Welcome!

News Feed Item

Black Box Corporation Reports Third Quarter of Fiscal 2014 Results

Black Box Corporation (NASDAQ:BBOX), a leading communications system integrator dedicated to designing, sourcing, implementing and maintaining today's complex communications solutions, today reported results for the third quarter of Fiscal 2014 and nine-month period ended December 28, 2013.

3Q14 Results

  • Revenues were $239.7 million, down 5% from $252.1 million for the same period last year and down 3% from $246.8 million in the sequential period.
  • Provision for income taxes was $2.5 million (27.5% effective rate), down 52% from $5.2 million (38.0% effective rate) for the same period last year and down 55% from $5.7 million (50.3% effective rate) in the sequential period. The decrease in the effective tax rate is due to a decrease in uncertain income tax positions (including interest and penalties) and the benefit associated with the Fiscal 2013 federal return to provision reconciliation.
  • Net income was $6.7 million, down 22% from $8.5 million for the same period last year and up 19% from $5.6 million in the sequential period.
  • Diluted EPS was $0.42, down 19% from $0.52 for the same period last year and up 20% from $0.35 in the sequential period.
  • Operating net income* was $7.7 million, down 41% from $13.0 million for the same period last year and down 20% from $9.6 million in the sequential period.
  • Operating EPS* was $0.49, down 38% from $0.79 for the same period last year and down 18% from $0.60 in the sequential period.
  • Cash flow used for operations was $1.6 million compared to cash provided by operations of $16.3 million for the same period last year and $8.9 million in the sequential period.
  • We returned $7.4 million to our shareholders by repurchasing $6.0 million of common stock and paying $1.4 million in dividends. On January 27, 2014, our Board of Directors approved an additional 1.0 million shares for repurchase.

3QYTD14 Results

  • Revenues were $733.4 million, down 4% from $760.1 million for the same period last year.
  • Provision for income taxes was $12.7 million (39.9% effective rate), down 4% from $13.2 million (38.0% effective rate) for the same period last year. The increase in the effective tax rate is due to the write-off of certain deferred tax assets related to equity awards partially offset by a decrease in uncertain tax positions (including interest and penalties) and the benefit associated with the Fiscal 2013 federal return to provision reconciliation.
  • Net income was $19.1 million, down 11% from $21.6 million for the same period last year.
  • Diluted EPS was $1.20, down 6% from $1.28 for the same period last year.
  • Operating net income* was $26.1 million, down 23% from $33.6 million for the same period last year.
  • Operating EPS* was $1.63, down 18% from $1.99 for the same period last year.
  • Cash flow provided by operations was $27.9 million, down 9% from $30.7 million for the same period last year.
  • We returned $23.0 million to our shareholders by repurchasing $18.8 million of common stock and paying $4.2 million in dividends.

* See the information under the caption "Non-GAAP Financial Measures" below for a discussion regarding the usefulness of the non-GAAP financial measures contained in this release, definitions of those non-GAAP financial measures and reconciliations to their most directly comparable GAAP financial measures.

Commenting on the third quarter of Fiscal 2014 results, Michael McAndrew, President and Chief Executive Officer, said, "Our third quarter results were consistent with the expectations set last quarter. We continue to focus our efforts on investing in initiatives that will drive long-term growth and generate a return on capital. Our strong balance sheet and commitment to build new revenue generating programs provide the basis for our continued transformation."

Guidance

For the fourth quarter of Fiscal 2014, the Company is targeting:

  • Revenues in the range of $230 million to $235 million.
  • Operating earnings per share in the range of $0.42 to $0.47.

For Fiscal 2014, the Company is targeting:

  • Revenues in the range of $963 million to $968 million.
  • Operating earnings per share in the range of $2.05 to $2.10.

Included in these targets is an effective tax rate of 39.5%. These targets exclude intangibles amortization, restructuring expense, the joint venture investment loss and the impact of changes in the fair market value of the Company's interest-rate swaps, and are before any new mergers and acquisition activity that has not been announced.

