Exhibit 99.1
| |
|
|
|
|
| CONTACT:
|
|
Tim Mammen
|
|
David Calusdian |
| |
|
Chief Financial Officer
|
|
Executive Vice President |
| |
|
IPG Photonics Corporation
|
|
Sharon Merrill Associates, Inc. |
| |
|
(508) 373-1100
|
|
(617) 542-5300 |
IPG PHOTONICS REPORTS RECORD FOURTH-QUARTER AND FULL-YEAR 2007 SALES
High-Power Fiber Laser Sales for Materials Processing Applications Continue to Drive Revenue Growth
OXFORD, Mass. February 28, 2008 IPG Photonics Corporation (Nasdaq: IPGP), the world leader in
high-power fiber lasers and amplifiers, today reported that revenues for the fourth quarter of 2007
increased by 31% to $55.1 million, up from $42.1 million for the fourth quarter of 2006. For the
full year, revenues increased 32% to $188.7 million from $143.2 million in 2006. Revenue growth
continues to be driven by strong sales of the Companys fiber lasers used for materials processing
applications, which increased by 37% over the fourth quarter of 2006 to $39.4 million.
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
|
Year Ended |
|
|
|
|
| |
|
December 31, |
|
|
|
December 31, |
|
|
| (In millions, except per share data) |
|
2007 |
|
2006% |
|
Change |
|
2007 |
|
2006% |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ |
55.1 |
|
|
$ |
42.1 |
|
|
|
31 |
% |
|
$ |
188.7 |
|
|
$ |
143.2 |
|
|
|
32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
42.9 |
% |
|
|
47.9 |
% |
|
|
|
|
|
|
45.0 |
% |
|
|
44.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$ |
12.4 |
|
|
$ |
10.6 |
|
|
|
16 |
% |
|
$ |
46.3 |
|
|
$ |
36.0 |
|
|
|
29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
|
22.4 |
% |
|
|
25.3 |
% |
|
|
|
|
|
|
24.6 |
% |
|
|
25.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
8.3 |
|
|
$ |
16.6 |
|
|
|
-50 |
% |
|
$ |
29.9 |
|
|
$ |
29.2 |
|
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per diluted share
|
|
$ |
0.18 |
|
|
$ |
(0.11 |
) |
|
|
|
|
|
$ |
0.65 |
|
|
$ |
0.26 |
|
|
|
150 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income*
|
|
$ |
8.3 |
|
|
$ |
6.7 |
|
|
|
25 |
% |
|
$ |
29.9 |
|
|
$ |
23.6 |
|
|
|
27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per share*
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
|
|
6 |
% |
|
$ |
0.65 |
|
|
$ |
0.61 |
|
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| * |
|
Adjusted net income and adjusted earnings per share are non-GAAP measures. Please refer to the
exhibit to this press release for a reconciliation of adjusted net income and adjusted earnings per share to net income and earnings
per share, respectively. |
Operating income increased 16% to $12.4 million for the fourth quarter of 2007, up from $10.6
million for the same period in 2006. Net income for the fourth quarter of 2007 was $8.3 million
compared with $16.6 million in the fourth quarter of 2006, and earnings per diluted share increased
to $0.18 from $(0.11). Results for the fourth quarter of 2006 included a $3.1 million charge
related to the change in the fair value of the Companys previously outstanding series B warrants,
as well as a $13.1 million benefit related to the release of a deferred
tax valuation allowance. Without these charges and benefits, adjusted net income was $6.7 million
and adjusted earnings per diluted share were $0.17 for the fourth quarter of 2006. Adjusted
earnings per share excludes the items referenced above, a one-time deemed dividend of $18.3 million
related to the beneficial conversion of preferred stock in the Companys initial public offering in
2006 and accretion relating to preferred stock. Operating expenses for the fourth quarter of 2007
were $11.3 million, or 20% of revenue, compared with $9.5 million, or 23% of revenue, in the fourth
quarter of 2006.
For the full year 2007, operating income increased 29% to $46.3 million from $36.0 million for
2006. Net income for the year increased 2% to $29.9 million from $29.2 million, and earnings per
diluted share increased
IPGP Q4 Results/2
to $0.65 from $0.26. Results for the full year 2006 included a $7.5
million charge related to the change in the fair value of the Companys previously outstanding
series B warrants, as well as a $13.1 million benefit related to the release of a deferred tax
valuation allowance. Without these charges and benefits, adjusted net income was $23.6 million and
adjusted earnings per diluted share were $0.61 for the full year 2006, as compared to net income of
$29.9 million and earnings per diluted share of $0.65 for the full year 2007.
