CAMARILLO, Calif., Nov. 30, 2016 (GLOBE NEWSWIRE) -- Semtech Corporation (Nasdaq:SMTC), a leading supplier of analog and mixed-signal semiconductors, today reported unaudited financial results for its third quarter of fiscal year 2017, which ended October 30, 2016. Net sales computed in accordance with U.S. generally accepted accounting principles (“GAAP”), were $137.2 million, which has been reduced by $3.7 million of share-based compensation associated with the previously announced issuance of a Warrant to Comcast. Excluding the offset associated with the Warrant, net sales were $140.9 million (“non-GAAP net sales”).
Highlights for the Third Fiscal Quarter 2017
- Completed previously announced divestiture of Snowbush IP business
- Announced strategic agreement with Comcast for trial LoRaWAN™ deployments in the United States
- Wireless and Sensing Products group delivered 45% Y/Y and 16% Q/Q net sales growth
- Protection Products group delivered 21% Y/Y and 10% Q/Q net sales growth
- Cash Flow From Operations increased 108% Y/Y and 24% Q/Q
- Ended quarter with net cash position of $50.1 million consisting of $297.9 million in cash and marketable securities and $247.9 million of debt
Results on a GAAP basis for Third Fiscal Quarter 2017
- Net sales were $137.2 million
- Gross margin was 59.1%
- R&D expenses were $25.6 million
- SG&A expenses were $35.1 million
- Operating margin was 28.5%
- Net income was $ 30.8 million or $0.46 per diluted share
GAAP net income for the third quarter of fiscal year 2017 included a pre-tax gain of $25.0 million from the previously-announced divestiture of the Company’s Snowbush IP business.
To facilitate a complete understanding of comparable financial performance between periods, the Company also presents performance results net of certain non-cash items and items that are not considered reflective of the Company’s core results over time. The Company’s non-GAAP measures of net sales, gross margin, net income, earnings per diluted share, and free cash flow exclude certain items as described below under “Non-GAAP Financial Measures.”
Results on a Non-GAAP basis for Third Quarter 2017 (see the list of non-GAAP items and the reconciliation of these to the most relevant GAAP items set forth in the tables below):
- Non-GAAP net sales were $140.9 million
- Non-GAAP gross margin was 60.4%
- Non-GAAP R&D expenses were $23.0 million
- Non-GAAP SG&A expenses were $28.9 million
- Non-GAAP operating margin was 23.6%
- Non- GAAP net income was $24.3 million or $0.37 per diluted share
Mohan Maheswaran, Semtech’s President and Chief Executive Officer, stated, “Q3 of fiscal 2017 was another solid quarter for Semtech. The Company achieved significant year-over-year net sales growth while growing earnings at an even faster rate for the same period. The strength we are experiencing from exciting growth markets that include the Internet of Things, hyper-scale datacenters and mobile devices is expected to continue and contribute to a better than seasonal outlook for our fourth fiscal quarter. Our focus on divesting non-core assets while investing in new product platforms and maintaining Opex discipline should enable the Company to continue to leverage the growth we expect to see over the next several years.”
GAAP Fourth Quarter of Fiscal Year 2017 Outlook
- Net sales are expected to be in the range of $133.2 million to $141.2 million
- Gross margin is expected to be in the range of 59.4% to 60.0%
- SG&A expense is expected to be in the range of $33.2 million to $34.2 million
- R&D expense is expected to be in the range of $26.0 million to $27.0 million
- Intangible amortization expense is expected to be approximately $6.3 million
- Interest and other expense is expected to be approximately $2.9 million which includes approximately $0.7 million of expense associated with the early retirement of our prior credit facility
- Tax rate is expected to be in the range of 19% to 21%
- Earnings per diluted share are expected to be in the range of $0.13 to $0.17
- Fully-diluted share count is expected to be approximately 66.5 million shares
- Share-based compensation is expected to be approximately $7.5 million, categorized as follows: $0.8 million for net sales associated with the Comcast Warrant, $0.5 million cost of sales, $4.7 million SG&A, and $1.5 million R&D
- Capital expenditures are expected to be approximately $20.0 million
- Depreciation expense is expected to be approximately $5.5 million
Non-GAAP Fourth Quarter of Fiscal Year 2017 Outlook
- Non-GAAP net sales are expected to be in the range of $134.0 million to $142.0 million
- Non-GAAP gross margin is expected to be in the range of 60.0% to 60.5%
- Non-GAAP SG&A expense is expected to be in the range of $27.0 million to $28.0 million
- Non-GAAP R&D expense is expected to be in the range of $24.0 million to $25.0 million
- Non-GAAP Interest and other expense is expected to be approximately $2.2 million
- Non-GAAP tax rate is expected to be in the range of 19% to 21%
- Non-GAAP earnings per diluted share are expected to be in the range of $0.33 to $0.37
Webcast and Conference Call
Semtech will be hosting a conference call today to discuss its third quarter of fiscal year 2017 results at 2:00 p.m. Pacific time. An audio webcast will be available on Semtech’s website at www.Semtech.com under the “Investor Relations” section. A replay of the call will be available through December 30, 2016 at the same website or by calling (855) 859-2056 and entering conference ID 40359367.
Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements prepared in accordance with GAAP, this release includes a non-GAAP presentation of net sales, gross margin, net income, earnings per diluted share, and free cash flow. The Company's measure of free cash flow is calculated as cash flow from operations less net capital expenditures. The Company’s non-GAAP measures of net sales, gross margin, net income and earnings per diluted share exclude the following items, if any:
- Share-based compensation, including the Warrant-related impact
- Intangible amortization and impairments
- Restructuring, integration, transaction and other acquisition or disposition-related expenses and gains on dispositions
- Litigation expenses or dispute settlement charges or gains
- Escheat or environmental reserves
To provide additional insight into the Company's fourth quarter outlook, this release also includes a presentation of forward-looking non-GAAP measures including net sales, gross margin, effective tax rate and earnings per diluted share.
These non-GAAP financial measures are adjusted to exclude the items identified above because such items are either operating expenses which would not otherwise have been incurred by the Company in the normal course of the Company’s business operations or are not reflective of the Company’s core results over time. These excluded items may include recurring as well as non-recurring items, and no inference should be made that all of these adjustments, charges, costs or expenses are unusual, infrequent or non-recurring. For example: certain restructuring and integration related expenses (which consist of employee termination costs, facility closure or lease termination costs, and contract termination costs) may be considered recurring given the Company’s ongoing efforts to be more cost effective and efficient; certain acquisition and disposition-related adjustments or expenses may be deemed recurring given the Company's regular evaluation of potential transactions and investments; and certain litigation expenses or dispute settlement charges or gains (which may include estimated losses for which we have established a reserve, as well as any actual settlements, judgments, or other resolutions against, or in favor of, the Company related to litigation, arbitration, disputes or similar matters, and insurance recoveries received by the Company related to such matters) may be viewed as recurring given that the Company may from time to time be involved in, and may resolve, litigation, arbitration, disputes, and similar matters.
Notwithstanding that certain adjustments, charges, costs or expenses may be considered recurring, in order to provide meaningful comparisons, the Company believes that it is appropriate to exclude such items because they are not reflective of the Company's core results and tend to vary based on timing, frequency and magnitude.
These non-GAAP financial measures are provided to enhance the user's overall understanding of the Company's comparable financial performance between periods. In addition, the Company’s management generally excludes the items noted above when managing and evaluating the performance of the business. The financial statements provided with this release include reconciliations of these non-GAAP measures to their most comparable GAAP results for the second and third quarters of fiscal year 2017 and the third quarter of fiscal year 2016 along with a reconciliation of forward-looking earnings per diluted share to its most comparable GAAP measure for the fourth quarter of fiscal year 2017. The Company is unable to include a reconciliation of the forward-looking non-GAAP measures of non-GAAP tax rate to the corresponding GAAP measure as these are not available without unreasonable efforts due to the high variability and low visibility with respect to the charges which are excluded from these non-GAAP measures. In particular the measures and effects of non-cash income taxes, which are extremely difficult to project as a result of our tax status in a number of foreign jurisdictions, and share-based compensation specific to non-employee common stock options, are directly impacted by unpredictable fluctuations in our stock price. We expect the variability of the above charges to have a potentially significant impact on our GAAP financial results. These additional non-GAAP financial measures should not be considered substitutes for any measures derived in accordance with GAAP and may be inconsistent with similar measures presented by other companies.
