Delaware | 000-50350 | 77-0419172 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
NETGEAR, INC. | ||||
Dated: | October 24, 2013 | By: | By: /s/ Christine M. Gorjanc | |
Christine M. Gorjanc | ||||
Chief Financial Officer |
Exhibit Number | Description | |
99.1 | Press Release, dated October 24, 2013 |
• | Third quarter 2013 net revenue of $361.9 million, as compared to $315.2 million in the comparable prior year quarter, increase of 14.8% year-over-year |
• | Third quarter 2013 non-GAAP net income of $22.9 million, as compared to $25.3 million in the comparable prior year quarter, decrease of 9.4% year-over-year |
• | Third quarter 2013 non-GAAP diluted earnings per share of $0.58, as compared to $0.65 in the comparable prior year quarter, decrease of 10.8% year-over-year |
• | Company expects fourth quarter 2013 net revenue to be in the range of $340 million to $355 million, with non-GAAP operating margin in the range of 9.5% to 10.5% |
NETGEAR, INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(In thousands) |
(Unaudited) |
September 29, 2013 | December 31, 2012 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 160,484 | $ | 149,032 | |||
Short-term investments | 140,934 | 227,845 | |||||
Accounts receivable, net | 269,964 | 256,014 | |||||
Inventories | 211,275 | 174,903 | |||||
Deferred income taxes | 25,455 | 22,691 | |||||
Prepaid expenses and other current assets | 38,477 | 33,724 | |||||
Total current assets | 846,589 | 864,209 | |||||
Property and equipment, net | 25,450 | 19,025 | |||||
Intangibles, net | 88,631 | 27,621 | |||||
Goodwill | 155,916 | 100,880 | |||||
Other non-current assets | 24,608 | 22,834 | |||||
Total assets | $ | 1,141,194 | $ | 1,034,569 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 119,273 | $ | 87,310 | |||
Accrued employee compensation | 17,185 | 18,338 | |||||
Other accrued liabilities | 136,707 | 126,255 | |||||
Deferred revenue | 26,225 | 27,645 | |||||
Income taxes payable | 3,541 | 1,382 | |||||
Total current liabilities | 302,931 | 260,930 | |||||
Non-current income taxes payable | 13,314 | 13,735 | |||||
Other non-current liabilities | 6,366 | 5,293 | |||||
Total liabilities | 322,611 | 279,958 | |||||
Stockholders' equity: | |||||||
Common stock | 39 | 38 | |||||
Additional paid-in capital | 415,254 | 394,427 | |||||
Cumulative other comprehensive income | (151 | ) | 4 | ||||
Retained earnings | 403,441 | 360,142 | |||||
Total stockholders' equity | 818,583 | 754,611 | |||||
Total liabilities and stockholders' equity | $ | 1,141,194 | $ | 1,034,569 |
NETGEAR, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
(In thousands, except per share data) |
(Unaudited) |
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 29, 2013 | June 30, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||||
Net revenue | $ | 361,895 | $ | 357,719 | $ | 315,210 | $ | 1,013,013 | $ | 961,485 | |||||||||
Cost of revenue | 260,236 | 254,289 | 217,522 | 720,187 | 669,310 | ||||||||||||||
Gross profit | 101,659 | 103,430 | 97,688 | 292,826 | 292,175 | ||||||||||||||
Operating expenses: | |||||||||||||||||||
Research and development | 23,320 | 23,981 | 17,399 | 62,639 | 46,277 | ||||||||||||||
Sales and marketing | 39,465 | 40,406 | 37,600 | 116,260 | 114,247 | ||||||||||||||
