Exhibit 99.1
Contact: | For Release: |
Brad Cohen | Oct. 23, 2013 |
Public Relations | 1:05 p.m. PDT |
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 SECOND QUARTER RESULTS
Generates Record Revenue from Big Data Management and Archive Solutions, Including Several Key Lattus Object Storage Deals
SAN JOSE, Calif., Oct. 23, 2013 Quantum Corp. (NYSE:QTM), a proven global expert in data protection and big data management, today reported results for the second quarter of fiscal 2014, ended Sept. 30, 2013. Revenue for the quarter was $131.4 million, down 11 percent from the second quarter of fiscal 2013, primarily as a result of softness in Asia and lower-than-expected revenue from the U.S. federal government and Europe. Quantum achieved record revenue from sales of its big data management and archive solutions and also reported a higher gross margin rate and improved operating income and net income over the same quarter last year.
The GAAP gross margin for the quarter was 42.9 percent, up from 40.2 percent a year earlier, while the non-GAAP gross margin increased to 43.6 percent, from 41.4 percent in the same quarter a year ago. Combined with an 11 percent year-over-year reduction in GAAP and non-GAAP operating expenses, the higher gross margin resulted in improved operating and net income results.
-more-
On a GAAP basis, Quantum reported an operating loss of $5.0 million for the quarter, compared to a $10.0 million loss in the same quarter last year, and had a net loss of $8.0 million, or $0.03 per diluted share, compared to a net loss of $12.3 million in the prior year. On a non-GAAP basis, the company generated $1.0 million of operating income, an improvement from a $2.6 million operating loss a year ago. Quantum reported a non-GAAP net loss of $1.9 million, or $0.01 per diluted share, representing a $3.0 million improvement from a year earlier.
Record quarterly revenue from big data management and archive sales including several key Lattus storage object deals helped support a year-over-year improvement in gross margin, operating income and net income, said Jon Gacek, president and CEO of Quantum. Our better-than-expected operating results also reflected the strength of our business model and focus on driving profit and cash flow. However, the concerns we expressed as we entered the quarter regarding U.S. federal government spending were validated and were a major contributor to our total revenue falling short of expectations.
In the second half of the fiscal year, we intend to build on our big data leadership in end-to-end content workflow with our newly announced StorNext 5 platform and Lattus, driving deeper into current vertical markets and expanding into others. We will also leverage our market share leadership in tape automation and our comprehensive data protection portfolio to support share gains in the data center, including deploying Lattus to address converged backup and archive needs. Finally, we are looking to extend our market reach through both existing and new channel and strategic partnerships. Throughout these efforts, we will continue to maintain our balanced approach to driving increased profit and cash flow while pursuing revenue growth.
Outlook
For the third quarter of fiscal 2014, Quantum expects:
-more-
Business Highlights
Key business highlights for the September quarter include the following:
-more-
Conference Call and Audio Webcast Notification
Quantum will hold a conference call today, Oct. 23, 2013, at 2:00 p.m. PDT, to discuss its fiscal second quarter results. Press and industry analysts are invited to attend in listen-only mode. Dial-in number: (480) 629-9866 (U.S. & International). Quantum will provide a live audio webcast of the conference call beginning today, Oct. 23, 2013, at 2:00 p.m. PDT. Site for the webcast and related information: www.quantum.com/investors.
About Quantum
Quantum is a proven global expert in data protection and big data management, providing specialized storage solutions for physical, virtual and cloud environments. From small businesses to major enterprises, more than 100,000 customers have trusted Quantum to help maximize the value of their data by protecting and preserving it over its entire lifecycle. With Quantum, customers can Be Certain theyre able to adapt in a changing world keeping more data longer, bridging from today to tomorrow, and reducing costs. See how at www.quantum.com.
###
Quantum, the Quantum logo, Be Certain, DXi, Lattus and StorNext are either registered trademarks or 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, our statements regarding our priorities and focuses for the second half of our fiscal year, that we will maintain our balanced approach to driving increased profit and cash flow while pursuing revenue growth 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 Quantums 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 Quantums periodic filings with the Securities and Exchange Commission, including, but not limited to, those risks and uncertainties listed in the section entitled Risk Factors in Quantums Annual Report on Form 10-K filed with the Securities and Exchange Commission on June 7, 2013 and in Quantums Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on August 9, 2013. 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 companys 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, restructuring charges and share-based compensation expense 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 managements evaluation of
potential acquisitions or Quantums performance after completion of the
acquisitions because they are not related to Quantums 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.