Earnings Conference Call

The Company will conduct a conference call beginning at 5:00 p.m. Eastern Standard Time today, January 28, 2014. Michael McAndrew, President and Chief Executive Officer, will host the call. To participate in the call, please dial 612-332-0107 approximately 15 minutes prior to the starting time and ask to be connected to the Black Box Earnings Call. A replay of the conference call will be available for one week after the teleconference by dialing 320-365-3844 and using access code 314588. A live, listen-only audio webcast of the call will be available through a link on the Investor Relations page of the Company's Web site at http://www.blackbox.com. A webcast replay of the call will also be archived on Black Box's Web site for a limited period of time following the conference call.

About Black Box

Black Box is a leading communications system integrator dedicated to designing, sourcing, implementing and maintaining today's complex communications solutions. Black Box services more than 175,000 clients in approximately 150 countries with approximately 200 offices throughout the world. To learn more, visit the Black Box Web site at http://www.blackbox.com.

Black Box® and the Double Diamond logo are registered trademarks of BB Technologies, Inc.

Any forward-looking statements contained in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and speak only as of the date of this release. You can identify these forward-looking statements by the fact that they use words such as "should," "anticipate," "estimate," "approximate," "expect," "target," "may," "will," "project," "intend," "plan," "believe" and other words of similar meaning and expression in connection with any discussion of future operating or financial performance. One can also identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. Forward-looking statements are inherently subject to a variety of risks and uncertainties that could cause actual results to differ materially from those projected. Although it is not possible to predict or identify all risk factors, they may include levels of business activity and operating expenses, expenses relating to corporate compliance requirements, cash flows, global economic and business conditions, successful integration of acquisitions, the timing and costs of restructuring programs, successful marketing of the Company's product and services offerings, successful implementation of the Company's M&A program, including identifying appropriate targets, consummating transactions and successfully integrating the businesses, successful implementation of our government contracting programs, competition, changes in foreign, political and economic conditions, fluctuating foreign currencies compared to the U.S. dollar, rapid changes in technologies, client preferences, the Company's arrangements with suppliers of voice equipment and technology, government budgetary constraints and various other matters, many of which are beyond the Company's control. Additional risk factors are included in the Company's Annual Report on Form 10-K for the fiscal year ended March 31, 2013. We can give no assurance that any goal, plan or target set forth in forward-looking statements will be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made. We undertake no obligation to release publicly any revisions to forward-looking statements as a result of future events or developments and caution you not to unduly rely on any such forward-looking statements.

           
 

BLACK BOX CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

 

In millions and may not foot due to rounding

     

December 28, 2013

      March 31, 2013

Assets

Cash and cash equivalents $ 25.6 $ 30.7
Accounts receivable, net 167.9 153.0
Inventories, net 52.7 55.5
Costs/estimated earnings in excess of billings on uncompleted contracts 91.9 101.5
Other assets 26.2         26.1  

Total current assets

364.3 366.7
Property, plant and equipment, net 28.8 27.7
Goodwill, net 347.1 345.4
Intangibles, net 101.3 110.7
Other assets 20.5         27.5  

Total assets

$ 862.0         $ 878.0  
Liabilities
Accounts payable $ 60.3 $ 66.2
Accrued compensation and benefits 23.2 25.2
Deferred revenue 34.0 33.9
Billings in excess of costs/estimated earnings on uncompleted contracts 15.6 13.4
Income taxes 3.8 6.7
Other liabilities 35.3         37.1  
Total current liabilities 172.2 182.5
Long-term debt 179.3 187.6
Other liabilities 23.0         25.7  
Total liabilities $ 374.4 $ 395.8
Stockholders’ equity
Common stock $ $
Additional paid-in capital 491.4 486.1
Retained earnings 385.6 370.8
Accumulated other comprehensive income 5.3 1.5
Treasury stock, at cost (394.9 )       (376.1 )
Total stockholders’ equity $ 487.5         $ 482.2  
Total liabilities and stockholders’ equity $ 862.0         $ 878.0  
 
                             

BLACK BOX CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 
In millions, except per share amounts and may not foot due to rounding      

