WALTHAM, Mass.--(BUSINESS WIRE)--Jun. 9, 2009--
ModusLink Global Solutions™, Inc. (NASDAQ: MLNK) today
reported financial results for the third quarter of its fiscal year
2009, ended April 30, 2009.
Financial Summary
-
Net revenue of $231.5 million, a decrease of 3.2% from the third
quarter of fiscal 2008
-
Gross margin as a percentage of revenue of 14.0% compared to 12.9% in
the third quarter of the prior year
-
Operating income of $2.7 million compared to operating income of
approximately breakeven for the third quarter of fiscal 2008
-
Net loss of $1.9 million, or ($0.04) per share, compared with net loss
of $2.6 million, or ($0.05) per share, in the same period last year
-
Non-GAAP operating income of $16.1 million compared with $7.6 million
in the third quarter of fiscal 2008
-
Cash, cash equivalents and marketable securities were $167.8 million
at April 30, 2009, a $32.1 million increase from $135.7 million at
January 31, 2009, the end of the second quarter of fiscal 2009
Consolidated Financial Results
“Although the economic slowdown continues to affect our business, we are
encouraged with the overall third quarter results, which reflect the
benefits of our value proposition to clients and the actions we have
taken to rapidly and efficiently manage costs in response to market
conditions,” said Joseph C. Lawler, chairman, president and chief
executive officer. “As expected, revenues from existing client
engagements were lower in the third quarter compared to the same quarter
last year due to the market environment. However, our results include
strong growth in revenue from new engagements, as clients continue to
recognize the value of reducing costs through outsourcing their supply
chain, and contributions from our recent acquisitions.”
“The cost reduction initiatives that we began in the first half of the
fiscal year to align our business with unit volumes as well as our
recent acquisitions contributed to a significant increase in gross
margin as a percentage of revenue,” continued Lawler. “Our cost
reduction initiatives are on track and drove a 24% reduction in SG&A in
the third quarter. Moving forward, as we continue to add new engagements
and implement our cost reduction plans, while maintaining our ability to
provide excellent client service, we are positioning ModusLink to take
advantage of the eventual market recovery.”
ModusLink reported net revenue of $231.5 million for the third quarter
of fiscal 2009, a decrease of 3.2%, compared to net revenue of $239.2
million reported in the third quarter of fiscal 2008. Compared to the
same period last year, third quarter fiscal 2009 revenue from new
engagements increased by approximately $16.3 million, or 61%, and
revenue from the Company’s base business declined approximately $38.8
million or 18.4%. In addition, revenue in the third quarter of 2009 from
ModusLink Open Channel Solutions (ModusLink OCS) and ModusLink PTS,
acquired in the third quarter of fiscal 2008 and the fourth quarter of
fiscal 2008, respectively, was $16.9 million compared with $2.1 million
contributed by ModusLink OCS in the third quarter of fiscal 2008.
Gross profit for the third quarter of fiscal 2009 was $32.4 million, or
14.0% of revenue, compared to $30.9 million, or 12.9% of revenue, in the
third quarter of fiscal 2008. The increase in gross margin as a
percentage of revenue was primarily due to the previously announced cost
reduction initiatives as well as contributions from ModusLink OCS and
ModusLink PTS.
Operating income for the third quarter of fiscal 2009 increased to $2.7
million compared to operating income of $10 thousand for the third
quarter of fiscal 2008. Growth in operating income was primarily due to
improved gross margin and a $7.1 million, or 24.3%, reduction in SG&A
expenses as a result of the Company’s cost reduction initiatives and
lower information technology related expenses, partially offset by a
$5.4 million increase in restructuring costs.
Net loss for the third quarter of 2009 was $1.9 million, or ($0.04) per
share, compared to net loss of $2.6 million, or ($0.05) per share, for
the same period in fiscal 2008. Net results include a change in other
income (expense) to an expense of $1.4 million in the third quarter of
fiscal 2009 from an expense of $70 thousand in the third quarter of
fiscal 2008. This change was primarily due to a decline in interest
income and an increase in losses from affiliates, partially offset by
gains related to an @Ventures liquidity event. Income tax expense was
$3.2 million for both periods.
Excluding net charges related to depreciation, amortization of
intangibles, stock-based compensation, restructuring and non-cash
charges, the Company reported non-GAAP operating income of $16.1 million
for the third quarter of fiscal 2009, a 112% increase from $7.6 million
for the same period in fiscal 2008.
