRA) makes businesses as smart and connected as the world we live in. Zebra tracking and visibility solutions transform the physical to digital, creating the data streams businesses need in order to simplify operations, know more about their business, and empower their mobile workforce. For more information, visit www.zebra.com/possibilities.

Use of Non-GAAP Financial Information

This press release contains certain non-GAAP financial measures, consisting of “EBITDA,” “Adjusted EBITDA,” “Non-GAAP net income” and “Non-GAAP earnings per share” in addition to measure our operating performance. Management presents these measures to focus on the on-going operations and believes it is useful to investors because they enable them to perform meaningful comparisons of past and present operating results. The company believes it is useful to present non-GAAP financial measures, which exclude certain significant items, as a means to understand the performance of its ongoing operations and how management views the business. Reconciliations of Operating Income to EBITDA, EBITDA to Adjusted EBITDA, and GAAP net income to Non-GAAP net income are included in the financial schedules contained in this press release. These measures, however, should not be construed as an alternative to any other measure of performance determined in accordance with GAAP.

Contact:

 

Investors:    Media:
Dean Lindroth    Therese Van Ryne
Vice President, Finance    Director, Global PR and Industry Analyst Relations
+ 1 847 793 5653    + 1 847 370 2317
[email protected]    [email protected]


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

(Unaudited)

 

     July 4,
2015
    December 31,
2014
 
     (Unaudited)        

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 204,918      $ 393,950   

Investments and marketable securities

     —          24,385   

Accounts receivable, net

     631,067        670,402   

Inventories, net

     404,472        394,176   

Deferred income taxes

     98,993        122,772   

Income tax receivable

     92,366        12,988   

Prepaid expenses and other current assets

     67,304        53,377   
  

 

 

   

 

 

 

Total Current assets

   $ 1,499,120      $ 1,672,050   
  

 

 

   

 

 

 

Property and equipment at cost, less accumulated depreciation and amortization

     284,593        255,092   

Goodwill

     2,482,858        2,489,510   

Other intangibles, net

     898,004        1,029,293   

Other long-term assets

     95,005        93,121   
  

 

 

   

 

 

 

Total Assets

   $ 5,259,580      $ 5,539,066   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 281,771      $ 326,524   

Accrued liabilities

     363,095        421,070   

Deferred revenue

     215,458        196,213   

Current portion of long-term debt

     —          4,209   

Income taxes payable

     13,110        4,518   
  

 

 

   

 

 

 

Total Current liabilities

   $ 873,434      $ 952,534   

Long-term debt

     3,040,361        3,156,490   

Long-term deferred tax liability

     199,072        199,853   

Long-term deferred revenue

     109,089        115,847   

Other long-term liabilities

     86,034        74,434   
  

 

 

   

 

 

 

Total Liabilities

   $ 4,307,990      $ 4,499,158   
  

 

 

   

 

 

 

Stockholders’ Equity:

    

Preferred stock

     —          —     

Class A Common Stock

     722        722   

Additional paid-in capital

     175,582        147,090   

Treasury stock

     (632,820     (634,664

Retained earnings

     1,433,752        1,535,307   

Accumulated other comprehensive loss

     (25,646     (8,547
  

 

 

   

 

 

 

Total Stockholders’ Equity

     951,590        1,039,908   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 5,259,580      $ 5,539,066   
  

 

 

   

 

 

 


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except per share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     July 4,
2015
    June 28,
2014
    July 4,
2015
    June 28,
2014
 

Net sales

        

Net sales of tangible products

   $ 761,935      $ 270,049      $ 1,517,257      $ 531,941   

Revenue from services and software

     127,839        18,372        265,701        44,748   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net sales

     889,774        288,421        1,782,958        576,689   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of sales

        

Cost of sales of tangible products

     407,012        136,962        792,382        267,411   

Cost of services and software

     89,884        9,290        188,176        19,171   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     496,896        146,252        980,558        286,582   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     392,878        142,169        802,400        290,107   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Selling and marketing

     125,120        35,755        247,226        71,171   

Research and development

     99,087        23,710        195,504        46,567   

General and administrative

     69,659        26,321        135,795        54,712   

Amortization of intangible assets

     63,700        2,667        131,289        5,339   

Acquisition and integration costs

     31,166        20,364        57,497        25,291   

Exit and restructuring costs

     17,949        287        29,118        554   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     406,681        109,104        796,429        203,634   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

     (13,803     33,065        5,971        86,473   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (expense) income:

        

Investment income

     1,575        379        1,378        800   

Foreign exchange income (loss)

