UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTIONS 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (date of earliest event reported): November 2, 2017
UNIVERSAL ELECTRONICS INC.
(Exact name of Registrant as specified in its charter)
Delaware | 0-21044 | 33-0204817 | ||
(State or other jurisdiction | (Commission File No.) | (I.R.S. Employer | ||
of incorporation or organization) | Identification No.) | |||
201 E. Sandpointe Avenue, 8th Floor
Santa Ana, CA 92707
(Address of principal executive offices, with Zip Code)
(714) 918-9500
(Registrant’s telephone number, including area code):
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 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.¨
TABLE OF CONTENTS
Item 2.02 Results of Operations and Financial Condition
On November 2, 2017, Universal Electronics Inc. is issuing a press release and holding a conference call regarding its financial results for the third quarter ended September 30, 2017. A copy of this press release is furnished with this Report as Exhibit 99.1 and is incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits
(d) | Exhibits. The following exhibit is furnished with this Report. |
99.1 Press Release of Universal Electronics Inc. dated November 2, 2017.
1
SIGNATURE
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 thereunto duly authorized.
Universal Electronics Inc. | ||||||
Date: November 2, 2017 | By: | /s/ Bryan Hackworth | ||||
Bryan Hackworth | ||||||
Chief Financial Officer (Principal Financial Officer) | ||||||
2
INDEX TO EXHIBITS
Exhibit Number | Description | |
99.1 | ||
3
Exhibit 99.1
Contacts: Paul Arling (UEI) 714.918.9500
Becky Herrick (IR Agency) 415.433.3777
UNIVERSAL ELECTRONICS REPORTS
THIRD QUARTER 2017 FINANCIAL RESULTS
SANTA ANA, CA – November 2, 2017 – Universal Electronics Inc. (UEI), (NASDAQ: UEIC) reported financial results for the three and nine months ended September 30, 2017.
Paul Arling, UEI’s chairman and CEO, stated, “During the third quarter, our home security products performed well and we expect sales in this category to continue to ramp nicely both in the fourth quarter and next year. While the transition to higher end platforms continues to support growth in our core business, this growth was offset by softer than typical shipments to some of our domestic subscription broadcasting customers. We expect this effect to be temporal as evidenced by our guidance for the fourth quarter of 2017, which reflects anticipated net sales growth of between 7% and 12%, representing higher average selling prices for our advanced technologies and the continued adoption of smart devices. We are more excited than ever about what is in store for UEI in the years ahead.”
Financial Results for the Three Months Ended September 30: 2017 Compared to 2016
• | GAAP net sales were $175.7 million, compared to $169.2 million; Adjusted Non-GAAP net sales were $175.5 million, compared to $170.3 million. |
• | GAAP gross margins were 24.5%, compared to 24.7%; Adjusted Non-GAAP gross margins were 26.3%, compared to 26.1%. |
• | GAAP operating income was $4.2 million, compared to $8.1 million; Adjusted Non-GAAP operating income was $15.4 million, compared to $15.6 million. |
• | GAAP net income was $1.7 million, or $0.12 per diluted share, compared to $7.8 million or $0.53 per diluted share; Adjusted Non-GAAP net income was $11.9 million, or $0.81 per diluted share, compared to $13.8 million, or $0.93 per diluted share. |
• | At September 30, 2017, cash and cash equivalents were $48.6 million, compared to $50.6 million at December 31, 2016. |
Financial Results for the Nine Months Ended September 30: 2017 Compared to 2016
• | GAAP net sales were $514.6 million, compared to $490.8 million; Adjusted Non-GAAP net sales were $515.8 million, compared to $494.0 million. |
• | GAAP gross margins were 24.8%, compared to 25.0%; Adjusted Non-GAAP gross margins were 26.3%, compared to 26.0%. |
• | GAAP operating income was $11.2 million, compared to $19.1 million; Adjusted Non-GAAP operating income was $43.0 million, compared to $39.6 million. |
• | GAAP net income was $6.5 million, or $0.44 per diluted share, compared to $17.1 million or $1.16 per diluted share; Adjusted Non-GAAP net income was $32.4 million, or $2.21 per diluted share, compared to $31.5 million, or $2.14 per diluted share. |
Financial Outlook
Bryan Hackworth, UEI’s CFO, stated, “We are excited about the influx of new, more complex devices, albeit the surge is creating manufacturing inefficiencies at a time when we are completing the transition of activities from our southern China factory to our other China factories. We expect this will create near-term margin pressure, which is embedded in our fourth quarter 2017 guidance. While a temporary setback, we continue to believe relocating to a talent rich region will deliver long-term benefits. We expect transitionary impacts to diminish and ultimately be eliminated into 2018, supporting stronger bottom-line growth rates.”
