|
| [November 07, 2012] |
 |
Pulse Electronics Corporation Reports Third Quarter Results
SAN DIEGO --(Business Wire)--
Pulse Electronics Corporation (NYSE:PULS), a leading provider of
electronic components, today reported results for its third quarter
ended September 28, 2012.
Third Quarter Highlights
-
Net sales were $88.2 million, down 8.1 percent from $96.0 million in
the prior-year quarter, and down 12.1 percent from $100.4 million in
the second quarter.
-
Operating loss (U.S. GAAP) was $5.8 million compared with a loss of
$0.7 million in the prior-year quarter and a loss of $0.1 million in
the second quarter.
-
Non-GAAP operating loss was $0.6 million, compared with a profit of
$2.6 million in the prior-year quarter and a profit of $0.8 million in
the second quarter. (See Schedule A for a reconciliation of U.S. GAAP
results to non-GAAP measures.)
Additionally, the company and certain affiliates of investment funds
managed by Oaktree Capital Management, L.P., an affiliate of Oaktree
Capital Group, LLC (NYSE: OAK), a leading global investment management
firm with approximately $81 billion under management, have entered into
definitive agreements to recapitalize Pulse with a debt and equity
investment of approximately $102.7 million in Pulse. At closing, Pulse
intends to use the proceeds to repay $55 million outstanding under its
senior credit agreement with its existing lenders and use $20 million
for working capital and general business purposes. In addition, Oaktree
has agreed to exchange $27.7 million of the company's $50 million in
outstanding 7% senior convertible notes due 2014. The new capital
structure supports the company's long term strategy and the execution of
its business plans. The loan has a five-year term and will allow Pulse
to further strengthen its technology leadership in the electronics
components industry, continue the turnaround of its wireless business,
and significantly reduce the amount of cash required for debt service.
Pulse expects these transactions to close on or around November 19, 2012.
Completion of these transactions is urgent due to liquidity constraints
the company currently faces. This difficult liquidity situation resulted
from high levels of debt and impending maturity in February 2013,
unsustainable levels of cash interest expense to service the debt, and
reduced operating cash flow due to a decrease in demand for the
company's products resulting from the unfavorable economic and industry
environment. At current rates of cash use, the company estimates that it
would be unable to meet its current obligations prior to the end of
2012. The company expects that the Oaktree transactions will
substantially resolve its liquidity constraints and enable it to
continue its pursuit of growth.
CEO Comments
"Our operating performance for both revenue and non-GAAP operating
profit were within guidance again this quarter," said Pulse Chairman and
Chief Executive Officer Ralph Faison, "which indicates that our business
is performing as expected, given the challenging economic and industry
environment. Our network business made sequential improvements in
operating profit despite restrained demand, even excluding one time
beneficial items. Our wireless business performed as expected due to
customer program ramp delays at two large customers that we announced in
August. These delays led to a temporary decline in revenues in the
segment. We believe the wireless segment, depending on customer ramps,
remains on track to attain near breakeven performance on annualized
revenue of approximately $100 million by the end of this year.
"Oaktree's investment demonstrates a strong belief in the fundamental
market and operational strength of the company," continued Mr. Faison.
"In connection with Pulse's thorough review of capital alternatives, the
company received interest from a number of well-recognized investment
firms. Oaktree's investment uniquely satisfied our objectives of
providing immediate improvement to our liquidity, addressing the
maturity of our existing credit agreement, and reducing our cash debt
service costs while providing the best outcome to stakeholders under the
circumstances."
"We are pleased to have the opportunity to partner with Pulse and
provide additional capital to drive strong financial and operating
performance and position the company for long-term success," said Ken
Liang, a Managing Director at Oaktree Capital Management. "We look
forward to working with Pulse's management team to further its business
strategy in the years ahead."
Third Quarter Operating Performance
Net sales were $88.2 million compared with $96.0 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 to new antenna customers. Sequentially,
net sales decreased 12.1 percent compared with second quarter net sales
of $100.4 million mainly due to delayed customer product ramps in
wireless that extended into the third quarter.