     11,252        43        (15,939     (249

Forward interest rate swaps (loss) gain

     (1,653     (2,433     36        (2,433

Interest expense

     (49,331     —          (100,296     —     

Other, net

     (707     (57     (1,980     (49
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expenses)

     (38,864     (2,068     (116,801     (1,931
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations before income taxes

     (52,667     30,997        (110,830     84,542   

Income tax expense (benefit)

     23,591        3,440        (9,275     15,379   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (76,258   $ 27,557      $ (101,555   $ 69,163   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic (loss) earnings per share

   $ (1.50   $ 0.54      $ (2.00   $ 1.37   

Diluted (loss) earnings per share

   $ (1.50   $ 0.54      $ (2.00   $ 1.35   

Basic weighted average shares outstanding

     50,917        50,606        50,798        50,509   

Diluted weighted average and equivalent shares outstanding

     50,917        51,278        50,798        51,129   


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

(Amounts in thousands)

(Unaudited)

 

     Three months ended     Six months ended  
     July 4,
2015
    June 28,
2014
    July 4,
2015
    June 28,
2014
 

Net (loss) income

   $ (76,258   $ 27,557      $ (101,555   $ 69,163   

Unrealized (loss) gain on anticipated sales hedging transactions, net of tax

     (4,642     776        (2,952     1,389   

Unrealized gain (loss) on forward interest rate swaps hedging transactions, net of tax

     3,164        —          (3,887     —     

Unrealized holding (loss) gain on investments, net of taxes

     —          348        (16     496   

Foreign currency translation adjustment

     (8,532     (29     (10,245     (196
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss) income

   $ (86,268   $ 28,652      $ (118,655   $ 70,852   
  

 

 

   

 

 

   

 

 

   

 

 

 


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

     Six Months Ended  
     July 4,
2015
    June 28,
2014
 

Cash flows from operating activities:

    

Net (loss) income

   $ (101,555   $ 69,163   

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

    

Depreciation and amortization

     161,865        18,096   

Amortization of debt issuance cost and discount

     9,662        —     

Share-based compensation

     17,519        7,110   

Excess tax benefit from share-based compensation

     (11,115     (3,947

Deferred income taxes

     18,487        2,979   

Unrealized (gain) loss on forward interest rate swaps

     (36     2,433   

All other, net

     584        49   

Changes in assets and liabilities, net of businesses acquired:

    

Accounts receivable, net

     48,081        11,359   

Inventories, net

     (22,755     (5,061

Other assets

     (17,058     2,583   

Accounts payable

     (43,092     (5,336

Accrued liabilities

     730        3,535   

Deferred revenue

     15,684        502   

Income taxes

     (60,800     4,706   

Other operating activities

     3,311        1,742   
  

 

 

   

 

 

 

Net cash provided by operating activities

     19,512        109,913   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (49,291     (7,962

Acquisition of businesses, net of cash acquired

     (48,805     —     

Proceeds from sale of long-term investments

     1,748        —     

Purchases of long-term investments

     (168     (1,213

Purchases of investments and marketable securities

     (739     (276,400

Maturities of investments and marketable securities

     —          20,852   

Proceeds from sales of investments and marketable securities

     25,108        150,781   
  

 

 

   

 

 

 

Net cash used in investing activities

     (72,147     (113,942
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Payment of debt

     (130,000     —     

Proceeds from exercise of stock options and stock purchase plan purchases

     11,538        8,686   

Taxes paid related to net share settlement of equity awards

     (13,290     (975

Excess tax benefit from equity-based compensation

     11,115        3,947   
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (120,637     11,658   

Effect of exchange rate changes on cash

     (15,760     (107
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (189,032     7,522   

Cash and cash equivalents at beginning of period

     393,950        62,827   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 204,918      $ 70,349   
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information:

    

Income taxes paid, net

     21,354        7,627   

Interest paid

     91,431        —     


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL SALES INFORMATION

(Amounts in thousands)

(Unaudited)

SALES BY PRODUCT CATEGORY

 

     Three Months Ended                       

Product category

   July 4,
2015
     June 28,
2014
     Percent
Change
     Percent of
Net Sales 2015
     Percent of
Net Sales 2014
 

Hardware

   $ 694,702       $ 204,770         239.3         78.0         71.0   

Supplies

     67,233         65,279         3.0         7.6         22.6   

Service and software

     127,839         18,372         595.8         14.4         6.4   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 889,774       $ 288,421         208.5         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 
     Six Months Ended                       

Product category

   July 4,
2015
     June 28,
2014
     Percent
Change
     Percent of
Net Sales 2015
     Percent of
Net Sales 2014
 

