Exhibit 99.1
|
Contact: |
|
For Release: |
|
Brad Cohen |
|
Jan. 26, 2011 |
|
Public Relations |
|
1:05 p.m. PST |
|
Quantum Corp. |
|
|
|
(408) 944-4044 |
|
|
|
brad.cohen@quantum.com |
|
|
|
|
|
|
|
Christi Lee |
|
|
|
Investor Relations |
|
|
|
Quantum Corp. |
|
|
|
(408) 944-4450 |
|
|
|
ir@quantum.com |
|
|
QUANTUM CORPORATION REPORTS FISCAL THIRD QUARTER RESULTS
Highlights:
- Total revenue of $176 million – up $9 million from prior quarter, including a $6 million increase in branded revenue
- Fifth consecutive quarter of year-over-year branded revenue growth
- Record level of branded disk systems and software revenue – up 26 percent year-over-year
- GAAP earnings per share of 3 cents and non-GAAP earnings per share of 7 cents
- $18 million in cash generated from operations
SAN JOSE, Calif., Jan. 26, 2011 – Quantum Corp. (NYSE:QTM), the leading global specialist in backup, recovery and archive, today reported results for the third quarter of fiscal 2011 (FQ3’11), ended Dec. 31, 2010. Revenue for the quarter totaled $176 million which, primarily due to expected reductions in OEM revenue, was down from $182 million for the same period last year (FQ3’10). However, total revenue was up $9 million sequentially. In addition, branded revenue, which represented 78 percent of total non-royalty revenue for the quarter, grew 2 percent year-over-year and 5 percent sequentially. Branded disk systems and software revenue also continued to grow, increasing 26 percent from FQ3’10 and 2 percent over the prior quarter.
-more-
Quantum’s GAAP gross margin rate was 42.9 percent for FQ3’11, up from 41.1 percent a year earlier, while the non-GAAP gross margin rate increased to 44.6 percent from 44.4 percent. GAAP operating income was $11 million, the same level as in FQ3’10, and non-GAAP operating income decreased to $20 million from $23 million the previous year.
For FQ3’11, GAAP net income was $6 million, or 3 cents per diluted share, compared to GAAP net income of $5 million, or 2 cents per diluted share, in FQ3’10. Non-GAAP net income for the quarter was $16 million, or 7 cents per diluted share, the same as in the comparable quarter last year.
“Although we were driving to a higher overall revenue target for the quarter, we made progress on a number of initiatives designed to increase channel traction and grow our branded business that demonstrate we are on the right track,” said Rick Belluzzo, chairman and CEO of Quantum. “We grew branded revenue year-over-year for the fifth consecutive quarter. We had record branded disk systems and software sales, with our midrange DXi® product revenue nearly tripling year-over-year and more than doubling sequentially. We generated our highest level of StorNext® quarterly revenue to date, with a record 22 percent of sales from new customers. And we further extended our tape leadership, adding 170 new enterprise and midrange automation customers.
“When you combine this momentum with the enhancements we continue to make across our product portfolio, most notably the new DXi 2.0 software platform we are also announcing today, we are well-positioned to deliver revenue growth and increased profits as the storage market continues to evolve,” Belluzzo added.
Quantum ended FQ3’11 with $93 million in total cash and cash equivalents and $280 million in total debt. The company generated $18 million in cash from operations and refinanced its subordinated term debt with subordinated convertible debt at a significantly lower interest rate expected to save Quantum approximately $10 million annually in interest expense. In addition, Moody’s Investor Service recently upgraded Quantum’s credit rating.
-more-
Outlook
For the fourth quarter of fiscal 2011, Quantum said it expects:
- Revenue of $165 million to $175 million.
- GAAP and non-GAAP gross margin rates similar to those in FQ3’11.
- GAAP operating expenses of $65 million to $67 million and non-GAAP operating expenses of $59 million to $61 million.
- Interest expense of $3 million and taxes of $1 million.
- GAAP earnings per diluted share of 1-2 cents and non-GAAP earnings per diluted share of 4-5 cents.
Business Highlights
Key business highlights for the December quarter include the following:
- Quantum began shipping the DXi8500, its new enterprise backup and deduplication solution designed to anchor a multi-tier, enterprise-wide data protection and disaster recovery strategy. The product has been well-received by both new and existing DXi customers. Among those purchasing DXi8500 systems during the quarter were a network of Texas community hospitals, an energy conglomerate in Asia and a large U.S. public university.