Cost of sales decreased 3.6 percent to $71.3 million from $73.9 million
in the prior-year quarter. The company's gross profit margin was 19.2
percent compared with 23.0 percent in the prior-year quarter and 19.1
percent in the second quarter. The lower gross profit margin compared to
the prior year reflects ramp up costs for new programs and
inefficiencies associated with the growth in wireless, and higher labor
costs, lower pricing, and volumes for network and power products. The
sequential improvement in gross margin was due mainly to the favorable
effects of manufacturing plant consolidations and lower cost parts
suppliers in network and power.
Operating expenses decreased 8.8 percent to $18.0 million from $19.8
million in the third quarter of 2011, and on a comparable basis
excluding one-time items operating expenses declined 5.9 percent. The
decrease in spending was due to aggressive expense reduction actions,
the $1.0 million favorable impact of reaching an agreement on
intellectual property licensing, and sustained scrutiny over all
discretionary spending.
Operating loss (U.S. GAAP) was $5.8 million compared with a loss of $0.7
million in the prior-year quarter. Non-GAAP operating loss was $0.6
million compared with a profit of $2.6 million in the prior-year quarter
and a profit of $0.8 million in the second quarter. Third quarter
operating loss (U.S. GAAP) included $3.9 million for severance,
impairment and associated costs and $0.8 million for debt restructuring
and related costs.
The company had $22.3 million of cash and cash equivalents at September
28, 2012 compared with $17.6 million at December 30, 2011. The company
has been diligent in maximizing the efficiency of working capital to
maintain adequate levels of cash in the uncertain economic and market
environment. The company generated $1.8 million in cash from operations
during the quarter and restrained capital expenditures to $0.7 million.
During the third quarter the company had no changes to its outstanding
debt.
As part of the amendment to the credit facility completed in March 2012,
the company issued warrants to purchase approximately 2.6 million shares
of common stock, which represent 6.1% of all outstanding shares, to its
existing bank group. Unless the outstanding borrowings under the credit
facility are repaid by certain dates, the vesting of the warrants occurs
in three stages over the course of the remainder of this calendar year.
The company did not retire the facility in full by the second vesting
date of September 28, 2012, and approximately 0.4 million warrants,
which convert into the equivalent of 0.9% of the outstanding shares of
common stock, vested on that date. The cumulative vested warrants total
approximately 1.2 million shares, or the equivalent of 2.8% of the
outstanding shares.
Oaktree Investment
The company expects that the investment of new capital by Oaktree will
provide it with sufficient liquidity to meet its anticipated funding
needs. The Oaktree investment totals approximately $102.7 million and is
comprised of two phases. The company expects the initial phase to close
on or about November 19, 2012, and it consists of:
-
a $75 million senior secured Term Loan A with funds to be used for
retirement of $55 million of outstanding debt under Pulse's existing
senior secured credit facility and $20 million in new cash to be used
for working capital and general business purposes;
-
a $27.7 million secured Term Loan B issued and exchanged for $27.7
million of Pulse's outstanding 7% senior convertible notes due
December 2014 now held by Oaktree;
-
the issuance by Pulse to Oaktree of an amount of shares of Pulse
common stock which, along with any other common stock Oaktree already
owns, will represent approximately 49% of the outstanding common stock
of Pulse; and
-
the issuance by Pulse to Oaktree of a warrant to purchase shares of a
subsidiary that will terminate upon issuance of shares of a new class
of Pulse non-voting preferred stock as described below.
The interest rate on the $75 million secured Term Loan A will be 12% per
annum, and the interest rate on the $27.7 million Term Loan B will be
10% per annum. Interest on each of the secured term loans is
payable-in-kind (PIK) for the first three years of the loans. Both term
loans mature five years after closing of the term loan credit facility
agreement and are secured by a perfected first lien on the collateral
that currently secures Pulse's outstanding senior secured credit
facility and Pulse's available unencumbered assets. The loans are
non-amortizing and prepayable without penalty. While the Term Loan B is
not junior in priority to the Term Loan A, the Term Loan B may not be
repaid until the Term Loan A has been repaid in full.