3Q14

      2Q14       3Q13       3QYTD14       3QYTD13
Revenues
Products $ 44.5 $ 43.2 $ 48.1 $ 135.9 $ 141.1
Services 195.2       203.6       204.0       597.5       619.0
Total 239.7 246.8 252.1 733.4 760.1
Cost of sales
Products 25.8 24.2 27.4 78.5 78.9
Services 140.2       145.4       143.0       427.0       440.1
Total 165.9 169.7 170.4 505.5 519.0
Gross profit 73.8 77.1 81.7 227.9 241.1
Selling, general & administrative expenses 60.4 60.5 60.5 182.1 187.1
Intangibles amortization 2.9       3.1       3.5       9.3       10.4
Operating income 10.5 13.5 17.7 36.5 43.6
Interest expense (income), net 1.2 1.4 1.1 3.5 5.0
Other expenses (income), net 0.1       0.9       2.8       1.1       3.8
Income before provision for income taxes 9.2 11.2 13.7 31.8 34.8
Provision for income taxes 2.5       5.7       5.2       12.7       13.2
Net income $ 6.7       $ 5.6       $ 8.5       $ 19.1       $ 21.6
Earnings per common share

Basic

$ 0.42       $ 0.35       $ 0.52       $ 1.20       $ 1.29
Diluted $ 0.42       $ 0.35       $ 0.52       $ 1.20       $ 1.28
Weighted-average common shares outstanding

 

Basic 15.8       16.0       16.4       15.9       16.8
Diluted 15.9       16.0       16.5       16.0       16.9
Dividends per share       $ 0.09       $ 0.09       $ 0.08       $ 0.27       $ 0.24
 
                             

BLACK BOX CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

In millions and may not foot due to rounding

      3Q14       2Q14       3Q13       3QYTD14       3QYTD13
Operating Activities
Net income $ 6.7 $ 5.6 $ 8.5 $ 19.1 $ 21.6
Adjustments to reconcile net income to net cash provided by (used for) operating activities
Intangibles amortization and depreciation 4.6 4.7 4.8 13.9 14.4
Loss (gain) on sale of property 0.1 0.1 (0.1 )
Deferred taxes 0.4 2.5 0.9 5.0 2.9
Stock compensation expense 1.5 1.5 1.8 5.5 6.4
Change in fair value of interest-rate swaps (0.2 ) (0.3 ) (0.6 ) 0.9
Joint venture investment loss 0.8 2.7 0.8 2.7
Changes in operating assets and liabilities (net of acquisitions)
Accounts receivable, net (19.2 ) (2.6 ) (5.3 ) (14.2 ) 5.4
Inventories, net (1.1 ) 2.9 0.4 2.8 0.7
Costs/estimated earnings in excess of billings on uncompleted contracts 12.1 (6.7 ) 0.1 9.7 (22.7 )
All other assets (1.0 ) 2.4 0.6 1.2 1.4
Billings in excess of costs/estimated earnings on uncompleted contracts 0.9 (1.1 ) (0.3 ) 2.2 3.9
All other liabilities (6.4 )       (1.0 )       2.4         (17.6 )       (6.6 )

Net cash provided by (used for) operating activities

$ (1.6 ) $ 8.9 $ 16.3 $ 27.9 $ 30.7
Investing Activities
Capital expenditures $ (1.5 ) $ (2.1 ) $ (1.2 ) $ (5.5 ) $ (4.1 )
Capital disposals 0.1 0.2
Acquisition of businesses (payments)/recoveries
Prior merger-related (payments)/recoveries         (0.8 )       (0.2 )       (0.8 )       (2.4 )
Net cash provided by (used for) investing activities $ (1.5 ) $ (2.8 ) $ (1.3 ) $ (6.3 ) $ (6.2 )
Financing Activities
Proceeds (repayments) from long-term debt $ 6.2 $ (5.3 ) $ 1.2 $ (8.5 ) $ 11.9
Proceeds (repayments) from short-term debt 2.9 1.2 (1.8 ) 4.0 5.4
Deferred financing costs
Purchase of treasury stock (6.0 ) (6.0 ) (5.7 ) (18.8 ) (33.0 )
Proceeds from the exercise of stock options 1.0 1.0
Payment of dividends (1.4 ) (1.4 ) (1.3 ) (4.2 ) (3.9 )
Increase (decrease) in cash overdrafts (0.5 )       (0.2 )       (3.8 )       (0.7 )       1.9  
Net cash provided by (used for) financing activities $ 1.2 $ (10.7 ) $ (11.3 ) $ (27.2 ) $ (17.7 )
Foreign currency exchange impact on cash $ 0.6         $ (0.1 )       $ 0.3         $ 0.4         $ 0.2  
Increase/(decrease) in cash and cash equivalents $ (1.2 ) $ (4.7 ) $ 4.0 $ (5.1 ) $ 7.0
Cash and cash equivalents at beginning of period 26.8         31.6         25.5         30.7         22.4  
Cash and cash equivalents at end of period $ 25.6         $ 26.8         $ 29.5         $ 25.6         $ 29.5  
 