- Quantum had a record number of new midrange DXi customers for the quarter. This reflected the increasing adoption of the DXi6500 and DXi6700 appliances, including by a Big Four accounting firm, a leading North American telecommunications provider, a major U.S. specialty retailer and a European mobile phone company. Growing traction with independent channel partners also helped drive the significant growth in midrange DXi sales. In North America alone, there was a 30 percent sequential increase in the number of channel partners selling these products, and midrange DXi revenue from Quantum’s top partners was up 50 percent over the prior quarter.
- In addition to generating record StorNext revenue for the quarter – with key customer wins in the Media and Entertainment, Oil and Gas, and Intelligence sectors – Quantum continued to enhance the software. In October, the company introduced a new archive conversion feature that simplifies migration of files to StorNext from legacy archive platforms, such as Oracle’s SAM-FS/QFS.
-
Barclaycard US won a Storage Networking World (SNW) Fall 2010 “Best Practices” Award based on its implementation of a lights-out disaster recovery system utilizing Quantum DXi appliances. In addition, both the DXi6500 and StorNext 4.0 were recently named Storage magazine/SearchStorage.com 2010 Products of the Year finalists.
-more-
Conference Call and Audio Webcast Notification
Quantum will hold a conference call today, Jan. 26, 2011, at 2:00 p.m. PST, to discuss its fiscal third quarter results. Press and industry analysts are invited to attend in listen-only mode. Dial-in number: (480) 629-9678 (U.S. & International). Quantum will provide a live audio webcast of the conference call beginning today, Jan. 26, 2011, at 2:00 p.m. PST. Site for the webcast and related information: http://www.quantum.com/investors.
About Quantum
Quantum Corp. (NYSE:QTM) is the leading global specialist in backup, recovery, and archive. From small businesses to multinational enterprises, more than 50,000 customers trust Quantum to solve their data protection, retention and management challenges. Quantum’s best-of-breed, open systems solutions provide significant storage efficiencies and cost savings while minimizing risk and protecting prior investments. They include three market-leading, highly scalable platforms: DXi®-Series disk-based deduplication and replication systems for fast backup and restore, Scalar® tape automation products for disaster recovery and long-term data retention, and StorNext® data management software for high-performance file sharing and archiving. Quantum Corp., 1650 Technology Drive, Suite 800, San Jose, CA 95110, (408) 944-4000, www.quantum.com.
###
Quantum, the Quantum logo, DXi, Scalar and StorNext are registered trademarks of Quantum Corporation and its affiliates in the United States and/or other countries. All other trademarks are the property of their respective owners.
“Safe Harbor” Statement under the U.S. Private Securities Litigation Reform Act of 1995: This press release contains “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995. Specifically, without limitation, the statement “we are well-positioned to deliver revenue growth and increased profits as the storage market continues to evolve” and all of our statements under the “Outlook” section are forward-looking statements within the meaning of the Safe Harbor. All forward-looking statements in this press release are based on information available to Quantum on the date hereof. These statements involve known and unknown risks, uncertainties and other factors that may cause Quantum’s actual results to differ materially from those implied by the forward-looking statement. More detailed information about these risk factors, and additional risk factors, are set forth in Quantum’s periodic filings with the Securities and Exchange Commission, including, but not limited to, those risks and uncertainties listed in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Risk Factors,” in Quantum’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on June 11, 2010 and in Quantum’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on November 5, 2010. Quantum expressly disclaims any obligation to update or alter its forward-looking statements, whether as a result of new information, future events or otherwise.
-more-
Use of Non-GAAP Financial Measures
Quantum believes that the non-GAAP financial measures disclosed above provide useful and supplemental information to investors regarding its quarterly financial performance. Quantum management uses these non-GAAP financial measures internally to understand, manage, and evaluate the company’s business results and make operating decisions. For instance, Quantum management often makes decisions regarding staffing, future management priorities and how the company will direct future operating expenses on the basis of non-GAAP financial measures. In addition, compensation of our employees is based in part on the performance of our business based on non-GAAP operating income.
The non-GAAP financial measures used in this press release exclude the impact of amortization of intangibles, share-based compensation expense, restructuring charges, senior debt amendment fees and gain (loss) on extinguishment of debt, net, for the following reasons:
Amortization of Intangible Assets
This includes acquired intangibles such as purchased technology and customer relationships in connection with prior acquisitions. These expenses are not factored into management’s evaluation of potential acquisitions or Quantum’s performance after completion of the acquisitions because they are not related to Quantum’s core operating performance. In addition, the frequency and amount of such charges can vary significantly based on the size and timing of acquisitions and the maturities of the businesses being acquired. Excluding acquisition-related charges from non-GAAP measures provides investors with a basis to compare Quantum against the performance of other companies without the variability caused by purchase accounting.
Share-Based Compensation Expense
Share-based compensation expense relates primarily to equity awards such as stock options and restricted stock units. Share-based compensation is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond Quantum’s control. As a result, management excludes this item from Quantum’s internal operating forecasts and models. Management believes that non-GAAP measures adjusted for share-based compensation provide investors with a basis to measure Quantum’s core performance against the performance of other companies without the variability created by share-based compensation as a result of the variety of equity awards used by other companies and the varying methodologies and assumptions used.
Restructuring Charges
Restructuring charges primarily relate to expenses associated with changes to Quantum’s operating structure. Restructuring charges are excluded from non-GAAP financial measures because they are not considered core operating activities. Although Quantum has engaged in various restructuring activities in the past, each has been a discrete event based on a unique set of business objectives. Management believes that it is appropriate to exclude restructuring charges from Quantum’s non-GAAP financial measures, as it enhances the ability of investors to compare Quantum’s period-over-period operating results from continuing operations.
Senior Debt Amendment Fees
The senior debt amendment fees relate to a specific amendment fee and are not part of Quantum’s future core operations.
Gain (Loss) on Extinguishment of Debt, Net
The gain (loss) on extinguishment of debt, net relates to specific debt refinancing actions and is not part of Quantum’s future core operations.
Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. They are limited in value because they exclude charges that have a material impact on the company’s reported financial results and, therefore, should not be relied upon as the sole financial measures to evaluate the company. The non-GAAP financial measures are meant to supplement, and be viewed in conjunction with, GAAP financial measures. Investors are encouraged to review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.
-more-
QUANTUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
December 31, 2010 |
|
December 31, 2009 |
|
December 31, 2010 |
|
December 31, 2009 |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
$ |
123,218 |
|
|
$ |
124,580 |
|
|
$ |
344,001 |
|
|
$ |
348,131 |
|
Service |
|
|
37,365 |
|
|
|
38,991 |
|
|
|
113,730 |
|
|
|
117,650 |
|
Royalty |
|
|
15,643 |
|
|
|
18,139 |
|
|
|
49,442 |
|
|
|
51,195 |
|
Total revenue |
|
|
176,226 |
|
|
|
181,710 |
|
|
|
507,173 |
|
|
|
516,976 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
77,456 |
|
|
|
82,509 |
|
|
|
221,158 |
|
|
|
227,672 |
|
Service |
|
|
23,200 |
|
|
|
24,485 |
|
|
|
71,595 |
|
|
|
76,316 |
|
Total cost of revenue |
|
|
100,656 |
|
|
|
106,994 |
|
|
|
292,753 |
|
|
|
303,988 |
|
Gross margin |
|
|
75,570 |
|
|
|
74,716 |
|
|
|
214,420 |
|
|
|
212,988 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
18,240 |
|
|
|
18,155 |
|
|
|
54,490 |
|
|
|
51,594 |
|
Sales and marketing |
|
|
31,776 |
|
|
|
29,029 |
|
|
|
90,973 |
|
|
|
84,202 |
|
General and administrative |
|
|
14,176 |
|
|
|
16,289 |
|
|
|
44,600 |
|
|
|
46,012 |
|
Restructuring charges (benefits) |
|
|
— |
|
|
|
(22 |
) |
|
|
11 |
|
|
|
4,784 |
|
|
|
|
64,192 |
|
|
|
63,451 |
|
|
|
190,074 |
|
|
|
186,592 |
|
Income from operations |
|
|
11,378 |
|
|
|
11,265 |
|
|
|
24,346 |
|
|
|
26,396 |
|
Interest income and other, net |
|
|
(250 |
) |
|
|
526 |
|
|
|
24 |
|
|
|
1,795 |
|
Interest expense |
|
|
(4,761 |
) |
|
|
(6,813 |
) |
|
|
(16,877 |
) |
|
|
(19,399 |
) |
Gain (loss) on debt extinguishment, net of costs |
|
|
(1,186 |
) |
|
|
— |
|
|
|
(1,186 |
) |
|
|
12,859 |
|
Income before income taxes |
|
|
5,181 |
|
|
|
4,978 |
|
|
|
6,307 |
|
|
|
21,651 |
|
Income tax provision (benefit) |
|
|
(683 |
) |
|
|
342 |
|
|
|
114 |
|
|
|
652 |
|
Net income |
|
$ |
5,864 |
|
|
$ |
4,636 |
|
|
$ |
6,193 |
|
|
$ |
20,999 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.03 |
|
|
$ |
0.02 |
|
|
$ |
0.03 |
|
|
$ |
0.10 |
|
Diluted |
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.04 |
|
Income for purposes of computing net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
5,864 |
|
|
$ |
4,636 |
|
|
$ |
6,193 |
|
|
$ |
20,999 |
|
Diluted |
|
|
5,864 |
|
|
|
4,636 |
|
|
|
6,193 |
|
|
|
9,389 |
|
Weighted average common and common equivalent shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
222,801 |
|
|
|
213,525 |
|
|
|
219,052 |
|
|
|
212,092 |
|
Diluted |
|
|
235,099 |
|
|
|
220,710 |
|
|
|
228,154 |
|
|
|
223,143 |
|
Included in the above Statements of Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
2,574 |
|
|
$ |
5,548 |
|
|
$ |
12,087 |
|
|
$ |
16,522 |
|
Research and development |
|
|
— |
|
|
|
100 |
|
|
|
200 |
|
|
|
300 |
|
Sales and marketing |
|
|
3,332 |
|
|
|
3,393 |
|
|
|
10,088 |
|
|
|
10,181 |
|
General and administrative |
|
|
25 |
|
|
|
25 |
|
|
|
75 |
|
|
|
75 |
|
|
|
|
5,931 |
|
|
|
9,066 |
|
|
|
22,450 |
|
|
|
27,078 |
|
Share-based compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
459 |
|
|
|
333 |
|
|
|
1,363 |
|
|
|
952 |
|
Research and development |
|
|
603 |
|
|
|
513 |
|
|
|
1,933 |
|
|
|
1,733 |
|
Sales and marketing |
|
|
786 |
|
|
|
619 |
|
|
|
2,391 |
|
|
|
1,837 |
|
General and administrative |
|
|
686 |
|
|
|
877 |
|
|
|
2,363 |
|
|
|
2,633 |
|
|
|
|
2,534 |
|
|
|
2,342 |
|
|
|
8,050 |
|
|
|
7,155 |
|
Senior debt amendment fees |
|
|
861 |
|
|
|
— |
|
|
|
861 |
|
|
|
— |
|
-more-
QUANTUM CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
|
|
December 31, 2010 |
|
March 31, 2010* |
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
91,198 |
|
|
$ |
114,947 |
|
Restricted cash |
|
|
1,667 |
|
|
|
1,896 |
|
Accounts receivable, net |
|
|
118,747 |
|
|
|
103,397 |
|
Manufacturing inventories, net |
|
|
54,086 |
|
|
|
54,080 |
|
Service parts inventories, net |
|
|
46,591 |
|
|
|
53,217 |
|
Deferred income taxes |
|
|
8,079 |
|
|
|
7,907 |
|
Other current assets |
|
|
10,667 |
|
|
|
14,500 |
|
Total current assets |
|
|
331,035 |
|
|
|
349,944 |
|
Long-term assets: |
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
24,994 |
|
|
|
24,528 |
|
Intangible assets, net |
|
|
50,642 |
|
|
|
73,092 |
|
Goodwill |
|
|
46,770 |
|
|
|
46,770 |
|
Other long-term assets |
|
|
12,909 |
|
|
|
9,809 |
|
Total long-term assets |
|
|
135,315 |
|
|
|
154,199 |
|
|
|
$ |
466,350 |
|
|
$ |
504,143 |
|
Liabilities and Stockholders’ Deficit |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
58,708 |
|
|
$ |
56,688 |
|
Accrued warranty |
|
|
6,511 |
|
|
|
5,884 |
|
Deferred revenue, current |
|
|
83,539 |
|
|
|
94,921 |
|
Current portion of long-term debt |
|
|
1,477 |
|
|
|
1,884 |
|
Current portion of convertible subordinated debt |
|
|
— |
|
|
|
22,099 |
|
Accrued restructuring charges |
|
|
944 |
|
|
|
3,795 |
|
Accrued compensation |
|
|
30,259 |
|
|
|
31,237 |
|
Income taxes payable |
|
|
1,408 |
|
|
|
2,594 |
|
Other accrued liabilities |
|
|
22,527 |
|
|
|
23,555 |
|
Total current liabilities |
|
|
205,373 |
|
|
|
242,657 |
|
Long-term liabilities: |
|
|
|
|
|
|
|
|
Deferred revenue, long-term |
|
|
32,793 |
|
|
|
30,724 |
|
Deferred income taxes |
|
|
8,398 |
|
|
|
8,676 |
|
Long-term debt |
|
|
143,227 |
|
|
|
305,899 |
|
Convertible subordinated debt |
|
|
135,000 |
|
|
|
— |
|
Other long-term liabilities |
|
|
6,749 |
|
|
|
7,444 |
|
Total long-term liabilities |
|
|
326,167 |
|
|
|
352,743 |
|
Stockholders’ deficit |
|
|
(65,190 |
) |
|
|
(91,257 |
) |
|
|
$ |
466,350 |
|
|
$ |
504,143 |
|
____________________ |
|
|
|
|
|
|
|
|
* Derived from the March 31, 2010 audited Consolidated Financial Statements.
-more-
QUANTUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
Nine Months Ended |
|
|
December 31, 2010 |
|
December 31, 2009 |
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,193 |
|
|
$ |
20,999 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
8,780 |
|
|
|
9,111 |
|
Amortization
|
|
|
23,728 |
|
|
|
28,987 |
|
Service parts lower of cost or market adjustment |
|
|
10,957 |
|
|
|
8,092 |
|
(Gain) loss on debt extinguishment |
|
|
1,186 |
|
|
|
(15,613 |
) |
Deferred income taxes |
|
|
(417 |
) |
|
|
(387 |
) |
Share-based compensation
|
|
|
8,050 |
|
|
|
7,155 |
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(15,350 |
) |
|
|
(8,702 |
) |
Manufacturing inventories |
|
|
(5,861 |
) |
|
|
8,387 |
|
Service parts inventories |
|
|
1,524 |
|
|
|
3,270 |
|
Accounts payable |
|
|
2,000 |
|
|
|
11,354 |
|
Accrued warranty |
|
|
626 |
|
|
|
(4,724 |
) |
Deferred revenue |
|
|
(9,312 |
) |
|
|
13,864 |
|
Accrued restructuring charges |
|
|
(2,856 |
) |
|
|
(190 |
) |
Accrued compensation |
|
|
(1,068 |
) |
|
|
1,312 |
|
Income taxes payable |
|
|
(1,159 |
) |
|
|
(2,268 |
) |
Other assets and liabilities |
|
|
1,900 |
|
|
|
954 |
|
Net cash provided by operating activities |
|
|
28,921 |
|
|
|
81,601 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(9,348 |
) |
|
|
(5,728 |
) |
(Increase) decrease in restricted cash |
|
|
222 |
|
|
|
(120 |
) |
Return of principal from other investments |
|
|
95 |
|
|
|
166 |
|
Net cash used in investing activities |
|
|
(9,031 |
) |
|
|
(5,682 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Borrowings of long-term debt, net |
|
|
— |
|
|
|
120,042 |
|
Repayments of long-term debt |
|
|
(163,079 |
) |
|
|
(61,463 |
) |
Borrowings of convertible subordinated debt, net |
|
|
130,022 |
|
|
|
— |
|
Repayments of convertible subordinated debt |
|
|
(22,099 |
) |
|
|
(122,288 |
) |
Payment of taxes due upon vesting of restricted stock |
|
|
(2,165 |
) |
|
|
(960 |
) |
Proceeds from issuance of common stock |
|
|
13,635 |
|
|
|
1,761 |
|
Net cash used in financing activities |
|
|
(43,686 |
) |
|
|
(62,908 |
) |
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
47 |
|
|
|
248 |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
(23,749 |
) |
|
|
13,259 |
|
Cash and cash equivalents at beginning of period |
|
|
114,947 |
|
|
|
85,532 |
|
Cash and cash equivalents at end of period |
|
$ |
91,198 |
|
|
$ |
98,791 |
|
|
-more-
QUANTUM CORPORATION
GAAP TO NON-GAAP RECONCILIATION
(In thousands, except per share amounts)
(Unaudited)
|
|
Three Months Ended December 31, 2010 |
|
|
Gross
Margin |
|
Gross
Margin
Rate |
|
Income
From
Operations |
|
Operating
Margin |
|
Net
Income |
|
Per Share
Net Income,
Basic* |
|
Per Share
Net Income,
Diluted* |
GAAP |
|
$ |
75,570 |
|
42.9 |
% |
|
$ |
11,378 |
|
6.5 |
% |
|
$ |
5,864 |
|
$ |
0.03 |
|
$ |
0.03 |
Non-GAAP Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangibles |
|
|
2,574 |
|
|
|
|
|
5,931 |
|
|
|
|
|
5,931 |
|
|
|
|
|
|
Share-based Compensation |
|
|
459 |
|
|
|
|
|
2,534 |
|
|
|
|
|
2,534 |
|
|
|
|
|
|
Loss on Debt Extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,186 |
|
|
|
|
|
|
Senior Debt Amendment Fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
861 |
|
|
|
|
|
|
Non-GAAP |
|
$ |
78,603 |
|
44.6 |
% |
|
$ |
19,843 |
|
11.3 |
% |
|
$ |
16,376 |
|
$ |
0.08 |
|
$ |
0.07 |
* Weighted average common and common equivalent shares:
|
|
GAAP |
|
Non-GAAP |
Basic: |
|
222,801 |
|
222,801 |
Diluted: |
|
235,099 |
|
250,678 |
|
|
Three Months Ended December 31, 2009 |
|
|
Gross
Margin |
|
Gross
Margin
Rate |
|
Income
From
Operations |
|
Operating
Margin |
|
Net
Income |
|
Per Share
Net Income,
Basic* |
|
Per Share
Net Income,
Diluted* |
GAAP |
|
$ |
74,716 |
|
41.1 |
% |
|
$ |
11,265 |
|
|
6.2 |
% |
|
$ |
4,636 |
|
|
$ |
0.02 |
|
$ |
0.02 |
Non-GAAP Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangibles |
|
|
5,548 |
|
|
|
|
|
9,066 |
|
|
|
|
|
|
9,066 |
|
|
|
|
|
|
|
Share-based Compensation |
|
|
333 |
|
|
|
|
|
2,342 |
|
|
|
|
|
|
2,342 |
|
|
|
|
|
|
|
Restructuring Benefits |
|
|
|
|
|
|
|
|
(22 |
) |
|
|
|
|
|
(22 |
) |
|
|
|
|
|
|
Non-GAAP |
|
$ |
80,597 |
|
44.4 |
% |
|
$ |
22,651 |
|
|
12.5 |
% |
|
$ |
16,022 |
|
|
$ |
0.07 |
|
$ |
0.07 |
* Weighted average common and common equivalent shares:
|
|
GAAP |
|
Non-GAAP |
Basic: |
|
213,525 |
|
213,525 |
Diluted: |
|
220,710 |
|
220,710 |
The non-GAAP information set forth in this table is not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial information used by other companies.
-more-
QUANTUM CORPORATION
FOURTH QUARTER FISCAL 2011 FORECAST
GAAP TO NON-GAAP RECONCILIATION
(In millions, except per share amounts)
|
|
Dollar range |
Forecast Revenue |
|
$ |
165.0 |
|
- |
|
$ |
175.0 |
|
|
|
|
|
|
|
|
|
|
|
Dollar range |
Forecast operating expense on a GAAP basis |
|
$ |
64.5 |
|
- |
|
$ |
66.5 |
|
Forecast amortization of intangibles |
|
|
|
|
3.4 |
|
|
|
|
Forecast share-based compensation |
|
|
|
|
2.1 |
|
|
|
|
Forecast operating expense on a non-GAAP basis |
|
$ |
59.0 |
|
- |
|
$ |
61.0 |
|
|
|
|
|
|
|
|
|
|
|
Dollar range |
Forecast diluted earnings per share on a GAAP basis |
|
$ |
0.01 |
|
- |
|
$ |
0.02 |
|
Forecast amortization of intangibles |
|
|
|
|
0.02 |
|
|
|
|
Forecast share-based compensation |
|
|
|
|
0.01 |
|
|
|
|
Forecast diluted earnings per share on a non-GAAP basis |
|
$ |
0.04 |
|
- |
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
Estimates based on current (January 26, 2011) projections.
The projected GAAP and non-GAAP financial information set forth in this table represent forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. For risk factors that could impact these projections, see our Annual Report on Form 10-K as filed with the SEC on June 11, 2010. We disclaim any obligation to update information in any forward-looking statement.
The non-GAAP financial information set forth in this table is not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial information used by other companies.
-end-