Cash and cash equivalents were $38.0 million on December 31, 2007, compared to $75.7 million on
December 31, 2006, primarily as a result of capital expenditures of $34.3 million and the repayment
of $18.2 million of term debt, partially offset by net proceeds from our credit lines of $8.3
million. Short-term investments in marketable securities were $7.0 million.
Comments on the Fourth Quarter
The marketplace continues to recognize and embrace the benefits of our fiber laser solutions in an
increasing number of industries and applications, said Dr. Valentin Gapontsev, IPG Photonics
Chief Executive Officer. This growth resulted in another quarter of record sales. Fiber lasers
for materials processing applications continued to drive revenue growth in the quarter, along with
seasonally strong sales of fiber laser technology for advanced applications such as test and
measurement, instrumentation, remote sensing, scientific R&D and defense. Shipments of fiber
lasers into the European Union, particularly Germany and Eastern Europe increased, and we also made
significant penetration in China, India, South Korea and Thailand.
Business Outlook and Financial Guidance
In 2007, we made further inroads into industries where our advanced fiber laser technology is
displacing traditional lasers and other non-laser technologies. We expect this trend to continue
into the coming year as new and existing customers adopt our technologies to their specific
applications, said Dr. Gapontsev. During the year, we also made considerable strides in
completing major infrastructure improvements that broaden our geographic reach, increase our
capacity and strengthen our position as the only fully integrated manufacturer of fiber lasers.
While these investments slightly lowered our margins for the quarter, we believe they are essential
to our competitive position and technological leadership and we look forward to capitalizing on
these benefits going forward.
For the first quarter of 2008, IPG Photonics expects revenues in the range of $50 million to $54
million. The Company anticipates earnings per diluted share in the range of $0.14 to $0.18 based
on 46,021,000 common shares, which includes 43,820,000 basic common shares outstanding and
2,201,000 potentially dilutive options at December 31, 2007.
Conference Call Reminder
The Company will hold a conference call to review its financial results and business highlights
today, February 28, at 10:00 a.m. ET. The conference call will be webcast live over the Internet
and can be accessed on the Investors section of the Companys website at www.ipgphotonics.com. The
conference call can also be accessed by dialing (877) 604-9672 or (719) 325-4881. Interested
parties that are unable to listen to the live call may access an archived version of the webcast on
IPGs website.
IPGP Q4 Results/3
Use of Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with generally accepted accounting
principles (GAAP), this press release contains non-GAAP financial measures of adjusted net income
and adjusted earnings per share for 2006, in each case excluding the benefit related to the release
of the deferred tax valuation allowance and the impact of the fair value adjustment to the series B
warrants and preferred stock accretion. The Company believes that the inclusion of these non-GAAP
financial measures in this press release helps investors to gain a meaningful understanding of
growth in the Companys core operating results and future prospects and can also help investors who
wish to make comparisons between IPG Photonics and other companies. The Companys management uses
these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring its
core operating performance and comparing such performance to that of prior periods and to the
performance of the Companys competitors. These measures also are used by management in its
financial and operational decision-making.
The non-GAAP financial measures included in this press release are not meant to be considered
superior to or a substitute for results of operations prepared in accordance with GAAP. In
addition, the non-GAAP financial measures included in this press release may be different from, and
therefore may not be comparable to, similar measures used by other companies. Although non-GAAP
financial measures used in this release exclude the benefit related to the release of the deferred
tax valuation allowance and the accounting treatment of the fair value adjustment to the series B
warrants and preferred stock accretion, these non-GAAP measures should not be relied upon
independently, as they do not reflect the impact that these items have on the Companys operating
results. Reconciliations of the non-GAAP financial measures used in this press release to the most
directly comparable GAAP financial measures are set forth in the exhibit to this press release.
About IPG Photonics Corporation
IPG Photonics is the world leader in high-power fiber lasers and amplifiers. Founded in 1990, IPG
pioneered the development and commercialization of optical fiber-based lasers for use in a wide
range of applications such as materials processing, advanced applications, telecommunications and
medical applications. Fiber lasers have revolutionized the industry by delivering superior
performance, reliability and usability at a lower total cost of ownership compared with
conventional lasers, allowing end users to increase productivity and decrease operating costs. IPG
has its headquarters in Oxford, Massachusetts, and has additional plants and offices throughout the
world. For more information, please visit www.ipgphotonics.com.