For the fourth quarter of 2017, the company expects GAAP net sales to range between $172 million and $180 million, compared to $160.5 million in the fourth quarter of 2016. GAAP earnings per diluted share for the fourth quarter of 2017 is expected to range from $0.07 to $0.17, compared to GAAP earnings per diluted share of $0.22 in the fourth quarter of 2016.
1
For the fourth quarter of 2017, the company expects Adjusted Non-GAAP net sales to range between $172 million and $180 million, compared to $160.1 million in the fourth quarter of 2016. Adjusted Non-GAAP earnings per diluted share are expected to range from $0.55 to $0.65, compared to Adjusted Non-GAAP earnings per diluted share of $0.74 in the fourth quarter of 2016. The fourth quarter Adjusted Non-GAAP earnings per diluted share estimate excludes $0.48 per share related to stock-based compensation, amortization of acquired intangibles, excess manufacturing costs from a factory transition between our Chinese factories, severance related to the consolidation of manufacturing facilities, changes in contingent consideration related to acquisitions, and income tax adjustments.
Conference Call Information
UEI’s management team will hold a conference call today, Thursday, November 2, 2017 at 4:30 p.m. ET / 1:30 p.m. PT, to discuss its third quarter 2017 earnings results, review recent activity and answer questions. To access the call in the U.S. please dial 877-843-0414, and for international calls dial 315-625-3071 approximately 10 minutes prior to the start of the conference. The conference ID is 1725614. The conference call will also be broadcast live at www.uei.com where it will be available for replay for one year. In addition, a replay will be available via telephone for two business days beginning two hours after the call. To listen to the replay, in the U.S. please dial 855-859-2056, and internationally dial 404-537-3406. The access code is 1725614.
Use of Non-GAAP Financial Metrics
In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, UEI provides Adjusted Non-GAAP information as additional information for its operating results. References to Adjusted Non-GAAP information are to non-GAAP financial measures. These measures are not required by, in accordance with, or an alternative for, GAAP and may be different from non-GAAP financial measures used by other companies. UEI’s management uses these measures for reviewing the financial results of UEI, for budget planning purposes, and for making operational and financial decisions and believes that providing these non-GAAP financial measures to investors, as a supplement to GAAP financial measures, helps investors evaluate UEI’s core operating and financial performance and business trends consistent with how management evaluates such performance and trends. Additionally, management believes these measures facilitate comparisons with the core operating and financial results and business trends of competitors and other companies.
Adjusted Non-GAAP net sales is defined as net sales excluding the impact of stock-based compensation for performance-based warrants. Adjusted Non-GAAP gross profit is defined as gross profit excluding stock-based compensation expense, cost of goods sold and depreciation expense related to the increase in inventories and fixed assets from cost to fair market value resulting from acquisitions, amortization of intangibles acquired, and excess manufacturing costs. Adjusted Non-GAAP operating expenses are defined as operating expenses excluding amortization of intangibles acquired, stock-based compensation expense, employee related restructuring costs, litigation settlement costs and changes in contingent consideration related to acquisitions as well as other acquisition related costs and nonrecurring items. Adjusted Non-GAAP net income is defined as net income excluding the aforementioned items, foreign currency gains and losses, and the related tax effects of all adjustments, as well as the income tax effects of nondeductible projected losses to be incurred as a result of the shutdown of the company's Guangzhou factory and the effect of net deferred tax asset adjustments related to tax incentives at one of our other China factories. Adjusted Non-GAAP diluted earnings per share attributable to Universal Electronics Inc. is calculated using Adjusted Non-GAAP net income attributable to Universal Electronics Inc. A reconciliation of these financial measures to the most directly comparable GAAP financial measures is included at the end of this press release.
About Universal Electronics
Universal Electronics Inc. is the worldwide leader in universal control and sensing technologies for the smart home. For more information, please visit www.uei.com/about.