As of April 30, 2009, the Company had working capital of approximately
$236.7 million compared with $217.4 million at January 31, 2009 and
$238.7 million at July 31, 2008. Included in working capital as of April
30, 2009 was cash, cash equivalents and marketable securities totaling
$167.8 million compared to cash, cash equivalents and marketable
securities totaling $135.7 million at January 31, 2009 and $162.1
million at July 31, 2008. The Company concluded the quarter with no
outstanding bank debt.
“During the third quarter, ModusLink increased its cash position by
$32.1 million, primarily driven by $16.0 million of free cash flow from
operations,” said Steven G. Crane, chief financial officer. “In
addition, we generated $16.7 million in proceeds from @Ventures
investing activities. With more than $167 million in cash and no debt,
we continue to be supported by a strong balance sheet, which is an
important asset in a market where financial strength and liquidity are
key competitive differentiators.”
“While we are encouraged with our financial performance in the third
quarter, ModusLink and its clients continue to operate in an extremely
difficult environment, which we expect will continue to impact our
revenues,” continued Crane. “However, we expect that our progress adding
new business and reducing expenses while maintaining a strong balance
sheet will enable us to benefit as the market environment improves.”
Stock Repurchase Program
The Company also announced that its Board of Directors has authorized
the repurchase of up to $15 million of the Company's common stock from
time to time over the next 12 months.
“With our cost reduction initiatives taking effect, we believe that we
are in an improved position to repurchase ModusLink shares, while
maintaining the strength of our balance sheet, and therefore have
authorized a new stock repurchase plan,” said Lawler. “We believe that
shares of ModusLink are a very attractive investment for the Company and
the repurchase plan reflects management’s commitment to increasing value
for our shareholders.”
The timing and amount of any shares repurchased will be determined by
the Company's management based on its evaluation of market conditions
and other factors. Repurchases may also be made under a Rule 10b5-1
plan, which would permit shares to be repurchased when the Company might
otherwise be precluded from doing so under insider trading laws. The
repurchase program may be suspended or discontinued at any time. Any
repurchased shares will be available for use in connection with the
Company's stock plans and for other corporate purposes or may be
retired. The repurchase program will be funded using the Company's
working capital.
Conference Call Information
As previously announced, ModusLink Global Solutions, Inc. will hold a
conference call to discuss its fiscal 2009 third quarter results at 5:00
p.m. ET on June 9, 2009. Investors can listen to the conference call on
the Internet at www.ir.moduslink.com.
To listen to the live call, go to the website at least 15 minutes prior
to the start time to download and install the necessary audio software.
Non-GAAP Information
The Company believes that its non-GAAP measure of operating
income/(loss) ("non-GAAP operating income/(loss)") provides investors
with a useful, supplemental measure of the Company’s operating
performance by excluding the impact of non-cash charges and
restructuring activities. Each of the excluded items was excluded
because it may be considered to be of a non-operational or non-cash
nature. Historically, the Company has recorded significant impairment
and restructuring charges. These charges, as well as charges related to
depreciation, amortization of intangible assets and stock-based
compensation, have been excluded for the purpose of enhancing the
understanding by both management and investors of the underlying
baseline operating results and trends of the business, which management
uses to evaluate our financial performance for purposes of planning and
forecasting future periods. Non-GAAP operating income/(loss) does not
have any standardized definition and, therefore, is unlikely to be
comparable to similar measures presented by other reporting companies.
Non-GAAP operating income/(loss) should not be evaluated in isolation
of, or as a substitute for, the Company’s financial results prepared in
accordance with United States generally accepted accounting principles.
The Company’s usage of non-GAAP operating income/(loss), and the
underlying methodology in excluding certain charges, is not necessarily
an indication of the results of operations that may be expected in the
future, or that the Company will not, in fact, incur such charges in
future periods. A table reconciling the Company’s non-GAAP operating
income/(loss) to its GAAP operating income/(loss) and its GAAP net
income/(loss) is included in the statement of operations information in
this release.
About ModusLink Global Solutions, Inc.