Non-GAAP Financial Measures

As a supplement to United States Generally Accepted Accounting Principles ("GAAP"), the Company provides non-GAAP financial measures such as operating income before provision for income taxes ("EBIT"), operating net income, operating earnings per share ("EPS"), same-office revenues, adjusted operating income, Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA"), Adjusted EBITDA and free cash flow to illustrate the Company's operational performance. These non-GAAP financial measures are not prepared in accordance with GAAP, are not reported by all of the Company's competitors and may not be directly comparable to similarly-titled measures of the Company's competitors due to potential differences in the exact method of calculation. However, each of the amounts included in the calculation of non-GAAP financial measures are computed in accordance with GAAP. See below for reconciliations to the most directly comparable GAAP financial measures.

Management uses these non-GAAP financial measures (a) to evaluate the Company's historical and prospective financial performance as well as its performance relative to its competitors, (b) to set internal sales targets and associated operating budgets, (c) to allocate resources and (d) to measure operational profitability. Management uses similar non-GAAP measures as an important factor in determining variable compensation for Management and its team members.

Non-GAAP financial measures are not in accordance with, or an alternative for, GAAP financial measures. The Company's non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures, and should be read only in conjunction with the Company's consolidated financial statements prepared in accordance with GAAP.

Operating EBIT, operating net income and operating EPS

Management believes that operating EBIT, defined by the Company as net income plus provision for income taxes and adjustments, operating net income, defined by the Company as operating EBIT less operational income taxes, and operating EPS, defined as operating net income divided by weighted average common shares outstanding (diluted), provide investors additional important information to enable them to assess, in the way Management assesses, the Company's current and future operations. Adjustments include intangibles amortization, the change in fair value of the interest-rate swaps and the joint venture investment loss (FY14 loss relates to the write-off of certain non-operating items due to the expected divestiture of our non-controlling interest in Genesis Networks Integration Services, LLC. ("GNIS") while the FY13 loss relates to the expected divestiture of our non-controlling interest in GNIS), each of which are non-cash charges, and restructuring, which is a cash charge.

A reconciliation of Net income to operating EBIT and Operating net income is presented below:

                             
In millions and may not foot due to rounding       3Q14       2Q14       3Q13       3QYTD14       3QYTD13
Net income $ 6.7 $ 5.6 $ 8.5 $ 19.1 $ 21.6
Provision for income taxes 2.5 5.7 5.2 12.7 13.2
Effective tax rate (1) 27.5 %       50.3 %       38.0 %       39.9 %       38.0 %
Income before provision for income taxes $ 9.2 $ 11.2 $ 13.7 $ 31.8 $ 34.8
 
Adjustments
Intangible amortization $ 2.9 $ 3.1 $ 3.5 $ 9.3 $ 10.4
Change in fair value of interest-rate swaps (0.2 ) (0.3 ) (0.6 ) 0.9
Restructuring expense 0.8 0.7 1.4 1.7 5.5
Joint venture investment loss         0.8         2.7         0.8         2.7  
Total pre-tax adjustments $ 3.5 $ 4.6 $ 7.3 $ 11.2 $ 19.5
 
Operating EBIT $ 12.8 $ 15.9 $ 21.0 $ 43.1 $ 54.2
Operational effective tax rate 39.5 % 39.5 % 38.0 % 39.5 % 38.0 %
Operational income taxes (2) 5.0         6.3         8.0         17.0         20.6  

Operating net income

      $ 7.7         $ 9.6         $ 13.0         $ 26.1         $ 33.6  

(1) The decrease in the effective tax rate during 3Q14 and the increase in the effective tax rate during 3QYTD14 relative to 3Q13 and 3QYTD13 is due to the write-off of certain deferred tax assets related to equity awards partially offset by a decrease in uncertain income tax positions (including interest and penalties) and the benefit associated with the Fiscal 2013 federal return to provision reconciliation.