Safe Harbor Statement
Information and statements provided by the Company and its employees, including statements in this
press release, that relate to future plans, events or performance are forward-looking statements.
These statements involve risks and uncertainties. Any statements in this press release that are not statements of
historical fact are forward-looking statements, including, but not limited to, those relating to
increasing demand for the Companys products, growth rates, displacing existing laser technologies,
the demand for high-power fiber lasers, achieving strong performance in the first quarter of 2008,
and the Companys revenue and EPS guidance for the first quarter of 2008. Factors that could cause
actual results to differ materially include risks and uncertainties, including risks associated
with the Companys ability to penetrate new applications for fiber lasers and increase market
share, the rate of acceptance and penetration of IPGs products, effective management of growth,
level of fixed costs from its vertical integration, intellectual property infringement claims and
litigation, interruption in supply of key components, contract cancellations, manufacturing risks,
IPGP Q4 Results/4
competitive factors including declining average selling prices, building and expanding field
service and support operations, uncertainties pertaining to customer orders, demand for products
and services, development of markets for the Companys products and services and other risks
identified in the Companys SEC filings. Readers are encouraged to refer to the risk factors
described in the Companys Annual Report on Form 10-K (filed with the SEC on March 29, 2007) and
its periodic reports filed with the SEC, as applicable. Actual results, events and performance may
differ materially. Readers are cautioned not to rely on the forward-looking statements, which
speak only as of the date hereof. The Company undertakes no obligation to update the
forward-looking statements that may be made to reflect events or circumstances after the date
hereof or to reflect the occurrence of unanticipated events.
IPGP-G
IPGP Q4 Results/5
IPG PHOTONICS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended December 31, |
|
|
Year Ended December 31, |
|
| |
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
| |
|
(in thousands, except per share data) |
|
|
|
|
|
NET SALES |
|
$ |
55,067 |
|
|
$ |
42,097 |
|
|
$ |
188,677 |
|
|
$ |
143,225 |
|
COST OF SALES |
|
|
31,440 |
|
|
|
21,948 |
|
|
|
103,695 |
|
|
|
79,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
|
23,627 |
|
|
|
20,149 |
|
|
|
84,982 |
|
|
|
63,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
2,870 |
|
|
|
2,111 |
|
|
|
10,103 |
|
|
|
6,222 |
|
Research and development |
|
|
2,656 |
|
|
|
2,230 |
|
|
|
9,527 |
|
|
|
6,544 |
|
General and administrative |
|
|
5,749 |
|
|
|
5,170 |
|
|
|
19,028 |
|
|
|
14,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
11,275 |
|
|
|
9,511 |
|
|
|
38,658 |
|
|
|
27,288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
|
12,352 |
|
|
|
10,638 |
|
|
|
46,324 |
|
|
|
36,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE), Net: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (expense) income, net |
|
|
(37 |
) |
|
|
(442 |
) |
|
|
674 |
|
|
|
(1,493 |
) |
Fair value adjustment to Series B Warrants |
|
|
|
|
|
|
(3,088 |
) |
|
|
|
|
|
|
(7,444 |
) |
Other income, net |
|
|
267 |
|
|
|
907 |
|
|
|
612 |
|
|
|
1,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
230 |
|
|
|
(2,623 |
) |
|
|
1,286 |
|
|
|
(7,887 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME
BEFORE (PROVISION FOR) BENEFIT FROM INCOME TAXES AND MINORITY INTERESTS IN CONSOLIDATED SUBSIDIARIES |