2
Note on Forward-looking Statements
This press release and accompanying schedules contain "forward-looking statements" within the meaning of federal securities laws, including net sales, profit margin and earnings trends, estimates and assumptions; our expectations about new product introductions; and similar statements concerning anticipated future events and expectations that are not historical facts. We caution you that these statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including those we identify below and other risk factors that we identify in our most recent annual report on Form 10-K and the periodic reports filed thereafter. Risks that could affect forward-looking statements in this press release include changes in market conditions; the continued adoption of our advanced control technologies by our customers as anticipated by management; the convergence of smart home devices and technologies as anticipated by management; the pace of the economy; competitive conditions in the industries we serve, including the smart home and residential and commercial security industries; and relationships with our customers and our ability to attract new customers; our ability to successfully and profitably transition our manufacturing operations, and our continued ability to maintain and/or improve our margins and cost effective operations. Any of these factors could cause actual results to differ materially from the expectations we express or imply in this press release. We make these forward-looking statements as of November 2, 2017. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
– Tables Follow –
3
UNIVERSAL ELECTRONICS INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share-related data)
(Unaudited)
September 30, 2017 | December 31, 2016 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 48,560 | $ | 50,611 | ||||
Restricted cash | 4,799 | 4,623 | ||||||
Accounts receivable, net | 153,355 | 124,592 | ||||||
Inventories, net | 154,520 | 129,879 | ||||||
Prepaid expenses and other current assets | 9,988 | 7,439 | ||||||
Assets held for sale | 12,403 | — | ||||||
Income tax receivable | 3,262 | 1,054 | ||||||
Deferred income taxes | — | 5,960 | ||||||
Total current assets | 386,887 | 324,158 | ||||||
Property, plant, and equipment, net | 109,149 | 105,351 | ||||||
Goodwill | 48,624 | 43,052 | ||||||
Intangible assets, net | 30,159 | 28,549 | ||||||
Deferred income taxes | 18,349 | 10,430 | ||||||
Long-term restricted cash | — | 4,600 | ||||||
Other assets | 4,040 | 4,896 | ||||||
Total assets | $ | 597,208 | $ | 521,036 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 106,872 | $ | 97,157 | ||||
Line of credit | 114,000 | 49,987 | ||||||
Accrued compensation | 33,328 | 35,580 | ||||||
Accrued sales discounts, rebates and royalties | 7,790 | 8,358 | ||||||
Accrued income taxes | 994 | 375 | ||||||
Other accrued expenses | 25,840 | 24,410 | ||||||
Total current liabilities | 288,824 | 215,867 | ||||||
Long-term liabilities: | ||||||||
Long-term contingent consideration | 14,000 | 10,500 | ||||||
Deferred income taxes | 6,376 | 7,060 | ||||||
Income tax payable | 791 | 791 | ||||||
Other long-term liabilities | 1,598 | 6,308 | ||||||
Total liabilities | 311,589 | 240,526 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Preferred stock, $0.01 par value, 5,000,000 shares authorized; none issued or outstanding | — | — | ||||||
Common stock, $0.01 par value, 50,000,000 shares authorized; 23,687,651 and 23,575,340 shares issued on September 30, 2017 and December 31, 2016, respectively | 237 | 236 | ||||||
Paid-in capital | 262,776 | 250,481 | ||||||
Treasury stock, at cost, 9,352,551 and 9,022,587 shares on September 30, 2017 and December 31, 2016, respectively | (243,197 | ) | (222,980 | ) | ||||
Accumulated other comprehensive income (loss) | (17,831 | ) | (22,821 | ) | ||||
Retained earnings | 283,634 | 275,594 | ||||||
Total stockholders’ equity | 285,619 | 280,510 | ||||||
Total liabilities and stockholders’ equity | $ | 597,208 | $ | 521,036 | ||||
4
UNIVERSAL ELECTRONICS INC.