As part of the initial phase of the recapitalization, Oaktree will be
issued shares of a new class of non-voting preferred stock as soon as
Pulse shareholders approve an amendment to Pulse's articles of
incorporation to authorize the issuance of non-voting preferred stock at
a special shareholder meeting. If Pulse shareholders do not approve the
amendment, Oaktree will be entitled to exercise warrants to purchase
19.9% of the common stock of Pulse's wholly-owned Delaware subsidiary,
Technitrol Delaware, Inc. However, if the non-voting preferred stock is
authorized and issued to Oaktree, the subsidiary warrant will be
terminated. Following the issuance of the Pulse preferred stock, from
time to time after completion of the second phase of the
recapitalization, in the event Oaktree's percentage ownership of
outstanding shares of common stock falls below 49%, the company will
issue to Oaktree shares of Pulse common stock that it is ultimately
entitled to in the recapitalization in order to maintain Oaktree's
ownership of then outstanding Pulse common stock at 49% until such time
as it has received all such shares of common 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 equity of
Pulse (on a fully diluted basis immediately following closing, and
without giving effect to shares of common stock and warrants it owns
prior to this transaction). The terms of its investment provide Oaktree
the right to designate three individuals to the company's slate of
director nominees at any shareholder meeting.
The company expects the second phase of the recapitalization to occur
during 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 $27.7
million portion of Oaktree's Term Loan B will be reduced by 20%.
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.
The issuance of new shares of Pulse common stock in these transactions
would normally require approval of Pulse shareholders according to the
shareholder approval policy of the New York Stock Exchange. The audit
committee of the Pulse board of directors determined that the delay
necessary to obtain shareholder approval prior to securing the term loan
would seriously jeopardize the financial viability of Pulse due to its
current liquidity constraints. Therefore, the audit committee pursued an
exception provided in the NYSE's shareholder approval policy and applied
to the NYSE to waive the shareholder approval that would otherwise be
required. The NYSE has accepted Pulse's application for the exception.
In reliance on the exception, Pulse and Oaktree expect to consummate the
first phase of the recapitalization on or around November 19, 2012,
which is at least 10 days after Pulse mails a letter to all shareholders
notifying them of its intention to issue the shares of its common stock
without seeking their approval, in accordance with NYSE rules. The
following table is intended to illustrate the relative equity interest
of the Company's existing equity holders and Oaktree immediately after
Closing taking into account only issued and outstanding shares of common
stock and common stock underlying vested warrants owned by Oaktree.
|
Ownership of Common Stock on an Issued and Outstanding Basis
Immediately Following Closing
|
|
|
|
Non Oaktree Common Stock Outstanding prior to the Closing
|
|
|
|
40.7
|
|
|
|
51.00%
|
|
Common Stock Beneficially Owned by Oaktree Post-Transaction
|
|
|
|
|
|
|
|
|
|
Common Stock Beneficially Owned by Oaktree prior to Transaction (1)
|
|
|
|
2.4
|
|
|
|
3.02%
|
|
Common Stock issued to Oaktree immediately upon Closing
|
|
|
|
36.7
|
|
|
|
45.98%
|
|
|
|
|
|
39.1
|
|
|
|
49.00%
|
|
Common Stock Outstanding immediately after the Closing
|
|
|
|
79.9
|
|
|
|
100.00%
|
|
|
|
|
|
Share amounts in millions
|
|
Totals may not add due to rounding
|
|
(1)
|
|
Common Stock Beneficially Owned by Oaktree prior to Transaction
includes 698,555 warrants to purchase, and for purposes of this
table, is included in Common Stock Outstanding Post-Transaction.
|
|
|
|
|
The following tables are intended to illustrate the relative equity
interest of the company's current equity holders, Oaktree and the
non-Oaktree senior convertible noteholders giving effect to the
completion of the first and second phases under three different
hypothetical scenarios.