Restructuring
Charges
Restructuring charges primarily
relate to expenses associated with changes to Quantums 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 Quantums non-GAAP financial
measures, as it enhances the ability of investors to compare Quantums
period-over-period operating results from continuing operations.
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
Quantums control. As a result, management excludes this item from Quantums
internal operating forecasts and models. Management believes that non-GAAP
measures adjusted for share-based compensation provide investors with a basis to
measure Quantums 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.
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 companys 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.
Note 1
In the first quarter of fiscal year 2014, Quantum identified an error related to the accounting for certain allowances for estimated future price adjustments to customers which impacted prior reporting periods. As a result, the companys financial statements for the second quarter and first six months of fiscal 2013 have been revised. For additional information, refer to our Form 10-Q filed with the Securities and Exchange Commission on August 9, 2013.
-more-
QUANTUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended | Six Months Ended | ||||||||||||||
September 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | ||||||||||||
(Revised) Note 1 | (Revised) Note 1 | ||||||||||||||
Revenue: | |||||||||||||||
Product | $ | 84,707 | $ | 100,041 | $ | 170,676 | $ | 193,826 | |||||||
Service | 36,194 | 35,711 | 72,686 | 71,798 | |||||||||||
Royalty | 10,529 | 11,562 | 36,037 | 22,543 | |||||||||||
Total revenue | 131,430 | 147,314 | 279,399 | 288,167 | |||||||||||
Cost of revenue: | |||||||||||||||
Product | 57,882 | 67,884 | 116,665 | 132,634 | |||||||||||
Service | 17,116 | 20,232 | 36,347 | 40,536 | |||||||||||
Restructuring charges related to cost of revenue | 89 | - | 89 | - | |||||||||||
Total cost of revenue | 75,087 | 88,116 | 153,101 | 173,170 | |||||||||||
Gross margin | 56,343 | 59,198 | 126,298 | 114,997 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 16,359 | 19,475 | 33,053 | 38,024 | |||||||||||
Sales and marketing | 29,995 | 34,441 | 60,153 | 68,885 | |||||||||||
General and administrative | 14,813 | 15,279 | 29,510 | 32,059 | |||||||||||
Restructuring charges | 208 | - | 2,767 | - | |||||||||||
Total operating expenses | 61,375 | 69,195 | 125,483 | 138,968 | |||||||||||
Income (loss) from operations | (5,032 | ) | (9,997 | ) | 815 | (23,971 | ) | ||||||||
Other income and expense | 46 | (110 | ) | 421 | (448 | ) | |||||||||
Interest expense | (2,440 | ) | (1,817 | ) | (4,879 | ) | (3,666 | ) | |||||||
Loss before income taxes | (7,426 | ) | (11,924 | ) | (3,643 | ) | (28,085 | ) | |||||||
Income tax provision | 534 | 370 | 924 | 869 | |||||||||||
Net loss | $ | (7,960 | ) | $ | (12,294 | ) | $ | (4,567 | ) | $ | (28,954 | ) | |||
Basic and diluted net loss per share: | $ | (0.03 | ) | $ | (0.05 | ) | $ | (0.02 | ) | $ | (0.12 | ) | |||
Weighted average basic and diluted shares: | 247,074 | 239,856 | 246,569 | 238,251 | |||||||||||
Included in the above Statements of Operations: | |||||||||||||||
Amortization of intangibles: | |||||||||||||||
Cost of revenue | $ | 368 | $ | 1,134 | $ | 736 | $ | 2,496 | |||||||
Sales and marketing | 1,857 | 2,556 | 3,713 | 5,812 | |||||||||||
2,225 | 3,690 | 4,449 | 8,308 | ||||||||||||
Share-based compensation: | |||||||||||||||
Cost of revenue | 523 | 642 | 1,051 | 1,213 | |||||||||||
Research and development | 908 | 947 | 1,776 | 1,847 | |||||||||||
Sales and marketing | 1,080 | 1,246 | 2,154 | 2,330 | |||||||||||
General and administrative | 980 | 891 | 1,866 | 2,623 | |||||||||||
3,491 | 3,726 | 6,847 | 8,013 |
Note 1 is presented above, before the Condensed Consolidated Statements of Operations.
-more-
QUANTUM CORPORATION
CONDENSED CONSOLIDATED BALANCE
SHEETS
(In thousands)
(Unaudited)
September 30, 2013 | March 31, 2013* | ||||||
(Revised) Note 1 | |||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 73,829 | $ | 68,976 | |||
Restricted cash | 3,255 | 3,023 | |||||
Accounts receivable | 87,097 | 97,546 | |||||
Manufacturing inventories | 49,847 | 53,075 | |||||
Service parts inventories | 30,064 | 35,368 | |||||
Other current assets | 10,748 | 12,192 | |||||
Total current assets | 254,840 | 270,180 | |||||
Long-term assets: | |||||||
Property and equipment | 19,437 | 21,456 | |||||
Intangible assets | 8,364 | 12,813 | |||||
Goodwill | 55,613 | 55,613 | |||||
Other long-term assets | 9,541 | 9,531 | |||||
Total long-term assets | 92,955 | 99,413 | |||||
$ | 347,795 | $ | 369,593 | ||||
Liabilities and Stockholders' Deficit | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 33,417 | $ | 47,634 | |||
Accrued warranty | 6,489 | 7,520 | |||||
Deferred revenue, current | 84,273 | 91,108 | |||||
Accrued restructuring charges, current | 3,529 | 3,021 | |||||
Accrued compensation | 25,902 | 30,964 | |||||
Other accrued liabilities | 21,766 | 20,188 | |||||
Total current liabilities | 175,376 | 200,435 | |||||
Long-term liabilities: | |||||||
Deferred revenue, long-term | 38,778 | 38,393 | |||||
Convertible subordinated debt | 205,000 | 205,000 | |||||
Other long-term liabilities | 9,433 | 9,547 | |||||
Total long-term liabilities | 253,211 | 252,940 | |||||
Stockholders' deficit | (80,792 | ) | (83,782 | ) | |||
$ | 347,795 | $ | 369,593 |
* Derived from the March 31, 2013 audited Consolidated Financial Statements.
Note 1 is presented above, before the Condensed Consolidated Statements of Operations.
-more-
QUANTUM CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS
(In thousands)
(Unaudited)
Six Months Ended | |||||||
September 30, 2013 | September 30, 2012 | ||||||
(Revised) Note 1 | |||||||
Cash flows from operating activities: | |||||||
Net loss | $ | (4,567 | ) | $ | (28,954 | ) | |
Adjustments to reconcile net loss to net cash provided by (used in) operating | |||||||
activities: | |||||||
Depreciation | 5,671 | 6,151 | |||||
Amortization | 5,265 | 8,895 | |||||
Service parts lower of cost or market adjustment | 6,659 | 4,700 | |||||
Deferred income taxes | 59 | 274 | |||||
Share-based compensation | 6,847 | 8,013 | |||||
Changes in assets and liabilities: | |||||||
Accounts receivable | 10,449 | 11,328 | |||||
Manufacturing inventories | 185 | 1,499 | |||||
Service parts inventories | 1,688 | 2,019 | |||||
Accounts payable | (14,245 | ) | (13,347 | ) | |||
Accrued warranty | (1,031 | ) | 318 | ||||
Deferred revenue | (6,449 | ) | (11,058 | ) | |||
Accrued restructuring charges | 359 | (828 | ) | ||||
Accrued compensation | (5,195 | ) | (4,546 | ) | |||
Other assets and liabilities | 2,533 | 1,014 | |||||
Net cash provided by (used in) operating activities | 8,228 | (14,522 | ) | ||||
Cash flows from investing activities: | |||||||
Purchases of property and equipment | (3,226 | ) | (6,691 | ) | |||
(Increase) decrease in restricted cash | (117 | ) | 169 | ||||
Purchases of other investments | (534 | ) | (2,169 | ) | |||
Return of principal from other investments | - | 208 | |||||
Net cash used in investing activities | (3,877 | ) | (8,483 | ) | |||
Cash flows from financing activities: | |||||||
Payment of taxes due upon vesting of restricted stock | (1,770 | ) | (1,882 | ) | |||
Proceeds from issuance of common stock | 2,247 | 2,599 | |||||
Net cash used in financing activities | 477 | 717 | |||||
Effect of exchange rate changes on cash and cash equivalents | 25 | (1 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 4,853 | (22,289 | ) | ||||
Cash and cash equivalents at beginning of period | 68,976 | 51,261 | |||||
Cash and cash equivalents at end of period | $ | 73,829 | $ | 28,972 |
Note 1 is presented above, before the Condensed Consolidated Statements of Operations.