|
|
12,582 |
|
|
|
8,015 |
|
|
|
47,610 |
|
|
|
28,119 |
|
(PROVISION FOR) BENEFIT FROM INCOME TAXES |
|
|
(3,899 |
) |
|
|
9,592 |
|
|
|
(15,522 |
) |
|
|
2,995 |
|
MINORITY INTERESTS IN CONSOLIDATED SUBSIDIARIES |
|
|
(346 |
) |
|
|
(971 |
) |
|
|
(2,193 |
) |
|
|
(1,881 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
8,337 |
|
|
$ |
16,636 |
|
|
$ |
29,895 |
|
|
$ |
29,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACCRETION OF SERIES B PREFERRED STOCK |
|
|
|
|
|
|
(440 |
) |
|
|
|
|
|
|
(1,994 |
) |
BENEFICIAL CONVERSION FEATURE |
|
|
|
|
|
|
(18,267 |
) |
|
|
|
|
|
|
(18,267 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS |
|
$ |
8,337 |
|
|
$ |
(2,071 |
) |
|
$ |
29,895 |
|
|
$ |
8,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.19 |
|
|
$ |
(0.11 |
) |
|
$ |
0.69 |
|
|
$ |
0.27 |
|
Diluted |
|
$ |
0.18 |
|
|
$ |
(0.11 |
) |
|
$ |
0.65 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
43,820 |
|
|
|
30,399 |
|
|
|
43,269 |
|
|
|
27,896 |
|
Diluted |
|
|
46,021 |
|
|
|
30,399 |
|
|
|
45,749 |
|
|
|
33,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EARNINGS PER SHARE* |
|
$ |
0.18 |
|
|
$ |
0.17 |
|
|
$ |
0.65 |
|
|
$ |
0.61 |
|
ADJUSTED SHARES OUTSTANDING* |
|
|
46,021 |
|
|
|
40,234 |
|
|
|
45,749 |
|
|
|
39,091 |
|
|
|
|
| * |
|
Please refer to the exhibit to this press release for a reconciliation of adjusted earnings
per share to earnings per share, respectively. |
IPGP Q4 Results/6
IPG PHOTONICS CORPORATION
CONSOLIDATED BALANCE SHEETS
| |
|
|
|
|
|
|
|
|
| |
|
December 31, |
|
| |
|
2007 |
|
|
2006 |
|
| |
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
37,972 |
|
|
$ |
75,667 |
|
Marketable securities, at fair value |
|
|
6,950 |
|
|
|
|
|
Accounts receivable, net |
|
|
33,946 |
|
|
|
22,353 |
|
Inventories, net |
|
|
60,412 |
|
|
|
42,162 |
|
Income taxes receivable |
|
|
3,145 |
|
|
|
80 |
|
Prepaid expenses and other current assets |
|
|
7,071 |
|
|
|
6,586 |
|
Deferred income taxes |
|
|
6,195 |
|
|
|
9,591 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
155,691 |
|
|
|
156,439 |
|
DEFERRED INCOME TAXES |
|
|
2,795 |
|
|
|
3,801 |
|
PROPERTY, PLANT, AND EQUIPMENT, Net |
|
|
96,369 |
|
|
|
67,153 |
|
OTHER ASSETS |
|
|
8,466 |
|
|
|
5,099 |
|
|
|
|
|
|
|
|
TOTAL |
|
$ |
263,321 |
|
|
$ |
232,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Revolving line-of-credit facilities |
|
$ |
11,218 |
|
|
$ |
2,603 |
|
Current portion of long-term debt |
|
|
|
|
|
|
8,299 |
|
Accounts payable |
|
|
9,444 |
|
|
|
7,640 |
|
Accrued expenses and other liabilities |
|
|
13,724 |
|
|
|
13,940 |
|
Income taxes payable |
|
|
96 |
|
|
|
8,289 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
34,482 |
|
|
|
40,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEFERRED INCOME TAXES AND OTHER LONG-TERM LIABILITIES |
|
|
4,204 |
|
|
|
232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT |
|
|
20,000 |
|
|
|
30,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
MINORITY INTERESTS |
|
|
4,455 |
|
|
|
2,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
Common stock |
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
275,506 |
|
|
|
271,122 |
|
Notes receivable from stockholders |
|
|
|
|
|
|
(23 |
) |
Accumulated deficit |
|
|
(90,497 |
) |
|
|
(120,392 |
) |
Accumulated other comprehensive income |
|
|
15,167 |
|
|
|
7,883 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
200,180 |
|
|
|
158,594 |
|
|
|
|
|
|
|
|
TOTAL |
|
$ |
263,321 |
|
|
$ |
232,492 |
|
|
|
|
|
|
|
|
IPGP Q4 Results/7
GAAP TO NON-GAAP RECONCILIATION-NET INCOME AND EARNINGS PER SHARE
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
December 31, |
|
|
|
|
|
|
December 31, |
|