(2) The effective tax rate used to determine operational income taxes is based on the Company's projected full-year ordinary income tax expense and the projected full-year impact of certain discreet tax items.

A reconciliation of diluted EPS to operating EPS is presented below:

                             
       

3Q14

      2Q14       3Q13       3QYTD14       3QYTD13
Diluted EPS $ 0.42 $ 0.35 $ 0.52 $ 1.20 $ 1.28
EPS impact * 0.07         0.25         0.27         0.43         0.71

Operating EPS

      $ 0.49         $ 0.60         $ 0.79         $ 1.63         $ 1.99

* EPS impact is the result of excluding the provision for income taxes and the adjustments and utilizing an operational effective tax rate.

Same-office revenue comparisons

Management is presented with and reviews revenues on a same-office basis which excludes the effects of revenues from acquisitions and foreign currency and enables an investor to assess, in the way Management assesses, revenues from its core operations.

Information on quarterly revenues on a same-office basis compared to the same period last year is presented below:

                 

In millions and may not foot due to rounding

      3Q14       3Q13       % Change
Revenues (as reported) $ 239.7 $ 252.1 (5 )%
Less revenue from offices added since 4/1/12 (1Q13)          
Same-office revenues $ 239.7 $ 252.1 (5 )%
Foreign currency impact - North America Products 0.1
Foreign currency impact - North America Services 0.2
Foreign currency impact - International Products 0.2
Foreign currency impact - International Services (0.1 )        

Same-office revenues (excluding foreign currency impact)

      $ 240.1         $ 252.1         (5 )%

Information on quarterly revenues on a same-office basis compared to the sequential quarter is presented below:

                 

In millions and may not foot due to rounding

      3Q14       2Q14       % Change
Revenues (as reported) $ 239.7 $ 246.8 (3 )%
Less revenue from offices added since 6/30/13 (2Q14)          
Same-office revenues $ 239.7 $ 246.8 (3 )%
Foreign currency impact - North America Products
Foreign currency impact - North America Services
Foreign currency impact - International Products (0.4 )
Foreign currency impact - International Services (0.3 )        
Same-office revenues (excluding foreign currency impact)       $ 239.0         $ 246.8         (3 )%

Information on year-to-date revenues on a same-office basis compared to the same period last year is presented below:

                 

In millions and may not foot due to rounding

      3QYTD14       3QYTD13      

% Change

Revenues (as reported) $ 733.4 $ 760.1 (4 )%
Less revenue from offices added since 4/1/12 (1Q13)          
Same-office revenues $ 733.4 $ 760.1 (4 )%
Foreign currency impact - North America Products 0.1
Foreign currency impact - North America Services 0.5
Foreign currency impact - International Products 0.9
Foreign currency impact - International Services (0.1 )        
Same-office revenues (excluding foreign currency impact)       $ 734.8         $ 760.1         (3 )%
 

Segment Information

In connection with a new management team and a renewed business strategy, the Company has realigned its organizational structure which resulted in new operating segments (North America Products, North America Services, International Products and International Services) for the purpose of making operational decisions and assessing financial performance which was effective, on a prospective basis, beginning on April 1, 2013. The Company has restated prior period information to conform to the current year's presentation. Management believes that Adjusted operating income, defined by the Company as Operating income plus adjustments, provides investors additional important information to enable them to assess, in the way Management assesses, the Company's current and future operations. Adjustments include intangibles amortization and restructuring expense.

A reconciliation of Operating income to Adjusted operating income (by segment) is presented below:

                             

3Q14

      2Q14       3Q13       3QYTD14       3QYTD13

In millions and may not foot due to rounding

      $    

% of
Rev

      $    

% of
Rev

      $    

% of
Rev

      $    

% of
Rev

      $    

% of
Rev

Revenues                    
North America Products $ 19.5 $ 21.6 $ 21.3 $ 62.2 $ 66.7
International Products 25.0   21.6   26.7   73.8   74.4  
Total Products $ 44.5 $ 43.2 $ 48.1 $ 135.9 $ 141.1
North America Services $ 185.8 $ 194.5 $ 194.3 $ 570.0 $ 591.8
International Services 9.3   9.1   9.7   27.5   27.3  
Total Services $ 195.2   $ 203.6   $ 204.0   $ 597.5   $ 619.0  
Total $ 239.7 $ 246.8 $ 252.1 $ 733.4 $ 760.1
Gross profit
North America Products $ 8.0 40.8 % $ 9.4 43.4 % $ 9.2 42.9 % $ 26.3 42.2 % $ 29.5 44.2 %
International Products 10.8   43.2 % 9.6   44.3 % 11.5   43.0 % 31.2   42.3 % 32.7   44.0 %
Total Products $ 18.8 42.2 % $ 18.9 43.9 % $ 20.7 43.0 % $ 57.4 42.2 % $ 62.2 44.1 %
North America Services $ 53.1 28.6 % $ 56.2 28.9 % $ 58.6 30.2 % $ 164.5 28.9 % $ 171.9 29.0 %
International Services 1.9   20.0 % 2.0   21.6 % 2.5   25.5 % 6.0   21.7 % 7.0   25.6 %
Total Services $ 55.0   28.2 % $ 58.2   28.6 % $ 61.1   29.9 % $ 170.5   28.5 % $ 178.9   28.9 %
Total $ 73.8 30.8 % $ 77.1 31.2 % $ 81.7 32.4 % $ 227.9 31.1 % $ 241.1 31.7 %
Operating income
North America Products $ 1.1 5.8 % $ 2.9 13.3 % $ 2.2 10.4 % $ 5.1 8.2 % $ 7.2 10.8 %
International Products 1.4   5.6 % 0.9   4.3 % 2.0   7.5 % 4.0   5.4 % 5.5   7.3 %
Total Products $ 2.5 5.7 % $ 3.8 8.8 % $ 4.2 8.8 % $ 9.1 6.7 % $ 12.7 9.0 %
North America Services $ 8.3 4.4 % $ 9.7 5.0 % $ 12.7 6.5 % $ 27.4 4.8 % $ 29.1 4.9 %
International Services (0.3 ) (3.2 )% 0.1   0.6 % 0.8   8.2 %   0.1 % 1.8   6.7 %
Total Services $ 8.0   4.1 % $ 9.7   4.8 % $ 13.5   6.6 % $ 27.4   4.6 % $ 30.9   5.0 %
Total $ 10.5

4.4

%

$ 13.5 5.5 % $ 17.7 7.0 % $ 36.5 5.0 % $ 43.6 5.7 %
Adjustments
North America Products $ 0.2 $ $ $ 0.2 $ 0.4
International Products 0.2   0.1   0.5   0.3   0.8  
Total Products $ 0.4 $ 0.1 $ 0.5 $ 0.5 $ 1.2
North America Services $ 3.3 $ 3.7 $ 4.4 $ 10.4 $ 14.4
International Services 0.1       0.2   0.3  
Total Services $ 3.4   $ 3.8   $ 4.4   $ 10.6   $ 14.7  
Total $ 3.8 $ 3.8 $ 4.9 $ 11.0 $ 15.9
Adjusted operating income
North America Products $ 1.3 6.6 % $ 2.9 13.4 % $ 2.2 10.4 % $ 5.3 8.5 % $ 7.7 11.5 %
International Products 1.6   6.5 % 1.0   4.6 % 2.5   9.4 % 4.3   5.8 % 6.2   8.4 %
Total Products $ 2.9 6.5 % $ 3.9 9.0 % $ 4.7 9.9 % $ 9.6 7.0 % $ 13.9 9.8 %
North America Services $ 11.5 6.2 % $ 13.4 6.9 % $ 17.1 8.8 % $ 37.7 6.6 % $ 43.5 7.3 %
International Services (0.2 ) (1.9 )% 0.1   1.1 % 0.8   8.5 % 0.2   0.8 % 2.1   7.7 %
Total Services $ 11.3   5.8 % $ 13.5   6.6 % $ 17.9   8.8 % $ 37.9   6.4 % $ 45.6   7.4 %
Total       $ 14.3       5.9 %       $ 17.4       7.0 %       $ 22.6       9.0 %       $ 47.5       6.5 %       $ 59.4       7.8 %
 

EBITDA and Adjusted EBITDA

Management believes that EBITDA, defined as Net income plus provision for income taxes, interest, depreciation and amortization, is a widely-accepted measure of profitability that may be used to measure the Company's ability to service its debt. Adjusted EBITDA, defined as EBITDA plus stock compensation expense, may also be used to measure the Company's ability to service its debt.