-more-
QUANTUM CORPORATION
GAAP TO
NON-GAAP RECONCILIATION
(In thousands,
except per share amounts)
(Unaudited)
Three Months Ended September 30, 2013 | ||||||||||||||||||||||||
Gross Margin |
Gross Margin Rate |
Operating Expenses |
Income
(Loss) From Operations |
Net Loss | Per Share Net Loss, Basic |
Per Share Net Loss, Diluted | ||||||||||||||||||
GAAP | $ | 56,343 | 42.9% | $ | 61,375 | $ | (5,032 | ) | $ | (7,960 | ) | $ | (0.03 | ) | $ | (0.03 | ) | |||||||
Non-GAAP Reconciling Items: | ||||||||||||||||||||||||
Amortization of intangibles | 368 | (1,857 | ) | 2,225 | 2,225 | |||||||||||||||||||
Share-based compensation | 523 | (2,968 | ) | 3,491 | 3,491 | |||||||||||||||||||
Restructuring charges | 89 | (208 | ) | 297 | 297 | |||||||||||||||||||
Non-GAAP | $ | 57,323 | 43.6% | $ | 56,342 | $ | 981 | $ | (1,947 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||||||
Computation of basic and diluted net loss per share: | GAAP | Non-GAAP | ||||||||||||||||||||||
Net loss | $ | (7,960 | ) | $ | (1,947 | ) | ||||||||||||||||||
Weighted average shares: | ||||||||||||||||||||||||
Basic and diluted | 247,074 | 247,074 | ||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||
Gross Margin |
Gross Margin Rate |
Operating Expenses |
Income
From Operations |
Net Income (Loss) |
Per
Share Net Income (Loss), Basic |
Per
Share Net Income (Loss), Diluted | ||||||||||||||||||
GAAP | $ | 126,298 | 45.2% | 125,483 | 815 | $ | (4,567 | ) | $ | (0.02 | ) | $ | (0.02 | ) | ||||||||||
Non-GAAP Reconciling Items: | ||||||||||||||||||||||||
Amortization of intangibles | 736 | (3,713 | ) | 4,449 | 4,449 | |||||||||||||||||||
Share-based compensation | 1,051 | (5,796 | ) | 6,847 | 6,847 | |||||||||||||||||||
Restructuring charges | 89 | (2,767 | ) | 2,856 | 2,856 | |||||||||||||||||||
Non-GAAP | $ | 128,174 | 45.9% | $ | 113,207 | $ | 14,967 | $ | 9,585 | $ | 0.04 | $ | 0.04 | | ||||||||||
Computation of basic and diluted net income (loss) per share: | GAAP | Non-GAAP | ||||||||||||||||||||||
Net income (loss) | $ | (4,567 | ) | $ | 9,585 | |||||||||||||||||||
Interest on dilutive convertible notes | - | 1,575 | ||||||||||||||||||||||
Income (loss) for purposes of computing income (loss) per diluted share | $ | (4,567 | ) | $ | 11,160 | |||||||||||||||||||
Weighted average shares: | ||||||||||||||||||||||||
Basic | 246,569 | 246,569 | ||||||||||||||||||||||
Dilutive shares from stock plans | - | 2,851 | ||||||||||||||||||||||
Dilutive shares from convertible notes | - | 42,502 | ||||||||||||||||||||||
Diluted | 246,569 | 291,922 |
Non-GAAP per share net income (loss): Each fiscal period is calculated independently, thus the sum of each of the quarter's non-GAAP per share net income (loss) does not necessarily equal the year-to-date non-GAAP per share net income (loss). For example, certain convertible subordinated notes were anti-dilutive in the second quarter of fiscal 2014 but were dilutive for the year-to-date period.