ModusLink Global Solutions, Inc. is a leader in global supply chain
business process management. The Company executes critical processes for
clients in the high technology and communications industries to provide
competitive differentiation and enable new channel and new market
opportunities. ModusLink Global Solutions’ integrated portfolio of
supply chain outsourcing and technology solutions span four core
competencies: supply chain, aftermarket, e-Business and entitlement
management. The Company has headquarters in Waltham, Massachusetts and
more than 25 facilities in 14 countries – giving it the largest global
footprint in the industry. For additional information, visit www.moduslink.com.
ModusLink Global Solutions is a registered trademark of ModusLink
Global Solutions, Inc. All other company names and products are
trademarks or registered trademarks of their respective companies.
This release contains forward-looking statements, which address a
variety of subjects including, for example, the prospects for adding new
engagements, the efficiency gains expected to be realized as a result of
the continued implementation of cost reduction actions, the Company’s
ability to manage through the current economic environment and the
Company’s ability to maintain a strong balance sheet. All
statements other than statements of historical fact, including without
limitation, those with respect to the Company’s goals, plans,
expectations and strategies set forth herein are forward-looking
statements. The following important factors and uncertainties, among
others, could cause actual results to differ materially from those
described in these forward-looking statements: the Company’s success,
including its ability to meet its revenue and operating income targets,
maintain and improve its cash position, expand its operations and
revenue, lower its costs, improve its gross margins, sustain
profitability, reach its long-term objectives and operate optimally,
depends on its ability to execute on its business strategy and the
continued and increased demand for and market acceptance of its
services; global economic conditions, especially in the technology
sector are uncertain and subject to volatility; demand for our clients’
products may decline or may not achieve the levels anticipated by our
clients; the Company's management may face strain on managerial and
operational resources as they try to oversee the expanded operations;
the Company may not realize the expected benefits of its restructuring
and cost cutting actions; the Company may not be able to expand its
operations in accordance with its business strategy; the Company’s cash
balances may not be sufficient to allow the Company to meet all of its
business and investment goals; the Company may experience difficulties
integrating technologies, operations and personnel in accordance with
its business strategy; the Company derives a significant portion of its
revenue from a small number of customers and the loss of any of those
customers could significantly damage the Company’s financial condition
and results of operations; the Company frequently sells to its supply
chain management clients on a purchase order basis rather than pursuant
to contracts with minimum purchase requirements, and therefore its sales
and the amount of projected revenue that is actually realized are
subject to demand variability; risks inherent with conducting
international operations; tax rate expectations are based on current tax
law and current expected income and may be affected by the jurisdictions
in which profits are determined to be earned and taxed, changes in
estimates of credits, benefits and deductions, the resolution of issues
arising from tax audits with various tax authorities, including payment
of interest and penalties and the ability to realize deferred tax assets;
the mergers and acquisitions and IPO markets are inherently
unpredictable and liquidity events for companies in the Company’s
venture capital portfolio may not occur; and increased competition and
technological changes in the markets in which the Company competes. For
a detailed discussion of cautionary statements that may affect the
Company’s future results of operations and financial results, please
refer to the Company's filings with the Securities and Exchange
Commission, including the Company's most recent Annual Report on Form
10-K and Quarterly Reports on Form 10-Q. Forward-looking statements
represent management's current expectations and are inherently
uncertain. We do not undertake any obligation to update forward-looking
statements made by us.