|
|
|
Assuming 0% Exchange of Senior Convertible Notes by
non-Oaktree holders:
|
|
|
|
Existing Equity (includes Common Stock and Common Stock underlying
warrants owned by Oaktree prior to the Closing)
|
|
|
|
44.8
|
|
|
|
35.62%
|
|
Common Stock issued and issuable to Oaktree
|
|
|
|
|
|
|
|
|
|
Common Stock issued to Oaktree immediately upon Closing
|
|
|
|
36.7
|
|
|
|
29.19%
|
|
Common Stock underlying Convertible Preferred issuable to Oaktree
|
|
|
|
44.3
|
|
|
|
35.19%
|
|
|
|
|
|
81.0
|
|
|
|
64.38%
|
|
Total Common Stock, fully diluted basis
|
|
|
|
125.8
|
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
Assuming 90% Exchange of Senior Convertible Notes by all
holders, including Oaktree:
|
|
|
|
|
|
|
|
|
|
|
|
Existing Equity (includes Common Stock and Common Stock underlying
warrants owned by Oaktree prior to the Closing)
|
|
|
|
44.8
|
|
|
|
23.50%
|
|
Common Stock issued and issuable to Oaktree
|
|
|
|
|
|
|
|
|
|
Common Stock issued to Oaktree immediately upon Closing
|
|
|
|
36.7
|
|
|
|
19.26%
|
|
Common Stock underlying Convertible Preferred issuable to Oaktree
|
|
|
|
86.1
|
|
|
|
45.12%
|
|
|
|
|
|
122.8
|
|
|
|
64.38%
|
|
Common Stock issued in the Exchange Offer to non-Oaktree holders of
senior convertible notes
|
|
|
|
23.1
|
|
|
|
12.12%
|
|
Total Common Stock, fully diluted basis
|
|
|
|
190.7
|
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
Assuming 100% Exchange of Senior Convertible Notes by all
holders, including Oaktree:
|
|
|
|
|
|
|
|
|
|
|
|
Existing Equity (includes Common Stock and warrants owned by Oaktree
prior to the Closing)
|
|
|
|
44.8
|
|
|
|
20.00%
|
|
Common Stock issued and issuable to Oaktree
|
|
|
|
|
|
|
|
|
|
Common Stock issued to Oaktree immediately upon Closing
|
|
|
|
36.7
|
|
|
|
16.39%
|
|
Common Stock underlying Convertible Preferred issuable to Oaktree
|
|
|
|
107.5
|
|
|
|
47.99%
|
|
|
|
|
|
144.3
|
|
|
|
64.38%
|
|
Common Stock issued in the Exchange Offer to non-Oaktree holders of
senior convertible notes
|
|
|
|
35.0
|
|
|
|
15.62%
|
|
Total Common Stock, fully diluted basis
|
|
|
|
224.1
|
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
Share amounts in millions
|
|
Totals may not add due to rounding
|
|
|
|
(1)
|
|
Existing Equity consists of (i) 42,460,311 outstanding shares of
common stock, (ii) 1,271,960 shares underlying options and (iii)
1,086,945 shares underlying warrants, in each case as of November 7,
2012.
|
|
|
|
(2)
|
|
Shares of common stock issued and issuable to Oaktree does not
include shares of common stock and shares of common stock issuable
upon exercise of vested warrants owned by Oaktree prior to the
transaction.
|
|
|
|
(3)
|
|
The actual amounts and percentage equity interest of the company's
Existing Equity, Oaktree and the non-Oaktree senior convertible
noteholders may vary from the amounts and percentage set forth above
as a result of any changes to the company's capital structure
following the date of this press release.
|
|
|
|
|
The description of the terms of the recapitalization transactions
contained in this press release is a summary. The recapitalization plan
is subject to numerous conditions, including certain customary
conditions typical for transactions of this nature. No assurances can be
made that these closing conditions will be satisfied or that any
transaction will be consummated. The company encourages you to read the
full agreements which it expects to file as exhibits to a Current Report
on Form 8-K with the Securities and Exchange Commission.
Fourth Quarter 2012 Outlook
"As we look to the fourth quarter, we are pleased to see that the two
customer ramps in our wireless segment that we noted earlier are now on
track and we are very busy executing to meet their demand," said Mr.
Faison. "Accordingly, we expect the wireless segment to reach our
targets of approximately $100 million in annualized sales and near
breakeven profitability. This should contribute to improved performance
in the fourth quarter despite ongoing uncertainty and weakness in the
network and power segments."
The company expects fourth quarter 2012 net sales to range from $87
million to $93 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.
About Oaktree
Oaktree is a leading global investment management firm focused on
alternative markets, with an estimated $81.0 billion in assets under
management as of September 30, 2012. The firm emphasizes an
opportunistic, value-oriented and risk-controlled approach to
investments in distressed debt, corporate debt (including high yield
debt and senior loans), control investing, convertible securities, real
estate and listed equities. Headquartered in Los Angeles, the firm has
over 700 employees and offices in 13 cities worldwide. For additional
information, please visit Oaktree's website at http://www.oaktreecapital.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 fourth quarter and the recapitalization transactions,
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: the company's ability to close
on the recapitalization; its ability to satisfy other conditions of the
transactions, the ability of the investors to fund the refinancing;
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.