Hardware

   $ 1,382,772       $ 403,158         243.0         77.6         69.9   

Supplies

     134,485         128,783         4.4         7.5         22.3   

Service and software

     265,701         44,748         493.8         14.9         7.8   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 1,782,958       $ 576,689         209.2         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 

SALES BY GEOGRAPHIC REGION

 

     Three Months Ended                       

Geographic region

   July 4,
2015
     June 28,
2014
     Percent
Change
     Percent of
Net Sales 2015
     Percent of
Net Sales 2014
 

Europe, Middle East and Africa

   $ 303,382       $ 94,200         222.1         34.1         32.7   

Latin America

     55,161         25,204         118.9         6.2         8.7   

Asia-Pacific

     117,466         40,334         191.2         13.2         14.0   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total International

     476,009         159,738         198.0         53.5         55.4   

North America

     413,765         128,683         221.5         46.5         44.6   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 889,774       $ 288,421         208.5         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 
     Six Months Ended                       

Geographic region

   July 4,
2015
     June 28,
2014
     Percent
Change
     Percent of
Net Sales 2015
     Percent of
Net Sales 2014
 

Europe, Middle East and Africa

   $ 593,926       $ 185,639         219.9         33.3         32.2   

Latin America

     108,446         50,844         113.3         6.1         8.8   

Asia-Pacific

     223,849         78,301         185.9         12.6         13.6   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total International

     926,221         314,784         194.2         52.0         54.6   

North America

     856,737         261,905         227.1         48.0         45.4   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 1,782,958       $ 576,689         209.2         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME

(Amounts in thousands, except per-share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     July 4,
2015
    June 28,
2014
    July 4,
2015
    June 28,
2014
 

Net (loss) income

   ($ 76,258   $ 27,557      ($ 101,555   $ 69,163   

Income tax expense (benefit)

     23,591        3,440        (9,275     15,379   

Share-based compensation

     8,723        4,144        17,519        7,110   

Acquisition and integration costs

     31,166        20,364        57,497        25,291   

Exit and restructuring costs

     17,949        287        29,118        554   

Purchase accounting adjustments

     5,338        —          11,763        —     

Foreign exchange loss (gain)

     (11,252     (43     15,939        249   

Amortization of intangible assets

     63,700        2,667        131,289        5,339   

Non-cash interest expense

     5,103        —          9,662        —     

Forward interest rate swaps loss (gain)

     1,653        2,433        (36     2,433   

Tax effects

     (16,383     (13,888     (36,147     (29,721
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

   $ 129,588      $ 19,404      $ 227,329      $ 26,634   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 53,330      $ 46,961      $ 125,774      $ 95,797   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP (loss) earnings per share

        

Basic

   $ (1.50   $ 0.54      $ (2.00   $ 1.37   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (1.50   $ 0.54      $ (2.00   $ 1.35   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP earnings per share

        

Basic

   $ 1.05      $ 0.93      $ 2.48      $ 1.90   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 1.05      $ 0.92      $ 2.48      $ 1.87   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic weighted average shares outstanding

     50,917        50,606        50,798        50,509   

Diluted weighted average and equivalent shares outstanding

     50,917        51,278        50,798        51,129   


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

GAAP to NON-GAAP RECONCILIATION

(Amounts in thousands, except per-share data)

(Unaudited)

 

     Three Months Ended      Six Months Ended  
     July 4,
2015
    June 28,
2014
     July 4,
2015
    June 28,
2014
 

Net (Loss) Income to EBITDA and Adjusted EBITDA

         

Net (loss) income

   ($ 76,258   $ 27,557       ($ 101,555   $ 69,163   

Income tax expense (benefit)

     23,591        3,440         (9,275     15,379   

Total other expense (income)

     38,864        2,068         116,801        1,931   
  

 

 

   

 

 

    

 

 

   

 

 

 

Operating (loss) income

   $ (13,803   $ 33,065       $ 5,971      $ 86,473   

Depreciation

     18,461        6,427         30,576        12,757   

Amortization of intangible assets

     63,700        2,667         131,289        5,339   
  

 

 

   

 

 

    

 

 

   

 

 

 

EBITDA (Non-GAAP)

   $ 68,358      $ 42,159       $ 167,836      $ 104,569   
  

 

 

   

 

 

    

 

 

   

 

 

 

Acquisition and integration costs

     31,166        20,364         57,497        25,291   

Purchase accounting adjustments

     5,338        —           11,763        —     

Exit and restructuring costs

     17,949        287         29,118        554   

Share-based compensation

     8,723        4,144         17,519        7,110   
  

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA (Non-GAAP)

   $ 131,534      $ 66,954       $ 283,733      $ 137,524   
  

 

 

   

 

 

    

 

 

   

 

 

 


Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings