|
| [March 11, 2013] |
 |
Pulse Electronics Corporation Reports Fourth Quarter Results
SAN DIEGO --(Business Wire)--
Pulse Electronics Corporation (NYSE:PULS), a leading provider of
electronic components, today reported results for its fourth quarter and
fiscal year ended December 28, 2012.
Fourth Quarter Highlights
-
Net sales were $90.4 million, essentially flat from $90.5 million in
the prior-year quarter, and up 2.5 percent from $88.2 million in the
third quarter.
-
Operating loss (U.S. GAAP) was $4.6 million compared with a loss of
$2.7 million in the prior-year quarter and a loss of $5.8 million in
the third quarter.
-
Non-GAAP operating profit was $1.3 million, compared with a loss of
$0.9 million in the prior-year quarter and a loss of $0.6 million in
the third quarter. (See Schedule A for a reconciliation of U.S. GAAP
results to non-GAAP measures.)
-
The closing of the Oaktree recapitalization investment was completed,
resolving issues with liquidity, debt maturity, and cash interest,
allowing the company to refocus on business performance.
CEO Comments
"We are encouraged by our performance this quarter despite the ongoing
uncertainty and weakness in our key markets," said Pulse Chairman and
Chief Executive Officer Ralph Faison. "Revenue was within our guidance
range and non-GAAP operating profit was slightly ahead of guidance due
to improving results in each of our segments. Gross profit margins
increased significantly both year over year and sequentially as the
results of our cost reduction activities and manufacturing consolidation
initiatives began reaping substantial benefits throughout the
organization. This achievement is especially notable given the
challenging revenue environment. I believe it puts Pulse in an excellent
position to deliver strong profit improvement when our markets return to
more normal demand levels. Our wireless segment revenue rebounded as we
expected following the customer ramp delays from earlier in the year.
Although wireless operating results were slightly lower than we had
hoped, they were substantially improved from the third quarter and
reflected improved volume efficiencies and better control of new product
ramp costs. We continue to believe that wireless will be able to
generate near breakeven profitability at revenue levels like we had in
the fourth quarter.
"The closing of the recapitalization with Oaktree marks an important
turning point for Pulse," continued Mr. Faison. "Not only did it achieve
our goals of improving liquidity, addressing the looming maturity of our
previous credit facility, and reducing cash debt service costs, it also
allows the focus of our organization to return to improving operational
performance and renewing revenue and profit growth. I am extremely proud
of the way Pulse employees around the world continued to focus on the
objectives of our core business during the weak market and economic
environment and resulting financial stress on our company over the past
two years. The situation was clearly a distraction to everyone and
severely constrained our resources. With the recapitalization behind us,
I am more confident than ever that the commitment of our people to
technology leadership and serving our customers paints a bright future
for Pulse."
Fourth Quarter Operating Performance
Net sales were $90.4 million compared with $90.5 million in the
prior-year quarter, reflecting ongoing economic and industry weakness
which constrained demand for network and power products, partially
offset by higher wireless sales for new antenna programs and customers.
Sequentially, consolidated net sales increased 2.5 percent compared with
third quarter net sales of $88.2 million mainly due to recovery of sales
in wireless from lower revenue in the third quarter resulting from
delayed customer product ramps.
Cost of sales decreased 3.5 percent to $70.7 million from $73.2 million
in the prior-year quarter. The company's gross profit margin was 21.8
percent compared with 19.1 percent in the prior-year quarter and 19.2
percent in the third quarter. The higher gross profit margin compared to
the prior year reflects improved operating efficiencies and lower new
product ramp costs in wireless and the favorable effects of
manufacturing plant consolidations, among other cost reduction programs.
The sequential improvement in gross margin was due mainly to improved
cost absorption resulting from the higher revenue in wireless.
Operating expenses were $18.9 million, essentially flat from $18.8
million in the fourth quarter of 2011, as the company maintained
sustained scrutiny over all discretionary spending. Compared to the
third quarter, operating expenses increased 4.9% due to a $1.0 million
favorable impact from intellectual property licensing in the third
quarter and higher fourth quarter legal costs in the Halo matter as the
jury trial occurred during the period.
Operating loss (U.S. GAAP) was $4.6 million compared with a loss of $2.7
million in the prior-year quarter. Non-GAAP operating profit was $1.3
million compared with a loss of $0.9 million in the prior-year quarter
and a loss of $0.6 million in the third quarter. Fourth quarter
operating loss (U.S. GAAP) included $5.5 million for legal reserves
relating to prior year non-income tax related assessments on our former
operations in Turkey and for a court judgment and accrued interest
related to the Halo lawsuit resulting from a verdict in the trial held
in the quarter. The company maintains its counterclaim that Pulse owes
no liability whatsoever to Halo. The company plans to contest the amount
of damages asserted by Halo and its expert, and to consider its rights
of appeal with respect to any adverse rulings. The operating loss (U.S.
GAAP) also included expenses of $0.4 million for debt restructuring and
related costs.
The company had $31.5 million of cash and cash equivalents at December
28, 2012 compared with $17.6 million at December 30, 2011. The increase
in cash mainly reflects the proceeds from the Oaktree investment in
excess of debt repayments, transaction fees and expenses, and immediate
working capital needs.
Oaktree Investment
As previously announced, on November 20, 2012, the company completed the
closing of a recapitalization by certain affiliates of investment funds
managed by Oaktree Capital Management, L.P., an affiliate of Oaktree
Capital Group, LLC.
At the closing of the recapitalization, Pulse received $75 million in
cash under new Term Loan A and issued to Oaktree approximately 36.7
million shares of Pulse's common stock and a warrant to purchase shares
of a subsidiary that would terminate upon issuance of shares of a new
class of Pulse non-voting preferred stock. The common stock issued to
Oaktree, along with other common stock Oaktree already owned, represents
approximately 49% of the outstanding common stock of Pulse.
Additionally, Oaktree exchanged approximately $28.5 million it owned of
the company's $50 million in outstanding 7% senior convertible notes for
new Term Loan B.
Pulse used the proceeds to repay approximately $55 million outstanding
under its senior credit agreement with its existing lenders. The new
capital of approximately $20 million is being used for fees and expenses
associated with the transactions, working capital, and general business
purposes. It also allows the company to maintain a higher level of cash
on hand.
Additionally, as part of the initial phase of the recapitalization, at a
special meeting on January 21, 2013, shareholders approved amendments to
the company's articles of incorporation to authorize the issuance of
non-voting preferred stock, and Oaktree was subsequently issued 1,000
shares of a new Series A Preferred Stock. The new Pulse preferred stock
will automatically convert into additional shares of Pulse common stock
upon discharge of the company's 7% senior convertible notes, and Oaktree
would then hold approximately 64.38% of the common equity of Pulse (on a
pro forma fully diluted basis as of November 20, 2012, and without
giving effect to shares of common stock and warrants previously owned by
Oaktree). Upon issuance of the preferred stock, the subsidiary warrant
issued to Oaktree at closing was terminated.
Following the closing of the initial phase, Oaktree and Pulse have
worked closely to ensure that the entirety of the recapitalization meets
the strategic and operational needs of the company. To eliminate any
possible concern that a risk event could threaten the company's ability
to meet its commitments to customers and vendors, Oaktree and the
company entered into a letter agreement, which includes an incremental
term loan commitment of $23.0 million upon which the company may draw if
its common stock is delisted from the NYSE and the holders of its senior
convertible notes require the company to repurchase these notes. Terms
of the incremental term loan will be identical to those of the Term A
Loan. Additionally, Oaktree agreed to forbear if the company fails to
satisfy certain financial covenants of the loans, including leverage and
minimum liquidity restrictions, through 2013. In consideration for the
forbearance and additional commitment, the company has agreed to adjust
the conversion ratio for the preferred stock held by Oaktree such that
the total common stock issued to Oaktree upon conversion of the
preferred stock will equal approximately 67.9% of our total common stock
(on a pro forma fully diluted basis as of November 20, 2012, and without
giving effect to shares of common stock and warrants previously owned by
Oaktree).
The company expects the second phase of the recapitalization to occur
during the first half of 2013. In this phase, Pulse intends to offer
each holder of its outstanding senior convertible notes, other than
Oaktree, the option to receive new debt under secured Term Loan B in
exchange for its senior convertible notes at up to 80% of their par
amount, as well as shares of Pulse common stock. To the extent the
holders of 90% of the senior convertible notes, including those
exchanged by Oaktree in the first phase, exchange their notes under this
optional exchange, then the $28.5 million portion of Oaktree's Term Loan
B will be reduced by 20%.