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 an additional measure 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 © 2012 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
|
|
|
Nine Months Ended
|
|
|
|
|
9/28/12
|
|
|
9/30/11
|
|
|
9/28/12
|
|
|
9/30/11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
88,233
|
|
|
|
$
|
96,014
|
|
|
|
$
|
282,751
|
|
|
|
$
|
278,811
|
|
|
Cost of sales
|
|
|
|
71,281
|
|
|
|
|
73,913
|
|
|
|
|
228,198
|
|
|
|
|
215,913
|
|
|
Gross profit
|
|
|
|
16,952
|
|
|
|
|
22,101
|
|
|
|
|
54,553
|
|
|
|
|
62,898
|
|
|
Operating expenses
|
|
|
|
18,049
|
|
|
|
|
19,798
|
|
|
|
|
55,834
|
|
|
|
|
62,594
|
|
|
Severance, impairment and other associated costs
|
|
|
|
3,851
|
|
|
|
|
2,968
|
|
|
|
|
5,901
|
|
|
|
|
13,591
|
|
|
Debt restructuring and related costs
|
|
|
|
814
|
|
|
|
|
-
|
|
|
|
|
814
|
|
|
|
|
-
|
|
|
Costs related to unsolicited takeover attempt
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,916
|
|
|
Operating loss
|
|
|
|
(5,762
|
)
|
|
|
|
(665
|
)
|
|
|
|
(7,996
|
)
|
|
|
|
(15,203
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
(3,754
|
)
|
|
|
|
(1,917
|
)
|
|
|
|
(10,099
|
)
|
|
|
|
(4,368
|
)
|
|
Other (expense) income, net
|
|
|
|
948
|
|
|
|
|
(1,088
|
)
|
|
|
|
877
|
|
|
|
|
621
|
|
|
Loss from continuing operations before income taxes
|
|
|
|
(8,568
|
)
|
|
|
|
(3,670
|
)
|
|
|
|
(17,218
|
)
|
|
|
|
(18,950
|
)
|
|
Income tax (expense) benefit
|
|
|
|
(356
|
)
|
|
|
|
2,682
|
|
|
|
|
(2,504
|
)
|
|
|
|
8,512
|
|
|
Net loss from continuing operations
|
|
|
|
(8,924
|
)
|
|
|
|
(988
|
)
|
|
|
|
(19,722
|
)
|
|
|
|
(10,438
|
)
|
|
Net earnings from discontinued operations
|
|
|
|
-
|
|
|
|
|
(270
|
)
|
|
|
|
-
|
|
|
|
|
342
|
|
|
Net loss
|
|
|
|
(8,924
|
)
|
|
|
|
(1,258
|
)
|
|
|
|
(19,722
|
)
|
|
|
|
(10,096
|
)
|
|
Less: Net (loss) earnings attributable to non-controlling interest
|
|
|
|
35
|
|
|
|
|
(118
|
)
|
|
|
|
(259
|
)
|
|
|
|
(26
|
)
|
|
Net loss attributable to Pulse Electronics Corporation
|
|
|
|
(8,959
|
)
|
|
|
|
(1,140
|
)
|
|
|
|
(19,463
|
)
|
|
|
|
(10,070
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares outstanding
|
|
|
|
42,430
|
|
|
|
|
41,252
|
|
|
|
|
41,827
|
|
|
|
|
41,211
|
|
|
Basic loss per share from continuing operations
|
|
|
|
(0.21
|
)
|
|
|
|
(0.02
|
)
|
|
|
|
(0.47
|
)
|
|
|
|
(0.25
|
)
|
|
Basic (loss) earnings per share from discontinued operations
|
|
|
|
-
|
|
|
|
|
(0.01
|
)
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
Basic loss per share
|
|
|
|
(0.21
|
)
|
|
|
|
(0.03
|
)
|
|
|
|
(0.47
|
)
|
|
|
|
(0.24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding
|
|
|
|
42,430
|
|
|
|
|
41,252
|
|
|
|
|
41,827
|
|
|
|
|
41,211
|
|
|
Diluted loss per share from continuing operations
|
|
|
|
(0.21
|
)
|
|
|
|
(0.02
|
)
|
|
|
|
(0.47
|
)
|
|
|
|
(0.25
|
)
|
|
Diluted (loss) earnings per share from discontinued operations
|
|
|
|
-
|
|
|
|
|
(0.01
|
)
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
Diluted loss per share
|
|
|
|
(0.21
|
)
|
|
|
|
(0.03
|
)
|
|
|
|
(0.47
|
)
|
|
|
|
(0.24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMOUNTS ATTRIBUTABLE TO PULSE ELECTRONICS CORPORATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations excluding non-controlling
interest
|
|
|
$
|
(8,959
|
)
|
|
|
$
|
(870
|
)
|
|
|
$
|
(19,463
|
)
|
|
|
$
|
(10,412
|
)
|
|
Net (loss) earnings from discontinued operations
|
|
|
|
-
|
|
|
|
|
(270
|
)
|
|
|
|
-
|
|
|
|
|
342
|
|
|
Net loss attributable to Pulse Electronics Corporation
|
|
|
|
(8,959
|
)
|
|
|
|
(1,140
|
)
|
|
|
|
(19,463
|
)
|
|