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.
-more-
QUANTUM CORPORATION
GAAP TO
NON-GAAP RECONCILIATION
(In thousands,
except per share amounts)
(Unaudited)
Three Months Ended September 30, 2012 | ||||||||||||||||||||||||
(Revised) Note 1 | ||||||||||||||||||||||||
Gross Margin |
Gross Margin Rate |
Operating Expenses |
Loss From Operations |
Net Loss | Per Share Net Loss, Basic |
Per Share Net Loss, Diluted | ||||||||||||||||||
GAAP | $ | 59,198 | 40.2% | $ | 69,195 | $ | (9,997 | ) | $ | (12,294 | ) | $ | (0.05 | ) | $ | (0.05 | ) | |||||||
Non-GAAP Reconciling Items: | ||||||||||||||||||||||||
Amortization of intangibles | 1,134 | (2,556 | ) | 3,690 | 3,690 | |||||||||||||||||||
Share-based compensation | 642 | (3,084 | ) | 3,726 | 3,726 | |||||||||||||||||||
Non-GAAP | $ | 60,974 | 41.4% | $ | 63,555 | $ | (2,581 | ) | $ | (4,878 | ) | $ | (0.02 | ) | $ | (0.02 | ) | |||||||
Computation of basic and diluted net loss per share: | GAAP | Non-GAAP | ||||||||||||||||||||||
Net loss | $ | (12,294 | ) | $ | (4,878 | ) | ||||||||||||||||||
Weighted average shares: | ||||||||||||||||||||||||
Basic and diluted | 239,856 | 239,856 | ||||||||||||||||||||||
Six Months Ended September 30, 2012 | ||||||||||||||||||||||||
(Revised) Note 1 | ||||||||||||||||||||||||
Gross Margin |
Gross Margin Rate |
Operating Expenses |
Loss From Operations |
Net Loss | Per Share Net Loss, Basic |
Per Share Net Loss, Diluted | ||||||||||||||||||
GAAP | $ | 114,997 | 39.9% | $ | 138,968 | $ | (23,971 | ) | $ | (28,954 | ) | $ | (0.12 | ) | $ | (0.12 | ) | |||||||
Non-GAAP Reconciling Items: | ||||||||||||||||||||||||
Amortization of intangibles | 2,496 | (5,812 | ) | 8,308 | 8,308 | |||||||||||||||||||
Share-based compensation | 1,213 | (6,800 | ) | 8,013 | 8,013 | |||||||||||||||||||
Non-GAAP | $ | 118,706 | 41.2% | $ | 126,356 | $ | (7,650 | ) | $ | (12,633 | ) | $ | (0.05 | ) | $ | (0.05 | ) | |||||||
Computation of basic and diluted net loss per share: | GAAP | Non-GAAP | ||||||||||||||||||||||
Net loss | $ | (28,954 | ) | $ | (12,633 | ) | ||||||||||||||||||
Weighted average shares: | ||||||||||||||||||||||||
Basic and diluted | 238,251 | 238,251 |
Note 1 is presented above, before the Condensed Consolidated Statements of Operations.
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.
-more-
QUANTUM CORPORATION
FORECAST THIRD
QUARTER FISCAL 2014
GAAP TO NON-GAAP RECONCILIATION
(Dollars in millions)
Percentage Range | |||||||||
Forecast third quarter gross margin rate on a GAAP basis | 41.3 | % | - | 42.3 | % | ||||
Forecast amortization of intangibles | 0.3% | ||||||||
Forecast share-based compensation | 0.4% | ||||||||
Forecast third quarter gross margin rate on a non-GAAP basis | 42.0 | % | - | 43.0 | % | ||||
Dollar Range | |||||||||
Forecast third quarter operating expense on a GAAP basis | $ | 59.9 | - | $ | 61.9 | ||||
Forecast amortization of intangibles | 1.9 | ||||||||
Forecast share-based compensation | 3.0 | ||||||||
Forecast third quarter operating expense on a non-GAAP basis | $ | 55.0 | - | $ | 57.0 |
Estimates based on current (October 23, 2013) 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 7, 2013. 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-