Forward-Looking and Cautionary Statements
This press release contains "forward-looking statements" within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, as amended, based on the Company’s current expectations, estimates and projections about its operations, industry, financial condition, performance, results of operations, and liquidity. Forward-looking statements are statements other than historical information or statements of current condition and relate to matters such as future financial performance including the fourth quarter of fiscal year 2017 outlook, future operational performance, the anticipated impact of specific items on future earnings, and the Company’s plans, objectives and expectations. Statements containing words such as “may,” “believes,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “estimates,” “should,” “will,” “designed to,” “projections,” or “business outlook,” or other similar expressions constitute forward-looking statements.
Forward-looking statements involve known and unknown risks and uncertainties that could cause actual results and events to differ materially from those projected. Potential factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: the Company’s ability to forecast its effective tax rates due to changing income in higher or lower tax jurisdictions and other factors that contribute to the volatility of the Company’s effective tax rates and impact anticipated tax benefits; the Company's ability to manage expenses to achieve anticipated shifts in demand among target customers, and other comparable changes or protracted weakness in projected or anticipated markets; competitive changes in the marketplace including, but not limited to, the pace of growth or adoption rates of applicable products or technologies; shifts in focus among target customers, and other comparable changes in projected or anticipated end-user markets; the Company’s ability to integrate its acquisitions and realize expected synergies and benefits from its acquisitions and dispositions; the Company’s ability to accurately forecast the amount and timing of the share-based compensation associated with the vesting of the Warrant issued to Comcast; the continuation and/or pace of key trends considered to be main contributors to the Company's growth, such as demand for increased network bandwidth, demand for increasing energy efficiency in the Company's products or end-use applications of the products, and demand for increasing miniaturization of electronic components; adequate supply of components and materials from the Company’s suppliers, to include disruptions due to natural causes or disasters, weather, or other extraordinary events; the Company's ability to forecast and achieve anticipated net sales and earnings estimates in light of periodic economic uncertainty, to include impacts arising from European, Asian and global economic dynamics; and the amount and timing of expenditures for capital equipment. Additionally, forward-looking statements should be considered in conjunction with the cautionary statements contained in the risk factors disclosed in the Company's Annual Report on Form 10-K for the fiscal year ended January 31, 2016, Quarterly Reports on Form 10-Q, and other filings with the Securities and Exchange Commission, and in material incorporated therein, including, without limitation, information under the captions “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors”. In light of the significant risks and uncertainties inherent in the forward-looking information included herein that may cause actual performance and results to differ materially from those predicted, any such forward-looking information should not be regarded as representations or guarantees by the Company of future performance or results, or that its objectives or plans will be achieved or that any of its operating expectations or financial forecasts will be realized. Reported results should not be considered an indication of future performance. Investors are cautioned not to place undue reliance on any forward-looking information contained herein, which reflect management’s analysis only as of the date hereof. Except as required by law, the Company assumes no obligation to publicly release the results of any update or revision to any forward-looking statements that may be made to reflect new information, events or circumstances after the date hereof or to reflect the occurrence of unanticipated or future events, or otherwise.
About Semtech
Semtech Corporation is a leading supplier of analog and mixed-signal semiconductors for high-end consumer, enterprise computing, communications and industrial equipment. Products are designed to benefit the engineering community as well as the global community. The Company is dedicated to reducing the impact it, and its products, have on the environment. Internal green programs seek to reduce waste through material and manufacturing control, use of green technology and designing for resource reduction. Publicly traded since 1967, Semtech is listed on the NASDAQ Global Select Market under the symbol SMTC. For more information, visit http://www.semtech.com.
Semtech, and the Semtech logo are registered marks of Semtech Corporation and/or its subsidiaries.