General and administrative | 11,930 | 12,319 | 11,888 | 36,576 | 33,520 | ||||||||||||||
Restructuring and other charges | 400 | 1,587 | — | 1,957 | — | ||||||||||||||
Litigation reserves, net | 305 | 3,555 | 269 | 3,908 | 420 | ||||||||||||||
Impairment charges | 2,000 | — | — | 2,000 | — | ||||||||||||||
Total operating expenses | 77,420 | 81,848 | 67,156 | 223,340 | 194,464 | ||||||||||||||
Income from operations | 24,239 | 21,582 | 30,532 | 69,486 | 97,711 | ||||||||||||||
Interest income | 71 | 95 | 109 | 315 | 344 | ||||||||||||||
Other income (expense), net | 511 | (548 | ) | 3,070 | 37 | 2,823 | |||||||||||||
Income before income taxes | 24,821 | 21,129 | 33,711 | 69,838 | 100,878 | ||||||||||||||
Provision for income taxes | 10,364 | 7,144 | 9,920 | 26,053 | 30,418 | ||||||||||||||
Net income | $ | 14,457 | $ | 13,985 | $ | 23,791 | $ | 43,785 | $ | 70,460 | |||||||||
Net income per share: | |||||||||||||||||||
Basic | $ | 0.37 | $ | 0.36 | $ | 0.62 | $ | 1.14 | $ | 1.86 | |||||||||
Diluted | $ | 0.37 | $ | 0.36 | $ | 0.61 | $ | 1.12 | $ | 1.82 | |||||||||
Weighted average shares outstanding used to compute net income per share: | |||||||||||||||||||
Basic | 38,700 | 38,539 | 38,162 | 38,562 | 37,978 | ||||||||||||||
Diluted | 39,198 | 39,074 | 38,802 | 39,127 | 38,682 | ||||||||||||||
NETGEAR, INC. |
NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
Excluding amortization of purchased intangibles, stock-based compensation, restructuring and other charges, acquisition related expense, impact to cost of sales from acquisition accounting adjustments to inventory, gain on sale of cost method investment, impairment charges, and litigation reserves, net of tax. |
(In thousands, except per share data) |
(Unaudited) |
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 29, 2013 | June 30, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||||
Net revenue | $ | 361,895 | $ | 357,719 | $ | 315,210 | $ | 1,013,013 | $ | 961,485 | |||||||||
Cost of revenue | 257,343 | 251,061 | 215,695 | 712,406 | 664,972 | ||||||||||||||
Gross profit | 104,552 | 106,658 | 99,515 | 300,607 | 296,513 | ||||||||||||||
Operating expenses: | |||||||||||||||||||
Research and development | 22,273 | 22,846 | 16,621 | 59,785 | 44,211 | ||||||||||||||
Sales and marketing | 36,109 | 36,478 | 36,362 | 107,746 | 110,624 | ||||||||||||||
General and administrative | 10,276 | 10,565 | 10,358 | 30,959 | 29,424 | ||||||||||||||
Total operating expenses | 68,658 | 69,889 | 63,341 | 198,490 | 184,259 | ||||||||||||||
Income from operations | 35,894 | 36,769 | 36,174 | 102,117 | 112,254 | ||||||||||||||
Interest income | 71 | 95 | 109 | 315 | 344 | ||||||||||||||
Other income (expense), net | 511 | (548 | ) | (56 | ) | 37 | (303 | ) | |||||||||||
Income before income taxes | 36,476 | 36,316 | 36,227 | 102,469 | 112,295 | ||||||||||||||
Provision for income taxes | 13,584 | 11,944 | 10,959 | 35,791 | 34,315 | ||||||||||||||
Net income | $ | 22,892 | $ | 24,372 | $ | 25,268 | $ | 66,678 | $ | 77,980 | |||||||||
Net income per share: | |||||||||||||||||||
Basic | $ | 0.59 | $ | 0.63 | $ | 0.66 | $ | 1.73 | $ | 2.05 | |||||||||
Diluted | $ | 0.58 | $ | 0.62 | $ | 0.65 | $ | 1.70 | $ | 2.02 | |||||||||
Weighted average shares outstanding used to compute net income per share: | |||||||||||||||||||