CONSOLIDATED INCOME STATEMENTS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net sales | $ | 175,652 | $ | 169,185 | $ | 514,638 | $ | 490,829 | ||||||||
Cost of sales | 132,582 | 127,400 | 386,783 | 367,941 | ||||||||||||
Gross profit | 43,070 | 41,785 | 127,855 | 122,888 | ||||||||||||
Research and development expenses | 5,415 | 4,955 | 15,859 | 15,292 | ||||||||||||
Factory transition restructuring charges | 446 | 81 | 6,145 | 1,598 | ||||||||||||
Selling, general and administrative expenses | 32,997 | 28,628 | 94,701 | 86,867 | ||||||||||||
Operating income | 4,212 | 8,121 | 11,150 | 19,131 | ||||||||||||
Interest income (expense), net | (721 | ) | (228 | ) | (1,676 | ) | (753 | ) | ||||||||
Other income (expense), net | 61 | 335 | 2 | 1,726 | ||||||||||||
Income before provision for income taxes | 3,552 | 8,228 | 9,476 | 20,104 | ||||||||||||
Provision for income taxes | 1,824 | 421 | 2,945 | 2,956 | ||||||||||||
Net income | 1,728 | 7,807 | 6,531 | 17,148 | ||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 30 | ||||||||||||
Net income attributable to Universal Electronics Inc. | $ | 1,728 | $ | 7,807 | $ | 6,531 | $ | 17,118 | ||||||||
Earnings per share attributable to Universal Electronics Inc.: | ||||||||||||||||
Basic | $ | 0.12 | $ | 0.54 | $ | 0.45 | $ | 1.19 | ||||||||
Diluted | $ | 0.12 | $ | 0.53 | $ | 0.44 | $ | 1.16 | ||||||||
Shares used in computing earnings per share: | ||||||||||||||||
Basic | 14,381 | 14,510 | 14,412 | 14,441 | ||||||||||||
Diluted | 14,666 | 14,848 | 14,689 | 14,740 | ||||||||||||
5
UNIVERSAL ELECTRONICS INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Nine Months Ended September 30, | ||||||||
2017 | 2016 | |||||||
Cash provided by (used for) operating activities: | ||||||||
Net income | $ | 6,531 | $ | 17,148 | ||||
Adjustments to reconcile net income to net cash provided by (used for) operating activities: | ||||||||
Depreciation and amortization | 23,202 | 18,994 | ||||||
Provision for doubtful accounts | 167 | 123 | ||||||
Provision for inventory write-downs | 2,189 | 2,398 | ||||||
Deferred income taxes | (953 | ) | 1,413 | |||||
Tax benefit from exercise of stock options and vested restricted stock | — | 2,230 | ||||||
Excess tax benefit from stock-based compensation | — | (2,292 | ) | |||||
Shares issued for employee benefit plan | 591 | 763 | ||||||
Employee and director stock-based compensation | 9,476 | 7,638 | ||||||
Performance-based common stock warrants | 1,122 | 3,219 | ||||||
Changes in operating assets and liabilities: | ||||||||
Restricted cash | 4,623 | — | ||||||
Accounts receivable | (24,440 | ) | (11,359 | ) | ||||
Inventories | (21,217 | ) | (4,470 | ) | ||||
Prepaid expenses and other assets | (2,422 | ) | (86 | ) | ||||
Accounts payable and accrued expenses | 1,488 | 7,699 | ||||||
Accrued income taxes | (1,517 | ) | (4,737 | ) | ||||
Net cash provided by (used for) operating activities | (1,160 | ) | 38,681 | |||||
Cash used for investing activities: | ||||||||
Acquisition of property, plant, and equipment | (29,922 | ) | (28,914 | ) | ||||
Acquisition of net assets of Residential Control Systems, Inc. | (8,894 | ) | — | |||||
Acquisition of intangible assets | (1,275 | ) | (1,373 | ) | ||||
Increase in restricted cash | — | (4,797 | ) | |||||
Deposit received toward sale of Guangzhou factory | — | 4,797 | ||||||
Deconsolidation of Encore Controls LLC | — | 48 | ||||||
Net cash used for investing activities | (40,091 | ) | (30,239 | ) | ||||
Cash provided by (used for) financing activities: | ||||||||
Borrowings under line of credit | 115,000 | 92,987 | ||||||
Repayments on line of credit | (50,987 | ) | (107,987 | ) | ||||
Proceeds from stock options exercised | 1,107 | 4,813 | ||||||
Treasury stock purchased | (20,217 | ) | (2,188 | ) | ||||
Excess tax benefit from stock-based compensation | — | 2,292 | ||||||
Net cash provided by (used for) financing activities | 44,903 | (10,083 | ) | |||||
Effect of exchange rate changes on cash | (5,703 | ) | (3,184 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (2,051 | ) | (4,825 | ) | ||||
Cash and cash equivalents at beginning of year | 50,611 | 52,966 | ||||||
Cash and cash equivalents at end of period | $ | 48,560 | $ | 48,141 | ||||
Supplemental cash flow information: | ||||||||
Income taxes paid | $ | 5,770 | $ | 6,034 | ||||
Interest paid | $ | 1,697 | $ | 926 | ||||
6
UNIVERSAL ELECTRONICS INC.