First Quarter 2013 Outlook
"Consistent with similar indications from industry experts and peer
companies, we are encouraged by order rates that have been increasing
slowly into the New Year," said Mr. Faison. "We are also encouraged by
the reengagement of a number of key customers that had expressed concern
about our financial condition throughout last year. Since the investment
by Oaktree, most of these customers have indicated their higher
confidence in Pulse and have begun discussions to increase business
share and new program awards to us. We believe we have maintained our
technology leadership in our core markets and this continues to attract
the attention of our large electronic-industry customers that depend on
the latest technology for their products. We are hopeful that these
signs of strengthening will continue and have favorable effects on our
sales in the coming quarters. However, normal first quarter seasonal
softness and the effects of Chinese New Year, overall weak order rates
in the fourth quarter, and the timing and strength of Wireless product
ramps will keep our first quarter revenue somewhat lower than the fourth
quarter.
"On the other hand, we continue to see progress in improving our cost
structure as demonstrated by our improving gross profit margins in the
fourth quarter, which will result in non-GAAP operating profit at a
level similar to fourth quarter despite the lower revenue," continued
Mr. Faison.
The company expects first quarter 2013 net sales to range from $80
million to $86 million and non-GAAP operating profit to range from a
loss of $1 million to a profit of $1 million.
Conference Call
Pulse management will conduct a conference call at 5 p.m. Eastern (2
p.m. Pacific) today. The conference call will be available via telephone
and the Internet. The dial-in number is 1-800-860-2442 (international
1-412-858-4600). A link to the earnings press release, the Internet web
cast and a slide presentation that will accompany management's prepared
remarks will be available on the "Investor Information" section of the
company's web site www.pulseelectronics.com
for two weeks.
About Pulse Electronics Corporation
Pulse Electronics is the electronic components partner that helps
customers build the next great product by providing the needed technical
solutions. Pulse Electronics has a long operating history of innovation
in magnetics, antennas and connectors, as well as the ability to ramp
quickly into high-quality, high-volume production. The company serves
the wireless and wireline communications, power management,
military/aerospace and automotive industries. Pulse Electronics is a
participating member of the IEEE, SFF, OIF, HDBaseT Alliance, CommNexus,
and MoCA. Visit the Pulse Electronics website at www.pulseelectronics.com.
Safe Harbor
This press release contains statements, including projections of future
business objectives and financial results, that are "forward-looking"
within the meaning of the Private Securities Litigation Reform Act of
1995 and involve a number of risks and uncertainties. These
forward-looking statements are based on the company's current
information and expectations. There can be no assurance these
forward-looking statements, including, without limitation, the company's
results for the first quarter, will be achieved. Factors that may cause
expected results or anticipated events or circumstances discussed in
this press release to not occur or to differ from expected results
include: general conditions in the capital markets; general economic
conditions; and the company's ability to maintain adequate liquidity to
operate its business. Actual results may differ materially due to the
risk factors listed from time to time in the company's SEC reports
including, but not limited to, those discussed in its Current Reports on
Form 8-K, Quarterly Reports on Form 10-Q and Annual Reports on Form
10-K. All such risk factors are incorporated herein by reference as
though set forth in full. The company undertakes no obligation to update
any forward looking statement.
Notice
The information contained in this press release is for informational
purposes only and is not an offer to buy or the solicitation of an offer
to sell any security. The second phase exchange offer will only be made
by means of appropriate offer documents and related materials, including
a tender offer solicitation statement, that are expected to be filed
with the SEC with respect to the senior convertible notes. INVESTORS AND
STOCKHOLDERS OF THE COMPANY ARE URGED TO READ THE SOLICITATION STATEMENT
AND ANY AMENDMENTS OR SUPPLEMENTS THERETO AND OTHER DOCUMENTS FILED WITH
THE SEC CAREFULLY IN THEIR ENTIRETY BECAUSE THEY CONTAIN IMPORTANT
INFORMATION. After such solicitation notice is filed with the SEC,
investors and stockholders may obtain a copy of these documents without
charge at the SEC's website at www.sec.gov.
Pulse also will provide a copy of these materials without charge on its
website at www.pulseelectronics.com.