Basic | 38,700 | 38,539 | 38,162 | 38,562 | 37,978 | ||||||||||||||
Diluted | 39,198 | 39,074 | 38,802 | 39,127 | 38,682 |
NETGEAR, INC. |
RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES |
(In thousands, except per share data) |
(Unaudited) |
STATEMENT OF OPERATIONS DATA: |
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 29, 2013 | June 30, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||||
GAAP gross profit | $ | 101,659 | $ | 103,430 | $ | 97,688 | $ | 292,826 | $ | 292,175 | |||||||||
Amortization of intangible assets | 2,414 | 2,254 | 1,354 | 6,139 | 3,317 | ||||||||||||||
Stock-based compensation expense | 479 | 406 | 473 | 1,074 | 1,021 | ||||||||||||||
Impact to cost of sales from acquisition accounting adjustments to inventory | — | 568 | — | 568 | — | ||||||||||||||
Non-GAAP gross profit | $ | 104,552 | $ | 106,658 | $ | 99,515 | $ | 300,607 | $ | 296,513 | |||||||||
Non-GAAP gross margin | 28.9 | % | 29.8 | % | 31.6 | % | 29.7 | % | 30.8 | % | |||||||||
GAAP research and development | $ | 23,320 | $ | 23,981 | $ | 17,399 | $ | 62,639 | $ | 46,277 | |||||||||
Stock-based compensation expense | (1,047 | ) | (1,135 | ) | (778 | ) | (2,854 | ) | (2,066 | ) | |||||||||
Non-GAAP research and development | $ | 22,273 | $ | 22,846 | $ | 16,621 | $ | 59,785 | $ | 44,211 | |||||||||
GAAP sales and marketing | $ | 39,465 | $ | 40,406 | $ | 37,600 | $ | 116,260 | $ | 114,247 | |||||||||
Amortization of intangible assets | (2,025 | ) | (2,618 | ) | — | (4,643 | ) | — | |||||||||||
Stock-based compensation expense | (1,331 | ) | (1,310 | ) | (1,238 | ) | (3,871 | ) | (3,623 | ) | |||||||||
Non-GAAP sales and marketing | $ | 36,109 | $ | 36,478 | $ | 36,362 | $ | 107,746 | $ | 110,624 | |||||||||
GAAP general and administrative | $ | 11,930 | $ | 12,319 | $ | 11,888 | $ | 36,576 | $ | 33,520 | |||||||||
Stock-based compensation expense | (1,654 | ) | (1,540 | ) | (1,530 | ) | (4,693 | ) | (4,096 | ) | |||||||||
Acquisition related expense | — | (214 | ) | — | (924 | ) | — | ||||||||||||
Non-GAAP general and administrative | $ | 10,276 | $ | 10,565 | $ | 10,358 | $ | 30,959 | $ | 29,424 | |||||||||
GAAP total operating expenses | $ | 77,420 | $ | 81,848 | $ | 67,156 | $ | 223,340 | $ | 194,464 | |||||||||
Amortization of intangible assets | (2,025 | ) | (2,618 | ) | — | (4,643 | ) | — | |||||||||||
Stock-based compensation expense | (4,032 | ) | (3,985 | ) | (3,546 | ) | (11,418 | ) | (9,785 | ) | |||||||||
Restructuring and other charges | (400 | ) | (1,587 | ) | — | (1,957 | ) | — | |||||||||||
Acquisition related expense | — | (214 | ) | — | (924 | ) | — | ||||||||||||
Litigation reserves, net | (305 | ) | (3,555 | ) | (269 | ) | (3,908 | ) | (420 | ) | |||||||||
Impairment charges | (2,000 | ) | — | — | (2,000 | ) | — | ||||||||||||
Non-GAAP total operating expenses | $ | 68,658 | $ | 69,889 | $ | 63,341 | $ | 198,490 | $ | 184,259 |
NETGEAR, INC. |
RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (CONTINUED) |
(In thousands, except per share data) |
(Unaudited) |
STATEMENT OF OPERATIONS DATA (CONTINUED): |
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 29, 2013 | June 30, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||||