|
|
(10,070
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUSINESS SEGMENT INFORMATION (UNAUDITED)
|
|
(in thousands)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
9/28/2012
|
|
|
9/30/2011
|
|
|
9/28/2012
|
|
|
9/30/2011
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network
|
|
|
$
|
39,902
|
|
|
|
$
|
43,832
|
|
|
|
$
|
120,355
|
|
|
|
$
|
129,767
|
|
|
Power
|
|
|
|
28,932
|
|
|
|
|
36,580
|
|
|
|
|
92,743
|
|
|
|
|
107,147
|
|
|
Wireless
|
|
|
|
19,399
|
|
|
|
|
15,602
|
|
|
|
|
69,653
|
|
|
|
|
41,897
|
|
|
Total net sales
|
|
|
|
88,233
|
|
|
|
|
96,014
|
|
|
|
|
282,751
|
|
|
|
|
278,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network
|
|
|
|
2,487
|
|
|
|
|
1,090
|
|
|
|
|
2,381
|
|
|
|
|
2,777
|
|
|
Power
|
|
|
|
678
|
|
|
|
|
4,012
|
|
|
|
|
5,056
|
|
|
|
|
7,939
|
|
|
Wireless
|
|
|
|
(4,262
|
)
|
|
|
|
(2,799
|
)
|
|
|
|
(8,718
|
)
|
|
|
|
(10,412
|
)
|
|
Operating profit (loss) excluding severance, impairment and other
associated costs, and costs related to unsolicited takeover attempt
|
|
|
|
(1,097
|
)
|
|
|
|
2,303
|
|
|
|
|
(1,281
|
)
|
|
|
|
304
|
|
|
Severance, impairment and other associated costs
|
|
|
|
3,851
|
|
|
|
|
2,968
|
|
|
|
|
5,901
|
|
|
|
|
13,591
|
|
|
Debt restructuring and related costs
|
|
|
|
814
|
|
|
|
|
-
|
|
|
|
|
814
|
|
|
|
|
-
|
|
|
Costs related to unsolicited takeover attempt
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,916
|
|
|
Operating loss
|
|
|
$
|
(5,762
|
)
|
|
|
$
|
(665
|
)
|
|
|
$
|
(7,996
|
)
|
|
|
$
|
(15,203
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL POSITION (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
9/28/2012
|
|
|
12/30/2011 [1]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
22,348
|
|
|
|
$
|
17,606
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
|
55,746
|
|
|
|
|
59,507
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory, net
|
|
|
|
31,492
|
|
|
|
|
36,968
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
|
25,293
|
|
|
|
|
22,144
|
|
|
|
|
|
|
|
|
|
|
|
|
Net property, plant and equipment
|
|
|
|
30,202
|
|
|
|
|
28,605
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
11,420
|
|
|
|
|
16,235
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
176,501
|
|
|
|
|
181,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
60,549
|
|
|
|
$
|
52,802
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses and other current liabilities
|
|
|
|
41,435
|
|
|
|
|
44,935
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
54,950
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
50,000
|
|
|
|
|
93,950
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
18,295
|
|
|
|
|
21,650
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
225,229
|
|
|
|
|
213,337
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deficit
|
|
|
|
(48,728
|
)
|
|
|
|
(32,272
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and deficit
|
|
|
$
|
176,501
|
|
|
|
$
|
181,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding
|
|
|
|
42,460
|
|
|
|
|
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 an adjustment 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9/28/12
|
|
|
9/30/11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to Pulse Electronics Corporation
|
|
|
$
|
(8,959
|
)
|
|
|
$
|
(1,140
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings from discontinued operations
|
|
|
|
-
|
|
|
|
|
270
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
|
35
|
|
|
|
|
(118
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
|
|
|
|
356
|
|
|
|
|
(2,682
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