|
|
|
| RECONCILIATION OF BASIC EPS TO ADJUSTED EPS - FOR THREE MONTHS ENDED |
|
2007 |
|
|
EPS |
|
|
2006 |
|
|
EPS |
|
| |
|
(in thousands, except per share data) |
|
Reconciliation of shares used to calculate adjusted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares outstanding |
|
|
43,820 |
|
|
|
|
|
|
|
30,399 |
|
|
|
|
|
Weighted average common shares attributable to conversion of preferred stock (1) |
|
|
|
|
|
|
|
|
|
|
(1,818 |
) |
|
|
|
|
Total common shares issued upon conversion of preferred stock |
|
|
|
|
|
|
|
|
|
|
9,296 |
|
|
|
|
|
Potentially dilutive options |
|
|
2,201 |
|
|
|
|
|
|
|
2,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted common equivalent shares outstanding |
|
|
46,021 |
|
|
|
|
|
|
|
40,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) allocable to common stockholders used to calculate basic EPS |
|
$ |
8,337 |
|
|
$ |
0.19 |
|
|
$ |
(2,071 |
) |
|
$ |
(0.11 |
) |
Anti-dilutive and dilutive effect of additional shares on basic EPS |
|
|
|
|
|
|
(0.01 |
) |
|
|
|
|
|
|
0.06 |
|
Accretion of preferred stock |
|
|
|
|
|
|
|
|
|
|
440 |
|
|
|
0.01 |
|
Beneficial conversion related to preferred stock |
|
|
|
|
|
|
|
|
|
|
18,267 |
|
|
|
0.45 |
|
Income attributable to preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
8,337 |
|
|
|
0.18 |
|
|
|
16,636 |
|
|
|
0.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustment to series B warrants |
|
|
|
|
|
|
|
|
|
|
3,088 |
|
|
|
0.08 |
|
Benefit related to release of deferred tax valuation allowance |
|
|
|
|
|
|
|
|
|
|
(13,060 |
) |
|
|
(0.32 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income |
|
$ |
8,337 |
|
|
$ |
0.18 |
|
|
$ |
6,664 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
December 31, |
|
|
|
|
|
|
December 31, |
|
|
|
|
| RECONCILIATION OF BASIC EPS TO ADJUSTED EPS - FOR YEAR ENDED |
|
2007 |
|
|
EPS |
|
|
2006 |
|
|
EPS |
|
| |
|
(in thousands, except per share data) |
|
Reconciliation of shares used to calculate adjusted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares outstanding |
|
|
43,269 |
|
|
|
|
|
|
|
27,896 |
|
|
|
|
|
Weighted average common shares attributable to conversion of preferred stock (1) |
|
|
|
|
|
|
|
|
|
|
(458 |
) |
|
|
|
|
Total common shares issued upon conversion of preferred stock |
|
|
|
|
|
|
|
|
|
|
9,296 |
|
|
|
|
|
Potentially dilutive options |
|
|
2,480 |
|
|
|
|
|
|
|
2,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted common equivalent shares outstanding |
|
|
45,749 |
|
|
|
|
|
|
|
39,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income allocable to common stockholders used to calculate basic EPS |
|
$ |
29,895 |
|
|
$ |
0.69 |
|
|
$ |
7,877 |
|
|
$ |
0.27 |
|
Dilutive effect of additional shares on basic EPS |
|
|
|
|
|
|
(0.04 |
) |
|
|
|
|
|
|
(0.07 |
) |
Accretion of preferred stock |
|
|
|
|
|
|
|
|
|
|
1,994 |
|
|
|
0.05 |
|
Beneficial conversion related to preferred stock |
|
|
|
|
|
|
|
|
|
|
18,267 |
|
|
|
0.47 |
|
Income attributable to preferred stock |
|
|
|
|
|
|
|
|
|
|
1,095 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
29,895 |
|
|
|
0.65 |
|
|
|
29,233 |
|
|
|
0.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustment to series B warrants |
|
|
|
|
|
|
|
|
|
|
7,444 |
|
|
|
0.19 |
|
Benefit related to release of deferred tax valuation allowance |
|
|
|
|
|
|
|
|
|
|
(13,060 |
) |
|
|
(0.33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income |
|
$ |
29,895 |
|
|
$ |
0.65 |
|
|
$ |
23,617 |
|
|
$ |
0.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1. |
|
Weighted average common shares attributable to our preferred stock after conversion in common
stock included in weighted average basic shares outstanding. |