| SEMTECH CORPORATION | ||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||
| (Table in thousands - except per share amount) | ||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||
| October 30, | July 31, | October 25, | October 30, | October 25, | ||||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Q3 2017 | Q2 2017 | Q3 2016 | Q3 2017 | Q3 2016 | ||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||
| Net sales | $ | 137,185 | $ | 135,911 | $ | 115,810 | $ | 404,241 | $ | 371,610 | ||||||||||||
| Cost of sales | 56,120 | 54,136 | 46,226 | 162,877 | 148,050 | |||||||||||||||||
| Gross profit | 81,065 | 81,775 | 69,584 | 241,364 | 223,560 | |||||||||||||||||
| Operating costs and expenses: | ||||||||||||||||||||||
| Selling, general and administrative | 35,116 | 32,824 | 30,747 | 101,654 | 102,383 | |||||||||||||||||
| Product development and engineering | 25,600 | 26,325 | 26,855 | 77,097 | 84,771 | |||||||||||||||||
| Intangible amortization and impairments | 6,286 | 6,328 | 6,308 | 19,017 | 18,648 | |||||||||||||||||
| Gain on disposition of business operations | (25,036 | ) | - | - | (25,036 | ) | - | |||||||||||||||
| Changes in the fair value of contingent earn-out obligations | - | (129 | ) | (14,186 | ) | (162 | ) | (13,618 | ) | |||||||||||||
| Restructuring charges | - | - | 962 | - | 4,526 | |||||||||||||||||
| Total operating costs and expenses | 41,966 | 65,348 | 50,686 | 172,570 | 196,710 | |||||||||||||||||
| Operating income (loss) | 39,099 | 16,427 | 18,898 | 68,794 | 26,850 | |||||||||||||||||
| Interest expense, net | (1,890 | ) | (2,037 | ) | (1,964 | ) | (5,857 | ) | (5,698 | ) | ||||||||||||
| Non-operating expense, net | (690 | ) | (136 | ) | (777 | ) | (871 | ) | (1,152 | ) | ||||||||||||
| Income before taxes | 36,519 | 14,254 | 16,157 | 62,066 | 20,000 | |||||||||||||||||
| Provision for taxes | 5,743 | 5,276 | 5,453 | 15,424 | 9,750 | |||||||||||||||||
| Net (loss) income | $ | 30,776 | $ | 8,978 | $ | 10,704 | $ | 46,642 | $ | 10,250 | ||||||||||||
| Earnings per share: | ||||||||||||||||||||||
| Basic | $ | 0.47 | $ | 0.14 | $ | 0.16 | $ | 0.71 | $ | 0.16 | ||||||||||||
| Diluted | $ | 0.46 | $ | 0.14 | $ | 0.16 | $ | 0.71 | $ | 0.15 | ||||||||||||
| Weighted average number of shares used in computing earnings per share: | ||||||||||||||||||||||
| Basic | 65,549 | 65,299 | 65,117 | 65,331 | 65,920 | |||||||||||||||||
| Diluted | 66,207 | 65,905 | 65,217 | 65,898 | 66,251 | |||||||||||||||||
| SEMTECH CORPORATION | ||||||||||||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||||||
| (Table in thousands) | ||||||||||||||||||||||
| October 30, | Jan 31, | |||||||||||||||||||||
| 2016 | 2016 | |||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||
| Cash and cash equivalents | $ | 297,939 | $ | 211,810 | ||||||||||||||||||
| Accounts receivable, net | 59,193 | 44,132 | ||||||||||||||||||||
| Inventories | 62,679 | 63,875 | ||||||||||||||||||||
| Prepaid taxes | 6,982 | 5,236 | ||||||||||||||||||||
| Other current assets | 11,917 | 16,168 | ||||||||||||||||||||
| Total current assets | 438,710 | 341,221 | ||||||||||||||||||||
| Property, plant and equipment, net | 95,547 | 101,006 | ||||||||||||||||||||
| Deferred tax assets | 8,711 | 7,354 | ||||||||||||||||||||
| Goodwill | 329,703 | 329,703 | ||||||||||||||||||||
| Other intangible assets, net | 68,064 | 88,430 | ||||||||||||||||||||
| Other assets | 60,314 | 43,803 | ||||||||||||||||||||
| Total assets | $ | 1,001,049 | $ | 911,517 | ||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||
| Accounts payable | $ | 43,931 | $ | 35,486 | ||||||||||||||||||
| Accrued liabilities | 43,731 | 41,204 | ||||||||||||||||||||
| Deferred revenue | 11,026 | 8,628 | ||||||||||||||||||||