Non-GAAP Rationale
Non-GAAP operating profit or loss (operating profit or loss according to
accounting principles generally accepted in the United States excluding
pre-tax severance, impairment and other associated costs; pre-tax
non-cash stock-based compensation expenses; and other pre-tax
adjustments as described in the applicable period), non-GAAP diluted
earnings (loss) per share (net earnings (loss) per share from continuing
operations according to principles generally accepted in the United
States excluding after-tax severance, impairment and other associated
costs; after-tax non-cash stock-based compensation expenses; and other
after-tax adjustments as described in the applicable period) and
adjusted EBITDA (net earnings attributable to Pulse Electronics
Corporation plus net earnings from discontinued operations and
non-controlling interest, excluding income taxes; depreciation and
amortization; interest expense/income; non-cash stock-based compensation
expenses; other expense/income; and severance, impairment and other
associated costs and other adjustments as described in the applicable
period), are not measures of performance under accounting principles
generally accepted in the United States. Non-GAAP operating profit or
loss, non-GAAP diluted earnings (loss) per share and adjusted EBITDA
should not be considered a substitute for, and an investor should also
consider, net income, operating profit, cash flow from operations and
other measures of performance as defined by accounting principles
generally accepted in the United States as indicators of the company's
profitability or liquidity. Non-GAAP operating profit (loss) and
non-GAAP diluted earnings (loss) per share are often used by the
company's shareholders and analysts as additional measures of its
operating performance. Adjusted EBITDA is often used by the company's
shareholders and analysts as an indicator of a company's ability to
service debt and fund capital expenditures. The company believes these
non-GAAP measures enhance a reader's understanding of the company's
financial condition, results of operations and cash flow because they
are unaffected by capital structure and, therefore, enable investors to
compare its operating performance to that of other companies. The
company understands that its presentation of non-GAAP operating profit
(loss), non-GAAP diluted earnings (loss) per share and adjusted EBITDA
may not be comparable to other similarly titled captions of other
companies due to differences in the method of calculation.
Based on discussions with investors and analysts, the company believes
that a reader's understanding of the company's operating performance is
enhanced by references to these non-GAAP measures. Removing charges for
severance, impairment and other associated costs, non-cash stock-based
compensation expenses and other adjustments may facilitate comparisons
of operating performance among financial periods and peer companies.
These charges may result from facility closures, the exit of a product
line, production relocations and capacity reductions and / or
restructuring of overhead and operating expenses to enhance or maintain
profitability in an increasingly competitive environment. Removing
non-cash stock-based compensation expenses facilitates comparisons of
the company's operating performance with that of other companies with
differing compensation structures and with the company's performance in
periods during which its own compensation structure may have been
different. Impairment charges, accelerated depreciation and costs
related to an unsolicited takeover attempt are not part of the normal
operating expense structure of the relevant business in the period in
which the charge is recorded.
Copyright © 2013 Pulse Electronics Corporation. All rights reserved.