RECONCILIATION OF ADJUSTED NON-GAAP FINANCIAL RESULTS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net sales: | ||||||||||||||||
Net sales - GAAP | $ | 175,652 | $ | 169,185 | $ | 514,638 | $ | 490,829 | ||||||||
Stock-based compensation for performance-based warrants | (141 | ) | 1,160 | 1,122 | 3,219 | |||||||||||
Adjusted Non-GAAP net sales | $ | 175,511 | $ | 170,345 | $ | 515,760 | $ | 494,048 | ||||||||
Cost of sales: | ||||||||||||||||
Cost of sales - GAAP | $ | 132,582 | $ | 127,400 | $ | 386,783 | $ | 367,941 | ||||||||
Adjustments to acquired tangible assets (1) | (466 | ) | (260 | ) | (1,023 | ) | (892 | ) | ||||||||
Stock-based compensation expense | (19 | ) | (14 | ) | (53 | ) | (43 | ) | ||||||||
Excess manufacturing overhead (2) | (2,700 | ) | (1,262 | ) | (5,468 | ) | (1,262 | ) | ||||||||
Amortization of acquired intangible assets | (37 | ) | — | (75 | ) | — | ||||||||||
Adjusted Non-GAAP cost of sales | 129,360 | 125,864 | 380,164 | 365,744 | ||||||||||||
Adjusted Non-GAAP gross profit | $ | 46,151 | $ | 44,481 | $ | 135,596 | $ | 128,304 | ||||||||
Gross margin: | ||||||||||||||||
Gross margin - GAAP | 24.5 | % | 24.7 | % | 24.8 | % | 25.0 | % | ||||||||
Stock-based compensation for performance-based warrants | (0.0 | )% | 0.5 | % | 0.2 | % | 0.5 | % | ||||||||
Adjustments to acquired tangible assets (1) | 0.3 | % | 0.2 | % | 0.2 | % | 0.2 | % | ||||||||
Stock-based compensation expense | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||
Excess manufacturing overhead (2) | 1.5 | % | 0.7 | % | 1.1 | % | 0.3 | % | ||||||||
Amortization of acquired intangible assets | 0.0 | % | — | % | 0.0 | % | — | % | ||||||||
Adjusted Non-GAAP gross margin | 26.3 | % | 26.1 | % | 26.3 | % | 26.0 | % | ||||||||
Operating expenses: | ||||||||||||||||
Operating expenses - GAAP | $ | 38,858 | $ | 33,664 | $ | 116,705 | $ | 103,757 | ||||||||
Amortization of acquired intangible assets | (1,395 | ) | (1,247 | ) | (4,071 | ) | (3,709 | ) | ||||||||
Stock-based compensation expense | (3,902 | ) | (2,654 | ) | (9,423 | ) | (7,595 | ) | ||||||||
Employee related restructuring costs | (524 | ) | (264 | ) | (7,008 | ) | (1,925 | ) | ||||||||
Litigation settlement costs | — | — | — | (2,000 | ) | |||||||||||
Change in contingent consideration | (2,300 | ) | (600 | ) | (3,200 | ) | 151 | |||||||||
Other | — | — | (366 | ) | — | |||||||||||
Adjusted Non-GAAP operating expenses | $ | 30,737 | $ | 28,899 | $ | 92,637 | $ | 88,679 | ||||||||
7
UNIVERSAL ELECTRONICS INC.