| Current portion - long term debt | 19,094 | 18,569 | ||||||||||||||||||||
| Total current liabilities | 117,782 | 103,887 | ||||||||||||||||||||
| Deferred tax liabilities | 22,462 | 6,802 | ||||||||||||||||||||
| Long term debt - less current | 228,795 | 239,177 | ||||||||||||||||||||
| Other long-term liabilities | 46,115 | 33,600 | ||||||||||||||||||||
| Stockholders’ equity | 585,895 | 528,051 | ||||||||||||||||||||
| Total liabilities & stockholders' equity | $ | 1,001,049 | $ | 911,517 | ||||||||||||||||||
| SEMTECH CORPORATION | ||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||||
| (Table in thousands) | ||||||||||||||||||||||
| Nine Months Ended | ||||||||||||||||||||||
| October 30, | October 25, | |||||||||||||||||||||
| 2016 | 2015 | |||||||||||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||||||||
| Net (loss) income | $ | 46,642 | $ | 10,250 | ||||||||||||||||||
| Net cash provided by operating activities | 84,694 | 67,616 | ||||||||||||||||||||
| Net cash used in investing activities | 15,598 | (55,106 | ) | |||||||||||||||||||
| Net cash used in financing activities | (14,163 | ) | (50,479 | ) | ||||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | 86,129 | (37,969 | ) | |||||||||||||||||||
| Cash and cash equivalents at beginning of period | 211,810 | 230,328 | ||||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 297,939 | $ | 192,359 | ||||||||||||||||||
| SEMTECH CORPORATION | ||||||||||||||||||||||
| SUPPLEMENTAL INFORMATION - NOTES TO CONSOLIDATED GAAP STATEMENTS OF INCOME | ||||||||||||||||||||||
| (Tables in thousands - except per share amounts) | ||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||
| October 30, | July 31, | October 25, | October 30, | October 25, | ||||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Share-based Compensation | Q3 2017 | Q2 2017 | Q3 2016 | Q3 2017 | Q3 2016 | |||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||
| Revenue offset | $ | 3,669 | $ | - | $ | - | $ | 3,669 | $ | - | ||||||||||||
| Cost of sales | 360 | 372 | 197 | 1,108 | 1,071 | |||||||||||||||||
| Selling, general and administrative | 3,965 | 4,183 | 2,933 | 12,001 | 6,006 | |||||||||||||||||
| Product development and engineering | 1,401 | 1,542 | 1,987 | 4,420 | 6,320 | |||||||||||||||||
| Total share-based compensation | $ | 9,395 | $ | 6,097 | $ | 5,117 | $ | 21,198 | $ | 13,397 | ||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||
| October 30, | July 31, | October 25, | October 30, | October 25, | ||||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Gross Profit - Reconciliation GAAP to Non-GAAP | Q3 2017 | Q2 2017 | Q3 2016 | Q3 2017 | Q3 2016 | |||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||
| GAAP gross profit | $ | 81,065 | $ | 81,775 | $ | 69,584 | $ | 241,364 | $ | 223,560 | ||||||||||||
| Adjustments to GAAP gross profit: | ||||||||||||||||||||||
| Revenue: share-based compensation- Comcast Warrant | 3,669 | - | - | 3,669 | - | |||||||||||||||||
| Cost of sales: other share-based compensation | 360 | 372 | 197 | 1,108 | 1,071 | |||||||||||||||||
| Acquisition related fair value adjustments | - | - | - | - | 265 | |||||||||||||||||
| Non-GAAP gross profit | $ | 85,094 | $ | 82,147 | $ | 69,781 | $ | 246,141 | $ | 224,896 | ||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||
| October 30, | July 31, | October 25, | October 30, | October 25, | ||||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Net Income - Reconciliation GAAP to Non-GAAP | Q3 2017 | Q2 2017 | Q3 2016 | Q3 2017 | Q3 2016 | |||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||
| GAAP net income | $ | 30,776 | $ | 8,978 | $ | 10,704 | $ | 46,642 | $ | 10,250 | ||||||||||||
| Adjustments to GAAP net income: | ||||||||||||||||||||||