A reconciliation of Net income to EBITDA and Adjusted EBITDA is presented below:

                             
In millions and may not foot due to rounding      

3Q14

      2Q14       3Q13       3QYTD14       3QYTD13

Net income

$ 6.7 $ 5.6 $ 8.5 $ 19.1 $ 21.6
Provision for income taxes 2.5 5.7 5.2 12.7 13.2
Interest expense (income), net 1.2 1.4 1.1 3.5 5.0
Intangibles amortization and depreciation 4.6         4.7         4.8         13.9         14.4
EBITDA $ 15.0 $ 17.3 $ 19.7 $

49.3

$ 54.2
Stock compensation expense 1.5         1.5         1.8         5.5         6.4

Adjusted EBITDA

      $ 16.5         $ 18.8         $ 21.4         $ 54.8         $ 60.6
 

Free cash flow

Management believes that free cash flow, defined by the Company as Net cash provided by (used for) operating activities less net capital expenditures, plus Proceeds from stock option exercises, plus or minus Foreign currency exchange impact on cash, is an important measurement of liquidity as it represents the total cash available to the Company.

A reconciliation of Net cash provided by (used for) operating activities to free cash flow is presented below:

                             
In millions and may not foot due to rounding      

3Q14

      2Q14       3Q13       3QYTD14       3QYTD13
Net cash provided by (used for) operating activities $ (1.6 ) $ 8.9 $ 16.3 $ 27.9 $ 30.7
Net capital expenditures (1.5 ) (2.1 ) (1.1 ) (5.5 ) (3.9 )
Foreign currency exchange impact on cash 0.6         (0.1 )       0.3         0.4         0.2  
Free cash flow before stock option exercises $ (2.4 ) $ 6.7 $ 15.4 $ 22.8 $ 27.1
Proceeds from the exercise of stock options         1.0                 1.0          
Free cash flow       $ (2.4 )       $ 7.7         $ 15.4         $ 23.8         $ 27.1  
 

Significant Balance Sheet ratios and Other Information

Information on certain balance sheet ratios, backlog and headcount is presented below:

                 

Dollars In millions

      3Q14       2Q14       3Q13
Days sales outstanding 61 days 49 days 53 days
Aggregate days sales outstanding 89 days 84 days 87 days
Net inventory turns 9.3x 9.9x 9.1x
Six-month order backlog $ 167.5 $ 178.4 $ 187.6
Team members 4,067 4,020 4,027
Net debt $ 153.9 $ 146.4 $ 162.4
Leverage ratio       2.5       2.1         2.2

More Stories By Business Wire

Copyright © 2009 Business Wire. All rights reserved. Republication or redistribution of Business Wire content is expressly prohibited without the prior written consent of Business Wire. Business Wire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