All brand names and trademarks are properties of their respective
holders.
|
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(in thousands, except per-share data)
|
|
|
Three Months Ended
|
|
Year ended
|
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
$
|
90,418
|
|
|
$
|
90,473
|
|
|
$
|
373,169
|
|
|
$
|
369,284
|
|
|
Cost of sales
|
|
70,701
|
|
|
|
73,235
|
|
|
|
298,898
|
|
|
|
289,148
|
|
|
Gross profit
|
|
19,717
|
|
|
|
17,238
|
|
|
|
74,271
|
|
|
|
80,136
|
|
|
Operating expenses
|
|
18,928
|
|
|
|
18,799
|
|
|
|
74,712
|
|
|
|
81,200
|
|
|
Severance, impairment and other associated costs
|
|
30
|
|
|
|
1,128
|
|
|
|
5,932
|
|
|
|
14,719
|
|
|
Debt restructuring and related costs
|
|
384
|
|
|
|
-
|
|
|
|
1,198
|
|
|
|
-
|
|
|
Legal reserve
|
|
5,473
|
|
|
|
-
|
|
|
|
5,523
|
|
|
|
193
|
|
|
Costs related to unsolicited takeover attempt
|
|
(545
|
)
|
|
|
-
|
|
|
|
(545
|
)
|
|
|
1,916
|
|
|
Operating loss
|
|
(4,553
|
)
|
|
|
(2,689
|
)
|
|
|
(12,549
|
)
|
|
|
(17,892
|
)
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(7,336
|
)
|
|
|
(1,834
|
)
|
|
|
(17,435
|
)
|
|
|
(6,202
|
)
|
|
Other income (expense), net
|
|
4,335
|
|
|
|
(1,182
|
)
|
|
|
5,213
|
|
|
|
(561
|
)
|
|
Loss from continuing operations before income taxes
|
|
(7,554
|
)
|
|
|
(5,705
|
)
|
|
|
(24,771
|
)
|
|
|
(24,655
|
)
|
|
Income tax expense
|
|
(4,475
|
)
|
|
|
(31,755
|
)
|
|
|
(6,979
|
)
|
|
|
(23,243
|
)
|
|
Net loss from continuing operations
|
|
(12,029
|
)
|
|
|
(37,460
|
)
|
|
|
(31,750
|
)
|
|
|
(47,898
|
)
|
|
Net loss from discontinued operations
|
|
(345
|
)
|
|
|
(370
|
)
|
|
|
(345
|
)
|
|
|
(28
|
)
|
|
Net loss
|
|
(12,374
|
)
|
|
|
(37,830
|
)
|
|
|
(32,095
|
)
|
|
|
(47,926
|
)
|
|
Less: Net earnings (loss) attributable to non-controlling interest
|
|
150
|
|
|
|
62
|
|
|
|
(109
|
)
|
|
|
(88
|
)
|
|
Net loss attributable to Pulse Electronics Corporation
|
|
(12,524
|
)
|
|
|
(37,892
|
)
|
|
|
(31,986
|
)
|
|
|
(47,838
|
)
|
|
|
|
|
|
|
|
|
|
|
Basic shares outstanding
|
|
61,107
|
|
|
|
41,227
|
|
|
|
46,673
|
|
|
|
41,182
|
|
|
Basic loss per share from continuing operations
|
|
(0.20
|
)
|
|
|
(0.91
|
)
|
|
|
(0.68
|
)
|
|
|
(1.16
|
)
|
|
Basic loss per share from discontinued operations
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.00
|
)
|
|
Basic loss per share
|
|
(0.21
|
)
|
|
|
(0.92
|
)
|
|
|
(0.69
|
)
|
|
|
(1.16
|
)
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding
|
|
61,107
|
|
|
|
41,227
|
|
|
|
46,673
|
|
|
|
41,182
|
|
|
Diluted loss per share from continuing operations
|
|
(0.20
|
)
|
|
|
(0.91
|
)
|
|
|
(0.68
|
)
|
|
|
(1.16
|
)
|
|
Diluted loss per share from discontinued operations
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.00
|
)
|
|
Diluted loss per share
|
|
(0.21
|
)
|
|
|
(0.92
|
)
|
|
|
(0.69
|
)
|
|
|
(1.16
|
)
|
|
|
|
|
|
|
|
|
|
|
AMOUNTS ATTRIBUTABLE TO PULSE ELECTRONICS CORPORATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations excluding non-controlling
interest
|
$
|
(12,179
|
)
|
|
$
|
(37,522
|
)
|
|
$
|
(31,641
|
)
|
|
$
|
(47,810
|
)
|
|
Net loss from discontinued operations
|
|
(345
|
)
|
|
|
(370
|
)
|
|
|
(345
|
)
|
|
|
(28
|
)
|
|
Net loss attributable to Pulse Electronics Corporation
|
|
(12,524
|
)
|
|
|
(37,892
|
)
|
|
|
(31,986
|
)
|
|
|
(47,838
|
)
|
|
|
|
|
|
|
|
|
|
|
[1] The Company's prior period financial results have been revised
to reflect an immaterial correction. During the third quarter of
2012 the Company identified errors related to its deferred tax
valuation allowance recorded in the fourth quarter of 2011. The
Company has concluded that the correction was not material to any of
its prior period financial statements. As a result of the revision,
our other assets increased by $5.5 million and our total deficit
decreased by $5.5 million as of December 30, 2011.