| Share-based compensation | $ | 9,395 | $ | 6,097 | $ | 5,117 | $ | 21,198 | $ | 13,397 | ||||||||||||
| Intangible amortization and impairments | 6,286 | 6,328 | 7,363 | 19,017 | 19,703 | |||||||||||||||||
| Gain on disposition of business operations | (25,036 | ) | - | - | (25,036 | ) | - | |||||||||||||||
| Transaction and integration related expenses | 1,308 | 1,804 | 883 | 4,062 | 6,528 | |||||||||||||||||
| Acquisition related earn-out - compensation | 603 | 54 | 1,164 | 1,982 | 3,600 | |||||||||||||||||
| Acquisition related earn-out - non-compensation | - | (129 | ) | (14,186 | ) | (162 | ) | (13,780 | ) | |||||||||||||
| Environmental and other reserves | 1,123 | - | - | 2,123 | 2,855 | |||||||||||||||||
| Gain on litigation settlement | - | - | - | (1,725 | ) | - | ||||||||||||||||
| Restructuring charges | - | - | 962 | - | 4,526 | |||||||||||||||||
| Impairment of cost method investment | - | - | 600 | - | 600 | |||||||||||||||||
| Total before tax adjustment | (6,321 | ) | 14,154 | 1,903 | 21,459 | 37,429 | ||||||||||||||||
| Associated tax effect | (196 | ) | (385 | ) | (511 | ) | (1,580 | ) | (2,077 | ) | ||||||||||||
| Total of supplemental information net of taxes | (6,517 | ) | 13,769 | 1,392 | 19,879 | 35,352 | ||||||||||||||||
| Non-GAAP net (loss) income | $ | 24,259 | $ | 22,747 | $ | 12,096 | $ | 66,521 | $ | 45,602 | ||||||||||||
| Diluted GAAP earnings per share | $ | 0.46 | $ | 0.14 | $ | 0.16 | $ | 0.71 | $ | 0.15 | ||||||||||||
| Adjustments per above | (0.09 | ) | 0.21 | 0.03 | 0.30 | 0.54 | ||||||||||||||||
| Diluted non-GAAP earnings per share | $ | 0.37 | $ | 0.35 | $ | 0.19 | $ | 1.01 | $ | 0.69 | ||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||
| October 30, | July 31, | October 25, | October 30, | October 25, | ||||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Tax Impact Associated With Supplemental Information | Q3 2017 | Q2 2017 | Q3 2016 | Q3 2017 | Q3 2016 | |||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||
| Adjustments to GAAP net income: | ||||||||||||||||||||||
| Share-based compensation | $ | 2,769 | $ | 1,496 | $ | 2,669 | $ | 5,694 | $ | 4,759 | ||||||||||||
| Intangible amortization and impairments | 1,685 | 1,800 | 1,748 | 5,193 | 4,848 | |||||||||||||||||
| Gain on disposition of business operations | (6,839 | ) | - | - | (6,839 | ) | - | |||||||||||||||
| Acquisition related earn-out | 8 | (5 | ) | (4,298 | ) | 130 | (3,808 | ) | ||||||||||||||
| Valuation allowance against deferred tax assets | 2,309 | (3,455 | ) | 234 | (3,377 | ) | (6,571 | ) | ||||||||||||||
| Environmental and other reserves | 264 | 549 | 158 | 779 | 2,849 | |||||||||||||||||
| Total of associated tax effect | $ | 196 | $ | 385 | $ | 511 | $ | 1,580 | $ | 2,077 | ||||||||||||
| Three Months Ended | ||||||||||||||||||||||
| October 30, | July 31, | October 25, | ||||||||||||||||||||
| 2016 | 2016 | 2015 | ||||||||||||||||||||
| Q3 2017 | Q2 2017 | Q3 2016 | ||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||
| Free Cash Flow: | ||||||||||||||||||||||
| Cash Flow from Operations | $ | 39,227 | $ | 31,666 | $ | 18,870 | ||||||||||||||||
| Net Capital Expenditure | (8,406 | ) | (2,635 | ) | (2,461 | ) | ||||||||||||||||
| Free Cash Flow: | $ | 30,821 | $ | 29,031 | $ | 16,409 | ||||||||||||||||
| Q4FY17 EPS Guidance Range Reconciliation | ||||||||||||||||||||||
| GAAP to Non-GAAP Reconciliation (net of tax) | ||||||||||||||||||||||
| Low | High | |||||||||||||||||||||
| GAAP EPS | 0.13 | 0.17 | ||||||||||||||||||||
| Share-based compensation | 0.10 | 0.10 | ||||||||||||||||||||
| Transaction, restructuring, and acquisition related expenses | 0.01 | 0.01 | ||||||||||||||||||||
| Amortization of acquired intangibles | 0.09 | 0.09 | ||||||||||||||||||||
| Non-GAAP EPS | $ | 0.33 | $ | 0.37 | ||||||||||||||||||