RECONCILIATION OF ADJUSTED NON-GAAP FINANCIAL RESULTS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Operating income: | ||||||||||||||||
Operating income - GAAP | $ | 4,212 | $ | 8,121 | $ | 11,150 | $ | 19,131 | ||||||||
Stock-based compensation for performance-based warrants | (141 | ) | 1,160 | 1,122 | 3,219 | |||||||||||
Adjustments to acquired tangible assets (1) | 466 | 260 | 1,023 | 892 | ||||||||||||
Excess manufacturing overhead (2) | 2,700 | 1,262 | 5,468 | 1,262 | ||||||||||||
Amortization of acquired intangible assets | 1,432 | 1,247 | 4,146 | 3,709 | ||||||||||||
Stock-based compensation expense | 3,921 | 2,668 | 9,476 | 7,638 | ||||||||||||
Employee related restructuring costs | 524 | 264 | 7,008 | 1,925 | ||||||||||||
Litigation settlement costs | — | — | — | 2,000 | ||||||||||||
Change in contingent consideration | 2,300 | 600 | 3,200 | (151 | ) | |||||||||||
Other | — | — | 366 | — | ||||||||||||
Adjusted Non-GAAP operating income | $ | 15,414 | $ | 15,582 | $ | 42,959 | $ | 39,625 | ||||||||
Adjusted Non-GAAP operating income as a percentage of net sales | 8.8 | % | 9.1 | % | 8.3 | % | 8.0 | % | ||||||||
8
UNIVERSAL ELECTRONICS INC.
RECONCILIATION OF ADJUSTED NON-GAAP FINANCIAL RESULTS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net income attributable to Universal Electronics Inc.: | ||||||||||||||||
Net income attributable to Universal Electronics Inc. - GAAP | $ | 1,728 | $ | 7,807 | $ | 6,531 | $ | 17,118 | ||||||||
Stock-based compensation for performance-based warrants | (141 | ) | 1,160 | 1,122 | 3,219 | |||||||||||
Adjustments to acquired tangible assets (1) | 466 | 260 | 1,023 | 892 | ||||||||||||
Excess manufacturing overhead (2) | 2,700 | 1,262 | 5,468 | 1,262 | ||||||||||||
Amortization of acquired intangible assets | 1,432 | 1,247 | 4,146 | 3,709 | ||||||||||||
Stock-based compensation expense | 3,921 | 2,668 | 9,476 | 7,638 | ||||||||||||
Employee related restructuring costs | 524 | 264 | 7,008 | 1,925 | ||||||||||||
Litigation settlement costs | — | — | — | 2,000 | ||||||||||||
Change in contingent consideration | 2,300 | 600 | 3,200 | (151 | ) | |||||||||||
Foreign currency (gain) loss | 312 | (221 | ) | 340 | (1,561 | ) | ||||||||||
Other | — | — | 366 | (11 | ) | |||||||||||
Income tax provision on adjustments | (1,921 | ) | (1,935 | ) | (7,173 | ) | (5,232 | ) | ||||||||
Other income tax adjustments (3) | 539 | 691 | 918 | 691 | ||||||||||||
Adjusted Non-GAAP net income attributable to Universal Electronics Inc. | $ | 11,860 | $ | 13,803 | $ | 32,425 | $ | 31,499 | ||||||||
Diluted earnings per share attributable to Universal Electronics Inc.: | ||||||||||||||||
Diluted earnings per share attributable to Universal Electronics Inc. - GAAP | $ | 0.12 | $ | 0.53 | $ | 0.44 | $ | 1.16 | ||||||||
Total adjustments | $ | 0.69 | $ | 0.40 | $ | 1.77 | $ | 0.98 | ||||||||
Adjusted Non-GAAP diluted earnings per share attributable to Universal Electronics Inc. | $ | 0.81 | $ | 0.93 | $ | 2.21 | $ | 2.14 | ||||||||
(1) | Consists of depreciation related to the mark-up from cost to fair value of fixed assets acquired in business combinations as well as the effect of fair value adjustments to inventories acquired in business combinations that sold through during the period. |
(2) | Excess manufacturing costs incurred resulting from the transition of manufacturing activities from our Guangzhou factory to our other three China factories. |
(3) | 2017 amounts represent the tax effect of projected losses to be incurred as a result of the shutdown of our Guangzhou factory. These losses will not provide future tax benefits due to this entity ceasing operations and as a result, not generating future taxable income. 2016 amounts reflect the effect of net deferred tax asset adjustments resulting from a lower statutory tax rate due to tax incentives at one of our China factories. |
###
9