|
|
|
|
BUSINESS SEGMENT INFORMATION (UNAUDITED)
|
|
(in thousands)
|
|
|
Three Months Ended
|
|
Year ended
|
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
Net Sales
|
|
|
|
|
|
|
|
|
Network
|
$
|
37,734
|
|
|
$
|
40,082
|
|
|
$
|
158,089
|
|
|
$
|
169,849
|
|
|
Power
|
|
27,404
|
|
|
|
28,004
|
|
|
|
120,145
|
|
|
|
135,151
|
|
|
Wireless
|
|
25,280
|
|
|
|
22,387
|
|
|
|
94,935
|
|
|
|
64,284
|
|
|
Total net sales
|
|
90,418
|
|
|
|
90,473
|
|
|
|
373,169
|
|
|
|
369,284
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit (loss)
|
|
|
|
|
|
|
|
|
Network
|
|
1,088
|
|
|
|
(285
|
)
|
|
|
3,519
|
|
|
|
2,685
|
|
|
Power
|
|
886
|
|
|
|
1,336
|
|
|
|
5,941
|
|
|
|
9,275
|
|
|
Wireless
|
|
(1,185
|
)
|
|
|
(2,612
|
)
|
|
|
(9,901
|
)
|
|
|
(13,024
|
)
|
|
Operating profit (loss) excluding severance, impairment and other
associated costs, debt restructuring and related costs, legal
reserve costs and costs related to unsolicited takeover attempt
|
|
789
|
|
|
|
(1,561
|
)
|
|
|
(441
|
)
|
|
|
(1,064
|
)
|
|
Severance, impairment and other associated costs
|
|
30
|
|
|
|
1,128
|
|
|
|
5,932
|
|
|
|
14,719
|
|
|
Debt restructuring and related costs
|
|
384
|
|
|
|
-
|
|
|
|
1,198
|
|
|
|
-
|
|
|
Legal reserve
|
|
5,473
|
|
|
|
-
|
|
|
|
5,523
|
|
|
|
193
|
|
|
Costs related to unsolicited takeover attempt
|
|
(545
|
)
|
|
|
-
|
|
|
|
(545
|
)
|
|
|
1,916
|
|
|
Operating loss
|
$
|
(4,553
|
)
|
|
$
|
(2,689
|
)
|
|
$
|
(12,549
|
)
|
|
$
|
(17,892
|
)
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL POSITION (UNAUDITED)
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
31,475
|
|
|
$
|
17,606
|
|
|
|
|
|
|
Accounts receivable, net
|
|
62,957
|
|
|
|
59,507
|
|
|
|
|
|
|
Inventory, net
|
|
31,434
|
|
|
|
36,968
|
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
21,500
|
|
|
|
22,144
|
|
|
|
|
|
|
Net property, plant and equipment
|
|
29,406
|
|
|
|
28,605
|
|
|
|
|
|
|
Other assets
|
|
19,034
|
|
|
|
16,235
|
|
|
|
|
|
|
Total assets
|
|
195,806
|
|
|
|
181,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
65,883
|
|
|
$
|
52,802
|
|
|
|
|
|
|
Accrued expenses and other current liabilities
|
|
44,197
|
|
|
|
44,935
|
|
|
|
|
|
|
Warrant liability
|
|
12,175
|
|
|
|
--
|
|
|
|
|
|
|
Long-term debt
|
|
96,753
|
|
|
|
93,950
|
|
|
|
|
|
|
Other long-term liabilities
|
|
26,342
|
|
|
|
21,650
|
|
|
|
|
|
|
Total liabilities
|
|
245,350
|
|
|
|
213,337
|
|
|
|
|
|
|
Total deficit
|
|
(49,544
|
)
|
|
|
(32,272
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and deficit
|
$
|
195,806
|
|
|
$
|
181,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding
|
|
79,473
|
|
|
|
41,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] The Company's prior period financial results have been revised
to reflect an immaterial correction. During the third quarter of
2012 the Company identified errors related to its deferred tax
valuation allowance recorded in the fourth quarter of 2011. The
Company has concluded that the correction was not material to any of
its prior period financial statements. As a result of the revision,
our other assets increased by $5.5 million and our total deficit
decreased by $5.5 million as of December 30, 2011.