3,754
|
|
|
|
|
1,917
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock-based compensation expenses
|
|
|
|
483
|
|
|
|
|
336
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
2,040
|
|
|
|
|
2,616
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income)
|
|
|
|
(948
|
)
|
|
|
|
1,088
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance, impairment and other associated costs
|
|
|
|
3,851
|
|
|
|
|
2,968
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt restructuring and related costs
|
|
|
|
814
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs related to unsolicited takeover attempt
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
1,427
|
|
|
|
|
5,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Net (loss) earnings per diluted share from continuing operations
excluding severance, impairment and other associated costs, debt
restructuring and related costs, costs related to unsolicited
takeover attempt, non-cash stock-based compensation expenses and
other adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
Nine Months Ended
|
|
|
|
|
9/28/12
|
|
|
9/30/11
|
|
|
9/28/12
|
|
|
9/30/11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per diluted share
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
(0.03
|
)
|
|
|
$
|
(0.47
|
)
|
|
|
$
|
(0.24
|
)
|
|
Diluted earnings per share from discontinued operations
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
|
|
(0.01
|
)
|
|
After-tax severance, impairment and other associated costs, per share
|
|
|
|
0.08
|
|
|
|
|
0.05
|
|
|
|
|
0.11
|
|
|
|
|
0.25
|
|
|
After-tax non-cash stock-based compensation expenses, per share
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
0.02
|
|
|
|
|
0.01
|
|
|
After-tax debt restructuring and related costs, per share
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
After-tax costs related to unsolicited takeover attempt, per share
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.04
|
|
|
Net (loss) earnings per diluted share from continuing operations
excluding severance, impairment and other associated costs, debt
restructuring costs, non-cash stock-based compensation expenses and
other adjustments
|
|
|
|
(0.11
|
)
|
|
|
|
0.04
|
|
|
|
|
(0.33
|
)
|
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. Operating profit (loss) excluding severance, impairment and other
associated costs, debt restructuring and related costs, costs
related to unsolicited takeover attempt, non-cash stock-based
compensation expenses and other adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
Nine Months Ended
|
|
|
|
|
9/28/12
|
|
|
9/30/11
|
|
|
9/28/12
|
|
|
9/30/11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
$
|
(5,762
|
)
|
|
|
$
|
(665
|
)
|
|
|
$
|
(7,996
|
)
|
|
|
$
|
(15,203
|
)
|
|
Pre-tax severance, impairment and other associated costs
|
|
|
|
3,851
|
|
|
|
|
2,968
|
|
|
|
|
5,901
|
|
|
|
|
13,591
|
|
|
Pre-tax non-cash stock-based compensation expenses
|
|
|
|
483
|
|
|
|
|
336
|
|
|
|
|
1,323
|
|
|
|
|
1,253
|
|
|
Pre-tax debt restructuring and related costs
|
|
|
|
814
|
|
|
|
|
-
|
|
|
|
|
814
|
|
|
|
|
-
|
|
|
Pre-tax costs related to unsolicited takeover attempt
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,916
|
|
|
Operating profit (loss) excluding severance, impairment and other
associated costs, debt restructuring costs, non-cash stock-based
compensation expenses and other adjustments
|
|
|
|
(614
|
)
|
|
|
|
2,639
|
|
|
|
|
42
|
|
|
|
|
1,557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

[ Back To SIP Trunking Home's Homepage ]
|