GAAP operating income | $ | 24,239 | $ | 21,582 | $ | 30,532 | $ | 69,486 | $ | 97,711 | |||||||||
Amortization of intangible assets | 4,439 | 4,872 | 1,354 | 10,782 | 3,317 | ||||||||||||||
Stock-based compensation expense | 4,511 | 4,391 | 4,019 | 12,492 | 10,806 | ||||||||||||||
Restructuring and other charges | 400 | 1,587 | — | 1,957 | — | ||||||||||||||
Acquisition related expense | — | 214 | — | 924 | — | ||||||||||||||
Impact to cost of sales from acquisition accounting adjustments to inventory | — | 568 | — | 568 | — | ||||||||||||||
Litigation reserves, net | 305 | 3,555 | 269 | 3,908 | 420 | ||||||||||||||
Impairment charges | 2,000 | — | — | 2,000 | — | ||||||||||||||
Non-GAAP operating income | $ | 35,894 | $ | 36,769 | $ | 36,174 | $ | 102,117 | $ | 112,254 | |||||||||
Non-GAAP operating margin | 9.9 | % | 10.3 | % | 11.5 | % | 10.1 | % | 11.7 | % | |||||||||
GAAP other income (expense),net | $ | 511 | $ | (548 | ) | $ | 3,070 | $ | 37 | $ | 2,823 | ||||||||
Gain on sale of cost method investment | — | — | (3,126 | ) | — | (3,126 | ) | ||||||||||||
Non-GAAP other income (expense), net | $ | 511 | $ | (548 | ) | $ | (56 | ) | $ | 37 | $ | (303 | ) | ||||||
GAAP net income | $ | 14,457 | $ | 13,985 | $ | 23,791 | $ | 43,785 | $ | 70,460 | |||||||||
Amortization of intangible assets | 4,439 | 4,872 | 1,354 | 10,782 | 3,317 | ||||||||||||||
Stock-based compensation expense | 4,511 | 4,391 | 4,019 | 12,492 | 10,806 | ||||||||||||||
Restructuring and other charges | 400 | 1,587 | — | 1,957 | — | ||||||||||||||
Acquisition related expense | — | 214 | — | 924 | — | ||||||||||||||
Impact to cost of sales from acquisition accounting adjustments to inventory | — | 568 | — | 568 | — | ||||||||||||||
Litigation reserves, net | 305 | 3,555 | 269 | 3,908 | 420 | ||||||||||||||
Impairment charges | 2,000 | — | — | 2,000 | — | ||||||||||||||
Gain on sale of cost method investment | — | — | (3,126 | ) | — | (3,126 | ) | ||||||||||||
Tax effect | (3,220 | ) | (4,800 | ) | (1,039 | ) | (9,738 | ) | (3,897 | ) | |||||||||
Non-GAAP net income | $ | 22,892 | $ | 24,372 | $ | 25,268 | $ | 66,678 | $ | 77,980 |
NETGEAR, INC. |
RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (CONTINUED) |
(In thousands, except per share data) |
(Unaudited) |
STATEMENT OF OPERATIONS DATA (CONTINUED): |
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 29, 2013 | June 30, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | |||||||||||||||
NET INCOME PER DILUTED SHARE: | |||||||||||||||||||
GAAP net income per diluted share | $ | 0.37 | $ | 0.36 | $ | 0.61 | $ | 1.12 | $ | 1.82 | |||||||||
Amortization of intangible assets | 0.11 | 0.12 | 0.03 | 0.28 | 0.09 | ||||||||||||||
Stock-based compensation expense | 0.12 | 0.11 | 0.10 | 0.32 | 0.28 | ||||||||||||||
Restructuring and other charges | 0.01 | 0.04 | — | 0.05 | — | ||||||||||||||
Acquisition related expense | — | 0.01 | — | 0.02 | — | ||||||||||||||
Impact to cost of sales from acquisition accounting adjustments to inventory | — | 0.01 | — | 0.01 | — | ||||||||||||||
Litigation reserves, net | 0.01 | 0.09 | 0.01 | 0.10 | 0.01 | ||||||||||||||
Impairment charges | 0.05 | — | — | 0.05 | — | ||||||||||||||
Gain on sale of cost method investment | — | — | (0.08 | ) | — | (0.08 | ) | ||||||||||||