|
|
|
|
Schedule A
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP MEASURES (UNAUDITED)
(in thousands, except per-share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to Pulse Electronics Corporation
|
|
$
|
(12,524
|
)
|
|
$
|
(37,892
|
)
|
|
|
|
|
|
|
Net loss from discontinued operations
|
|
|
345
|
|
|
|
370
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
150
|
|
|
|
62
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
4,475
|
|
|
|
31,755
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
7,336
|
|
|
|
1,834
|
|
|
|
|
|
|
|
Non-cash stock-based compensation expenses
|
|
|
478
|
|
|
|
641
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,900
|
|
|
|
2,099
|
|
|
|
|
|
|
|
Other (income) expense
|
|
|
(4,335
|
)
|
|
|
1,182
|
|
|
|
|
|
|
|
Severance, impairment and other associated costs
|
|
|
30
|
|
|
|
1,128
|
|
|
|
|
|
|
|
Debt restructuring and related costs
|
|
|
384
|
|
|
|
-
|
|
|
|
|
|
|
|
Legal reserve
|
|
|
5,473
|
|
|
|
-
|
|
|
|
|
|
|
|
Costs related to unsolicited takeover attempt
|
|
|
(545
|
)
|
|
|
-
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
3,167
|
|
|
|
1,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Net (loss) earnings per diluted share from continuing operations
excluding severance, impairment and other associated costs, debt
restructuring and related costs, legal reserve costs, costs related
to unsolicited takeover attempt, non-cash stock-based compensation
expenses and other adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
Year ended
|
|
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per diluted share
|
|
$
|
(0.21
|
)
|
|
$
|
(0.92
|
)
|
|
|
$
|
(0.68
|
)
|
|
$
|
(1.16
|
)
|
|
Diluted earnings per share from discontinued operations
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
-
|
|
|
After-tax severance, impairment and other associated costs, per share
|
|
|
-
|
|
|
|
0.02
|
|
|
|
|
0.11
|
|
|
|
0.27
|
|
|
After-tax non-cash stock-based compensation expenses, per share
|
|
|
-
|
|
|
|
0.01
|
|
|
|
|
0.03
|
|
|
|
0.01
|
|
|
After-tax debt restructuring and related costs, per share
|
|
|
-
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
|
-
|
|
|
After-tax legal reserve, per share
|
|
|
0.06
|
|
|
|
-
|
|
|
|
|
0.07
|
|
|
|
-
|
|
|
After-tax costs related to unsolicited takeover attempt, per share
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
|
(0.01
|
)
|
|
|
0.04
|
|
|
Net loss per diluted share from continuing operations excluding
severance, impairment and other associated costs, debt restructuring
costs, legal reserve costs, non-cash stock-based compensation
expenses and other adjustments
|
|
|
(0.15
|
)
|
|
|
(0.88
|
)
|
|
|
|
(0.46
|
)
|
|
|
(0.84
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
3. Operating profit (loss) excluding severance, impairment and other
associated costs, debt restructuring and related costs, costs
related to unsolicited takeover attempt, legal reserve costs,
non-cash stock-based compensation expenses and other adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
Year ended
|
|
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
12/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
$
|
(4,553
|
)
|
|
$
|
(2,689
|
)
|
|
|
$
|
(12,549
|
)
|
|
$
|
(17,892
|
)
|
|
Pre-tax severance, impairment and other associated costs
|
|
|
30
|
|
|
|
1,128
|
|
|
|
|
5,932
|
|
|
|
14,719
|
|
|
Pre-tax non-cash stock-based compensation expenses
|
|
|
478
|
|
|
|
641
|
|
|
|
|
1,801
|
|
|
|
1,253
|
|
|
Pre-tax debt restructuring and related costs
|
|
|
384
|
|
|
|
-
|
|
|
|
|
1,198
|
|
|
|
-
|
|
|
Pre-tax legal reserve
|
|
|
5,473
|
|
|
|
-
|
|
|
|
|
5,523
|
|
|
|
193
|
|
|
Pre-tax costs related to unsolicited takeover attempt
|
|
|
(545
|
)
|
|
|
-
|
|
|
|
|
(545
|
)
|
|
|
1,916
|
|
|
Operating profit (loss) excluding severance, impairment and other
associated costs, debt restructuring costs, legal reserve costs,
non-cash stock-based compensation expenses and other adjustments
|
|
|
1,267
|
|
|
|
(920
|
)
|
|
|
|
1,360
|
|
|
|
189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] The Company's prior period financial results have been revised
to reflect an immaterial correction. During the third quarter of
2012 the Company identified errors related to its deferred tax
valuation allowance recorded in the fourth quarter of 2011. The
Company has concluded that the correction was not material to any of
its prior period financial statements. As a result of the revision,
our other assets increased by $5.5 million and our total deficit
decreased by $5.5 million as of December 30, 2011.
|

[ Back To Technology News's Homepage ]
|