Latest Stories
WebRTC is great technology to build your own communication tools. It will be even more exciting experience it with advanced devices, such as a 360 Camera, 360 microphone, and a depth sensor camera. In his session at @ThingsExpo, Masashi Ganeko, a manager at INFOCOM Corporation, will introduce two experimental projects from his team and what they learned from them. "Shotoku Tamago" uses the robot audition software HARK to track speakers in 360 video of a remote party. "Virtual Teleport" uses a...
While some vendors scramble to create and sell you a fancy solution for monitoring your spanking new Amazon Lambdas, hear how you can do it on the cheap using just built-in Java APIs yourself. By exploiting a little-known fact that Lambdas aren’t exactly single-threaded, you can effectively identify hot spots in your serverless code. In his session at @DevOpsSummit at 21st Cloud Expo, Dave Martin, Product owner at CA Technologies, will give a live demonstration and code walkthrough, showing how ...
Docker containers have brought great opportunities to shorten the deployment process through continuous integration and the delivery of applications and microservices. This applies equally to enterprise data centers as well as the cloud. In his session at 20th Cloud Expo, Jari Kolehmainen, founder and CTO of Kontena, discussed solutions and benefits of a deeply integrated deployment pipeline using technologies such as container management platforms, Docker containers, and the drone.io Cl tool. H...
Translating agile methodology into real-world best practices within the modern software factory has driven widespread DevOps adoption, yet much work remains to expand workflows and tooling across the enterprise. As models evolve from pockets of experimentation into wholescale organizational reinvention, practitioners find themselves challenged to incorporate the culture and architecture necessary to support DevOps at scale.
When shopping for a new data processing platform for IoT solutions, many development teams want to be able to test-drive options before making a choice. Yet when evaluating an IoT solution, it’s simply not feasible to do so at scale with physical devices. Building a sensor simulator is the next best choice; however, generating a realistic simulation at very high TPS with ease of configurability is a formidable challenge. When dealing with multiple application or transport protocols, you would be...
SYS-CON Events announced today that CA Technologies has been named “Platinum Sponsor” of SYS-CON's 21st International Cloud Expo®, which will take place October 31-November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. CA Technologies helps customers succeed in a future where every business – from apparel to energy – is being rewritten by software. From planning to development to management to security, CA creates software that fuels transformation for companies in the applic...
SYS-CON Events announced today that CAST Software will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. CAST was founded more than 25 years ago to make the invisible visible. Built around the idea that even the best analytics on the market still leave blind spots for technical teams looking to deliver better software and prevent outages, CAST provides the software intelligence that matter ...
As more and more companies are making the shift from on-premises to public cloud, the standard approach to DevOps is evolving. From encryption, compliance and regulations like GDPR, security in the cloud has become a hot topic. Many DevOps-focused companies have hired dedicated staff to fulfill these requirements, often creating further siloes, complexity and cost. This session aims to highlight existing DevOps cultural approaches, tooling and how security can be wrapped in every facet of the bu...
yperConvergence came to market with the objective of being simple, flexible and to help drive down operating expenses. It reduced the footprint by bundling the compute/storage/network into one box. This brought a new set of challenges as the HyperConverged vendors are very focused on their own proprietary building blocks. If you want to scale in a certain way, let’s say you identified a need for more storage and want to add a device that is not sold by the HyperConverged vendor, forget about it....
SYS-CON Events announced today that Pulzze Systems will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place October 31-November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Pulzze Systems Inc, provides the software product "The Interactor" that uniquely simplifies building IoT, Web and Smart Enterprise Solutions. It is a Silicon Valley startup funded by US government agencies, NSF and DHS to bring innovative solutions to market.
In his session at @ThingsExpo, Dr. Robert Cohen, an economist and senior fellow at the Economic Strategy Institute, presented the findings of a series of six detailed case studies of how large corporations are implementing IoT. The session explored how IoT has improved their economic performance, had major impacts on business models and resulted in impressive ROIs. The companies covered span manufacturing and services firms. He also explored servicification, how manufacturing firms shift from se...
With Cloud Foundry you can easily deploy and use apps utilizing websocket technology, but not everybody realizes that scaling them out is not that trivial. In his session at 21st Cloud Expo, Roman Swoszowski, CTO and VP, Cloud Foundry Services, at Grape Up, will show you an example of how to deal with this issue. He will demonstrate a cloud-native Spring Boot app running in Cloud Foundry and communicating with clients over websocket protocol that can be easily scaled horizontally and coordinate...
SYS-CON Events announced today that Elastifile will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Elastifile Cloud File System (ECFS) is software-defined data infrastructure designed for seamless and efficient management of dynamic workloads across heterogeneous environments. Elastifile provides the architecture needed to optimize your hybrid cloud environment, by facilitating efficient...
For financial firms, the cloud is going to increasingly become a crucial part of dealing with customers over the next five years and beyond, particularly with the growing use and acceptance of virtual currencies. There are new data storage paradigms on the horizon that will deliver secure solutions for storing and moving sensitive financial data around the world without touching terrestrial networks. In his session at 20th Cloud Expo, Cliff Beek, President of Cloud Constellation Corporation, d...
Businesses and business units of all sizes can benefit from cloud computing, but many don't want the cost, performance and security concerns of public cloud nor the complexity of building their own private clouds. Today, some cloud vendors are using artificial intelligence (AI) to simplify cloud deployment and management. In his session at 20th Cloud Expo, Ajay Gulati, Co-founder and CEO of ZeroStack, discussed how AI can simplify cloud operations. He covered the following topics: why cloud mana...