Tax effect | (0.09 | ) | (0.12 | ) | (0.02 | ) | (0.25 | ) | (0.10 | ) | |||||||||
Non-GAAP net income per diluted share | $ | 0.58 | $ | 0.62 | $ | 0.65 | $ | 1.70 | $ | 2.02 |
SUPPLEMENTAL FINANCIAL INFORMATION |
(In thousands, except per share data, DSO, inventory turns, weeks of channel inventory and headcount) |
(Unaudited) |
Three Months Ended | |||||||||||||||||||
September 29, 2013 | June 30, 2013 | March 31, 2013 | December 31, 2012 | September 30, 2012 | |||||||||||||||
Cash, cash equivalents and short-term investments | $ | 301,418 | $ | 288,103 | $ | 422,412 | $ | 376,877 | $ | 362,420 | |||||||||
Cash, cash equivalents and short-term investments per diluted share | $ | 7.69 | $ | 7.37 | $ | 10.82 | $ | 9.68 | $ | 9.34 | |||||||||
Accounts receivable, net | $ | 269,964 | $ | 288,483 | $ | 237,896 | $ | 256,014 | $ | 248,862 | |||||||||
Days sales outstanding (DSO) | 68 | 73 | 73 | 76 | 72 | ||||||||||||||
Inventories | $ | 211,275 | $ | 185,383 | $ | 158,555 | $ | 174,903 | $ | 178,916 | |||||||||
Ending inventory turns | 4.9 | 5.5 | 5.2 | 5.0 | 4.9 | ||||||||||||||
Weeks of channel inventory: | |||||||||||||||||||
U.S. retail channel | 11.5 | 10.4 | 9.9 | 8.8 | 9.8 | ||||||||||||||
U.S. distribution channel | 9.9 | 9.0 | 8.9 | 10.2 | 8.4 | ||||||||||||||
EMEA distribution channel | 4.5 | 5.1 | 4.1 | 4.4 | 4.4 | ||||||||||||||
APAC distribution channel | 8.2 | 7.3 | 7.2 | 7.2 | 4.7 | ||||||||||||||
Deferred revenue | $ | 28,049 | $ | 33,717 | $ | 28,961 | $ | 27,645 | $ | 28,205 | |||||||||
Headcount | 1,100 | 1,095 | 866 | 850 | 854 | ||||||||||||||
Non-GAAP diluted shares | 39,198 | 39,074 | 39,050 | 38,924 | 38,802 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||
September 29, 2013 | June 30, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | ||||||||||||||||||||||||||||||
Americas | $ | 220,487 | 61 | % | $ | 200,848 | 56 | % | $ | 177,647 | 56 | % | $ | 578,011 | 57 | % | $ | 509,440 | 53 | % | ||||||||||||||
EMEA | 97,220 | 27 | % | 108,367 | 30 | % | 104,368 | 33 | % | 312,712 | 31 | % | 347,264 | 36 | % | |||||||||||||||||||
APAC | 44,188 | 12 | % | 48,504 | 14 | % | 33,195 | 11 | % | 122,290 | 12 | % | 104,781 | 11 | % | |||||||||||||||||||
Total | $ | 361,895 | 100 | % | $ | 357,719 | 100 | % | $ | 315,210 | 100 | % | $ | 1,013,013 | 100 | % | $ | 961,485 | 100 | % |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||
September 29, 2013 | June 30, 2013 | September 30, 2012 | September 29, 2013 | September 30, 2012 | ||||||||||||||||||||||||||||||
Retail | $ | 130,301 | 36 | % | $ | 117,395 | 33 | % | $ | 123,457 | 39 | % | $ | 374,018 | 37 | % | $ | 366,258 | 38 | % | ||||||||||||||
Commercial | 76,957 | 21 | % | 88,446 | 25 | % | 79,240 | 25 | % | 236,254 | 23 | % | 234,498 | 24 | % | |||||||||||||||||||
Service Provider | 154,637 | 43 | % | 151,878 | 42 | % | 112,513 | 36 | % | 402,741 | 40 | % | 360,729 | 38 | % | |||||||||||||||||||
Total | $ | 361,895 | 100 | % | $ | 357,719 | 100 | % | $ | 315,210 | 100 | % | $ | 1,013,013 | 100 | % | $ | 961,485 | 100 | % |
6@GE-*KFG\KSH;[4>W/B=3?XW/+Z?,7^[[;OWKS^F3$_H4'?/3\KSH;[4>W
M/B=3?XW'3YB_W?;=^].F3$_H4'?/7,O'?U=[3/'?>NI=Z0W(K9UBEM37VN7R
M.@I2K55K'2[NN2*,B@P>N6BHN4&SDZ(%,8GL@`?)GEXUOIQ3&L)N<)ELH&1W
M,+HRX/>2`X4J`=%0O/Q7>IB&*X;/ALEI"QD\3F%P%U1WIJ/P