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30,
|
|
January 31,
|
|
July 31,
|
|
|
|
|
2009
|
|
|
2009
|
|
|
2008
|
|
|
|
(Third quarter)
|
|
(Second quarter)
|
|
(Fiscal year-end)
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
167,503
|
|
$
|
135,363
|
|
$
|
160,585
|
|
Available-for-sale securities
|
|
|
338
|
|
|
333
|
|
|
1,517
|
|
Trade accounts receivable, net
|
|
|
165,833
|
|
|
186,930
|
|
|
213,096
|
|
Inventories, net
|
|
|
68,479
|
|
|
79,644
|
|
|
85,897
|
|
Prepaid and other current assets
|
|
|
8,336
|
|
|
10,200
|
|
|
12,820
|
|
Total current assets
|
|
|
410,489
|
|
|
412,470
|
|
|
473,915
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
63,700
|
|
|
66,259
|
|
|
74,889
|
|
Investments in affiliates
|
|
|
14,570
|
|
|
29,313
|
|
|
34,558
|
|
Goodwill
|
|
|
25,708
|
|
|
25,708
|
|
|
190,012
|
|
Intangible assets, net
|
|
|
24,492
|
|
|
25,865
|
|
|
29,292
|
|
Other assets
|
|
|
6,757
|
|
|
6,742
|
|
|
7,894
|
|
|
|
$
|
545,716
|
|
$
|
566,357
|
|
$
|
810,560
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
|
$
|
93
|
|
$
|
129
|
|
$
|
349
|
|
Accounts payable
|
|
|
106,563
|
|
|
129,275
|
|
|
168,190
|
|
Current portion of accrued restructuring
|
|
|
12,181
|
|
|
9,944
|
|
|
6,297
|
|
Accrued income taxes
|
|
|
1,448
|
|
|
1,679
|
|
|
1,027
|
|
Accrued expenses
|
|
|
45,183
|
|
|
43,248
|
|
|
52,817
|
|
Other current liabilities
|
|
|
6,436
|
|
|
8,426
|
|
|
3,653
|
|
Current liabilities of discontinued operations
|
|
|
1,927
|
|
|
2,348
|
|
|
2,840
|
|
Total current liabilities
|
|
|
173,831
|
|
|
195,049
|
|
|
235,173
|
|
|
|
|
|
|
|
|
|
Long-term portion of accrued restructuring
|
|
|
2,227
|
|
|
2,325
|
|
|
3,871
|
|
Long-term portion of capital leases obligations
|
|
|
34
|
|
|
16
|
|
|
55
|
|
Other long-term liabilities
|
|
|
18,677
|
|
|
19,336
|
|
|
21,648
|
|
Non-current liabilities of discontinued operations
|
|
|
2,808
|
|
|
2,964
|
|
|
3,839
|
|
|
|
|
23,746
|
|
|
24,641
|
|
|
29,413
|
|
Stockholders' equity
|
|
|
348,139
|
|
|
346,667
|
|
|
545,974
|
|
|
|
$
|
545,716
|
|
$
|
566,357
|
|
$
|
810,560
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
April 30,
|
|
April 30,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Change
|
|
|
2009
|
|
|
|
2008
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
231,469
|
|
|
$
|
239,203
|
|
|
(3.2
|
%)
|
|
$
|
783,343
|
|
|
$
|
791,915
|
|
|
(1.1
|
%)
|
|
Cost of revenue
|
|
|
199,034
|
|
|
|
208,318
|
|
|
(4.5
|
%)
|
|
|
690,617
|
|
|
|
683,057
|
|
|
1.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
32,435
|
|
|
|
30,885
|
|
|
5.0
|
%
|
|
|
92,726
|
|
|
|
108,858
|
|
|
(14.8
|
%)
|
|
|
|
|
14.0
|
%
|
|
|
12.9
|
%
|
|
|
|
|
11.8
|
%
|
|
|
13.7
|
%
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
21,961
|
|
|
|
29,014
|
|
|
-24.3
|
%
|
|
|
79,042
|
|
|
|
85,371
|
|
|
-7.4
|
%
|
|
Amortization of intangibles
|
|
|
1,373
|
|
|
|
887
|
|
|
54.8
|
%
|
|
|
4,113
|
|
|
|
2,395
|
|
|
71.7
|
%
|
|
Impairment of goodwill
|
|
|
-
|
|
|
|
-
|
|
|
0.0
|
%
|
|
|
164,682
|
|
|
|
-
|
|
|
100.0
|
%
|
|
Restructuring, net
|
|
|
6,410
|
|
|
|
974
|
|
|
558.1
|
%
|
|
|
13,484
|
|
|
|
3,342
|
|
|
303.5
|
%
|
|
Total operating expenses
|
|
|
29,744
|
|
|
|
30,875
|
|
|
(3.7
|
%)
|
|
|
261,321
|
|
|
|
91,108
|
|
|
186.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
2,691
|
|
|
|
10
|
|
|
-
|
|
|
|
(168,595
|
)
|
|
|
17,750
|
|
|
(1049.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
(1,382
|
)
|
|
|
(70
|
)
|
|
1874.3
|
%
|
|
|
(10,177
|
)
|
|
|
23,535
|
|
|
(143.2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before taxes
|
|
|
1,309
|
|
|
|
(60
|
)
|
|
(2281.7
|
%)
|
|
|
(178,772
|
)
|
|
|
41,285
|
|
|
(533.0
|
%)
|
|
Income tax expense
|
|
|
3,188
|
|
|
|
3,176
|
|
|
0.4
|
%
|
|
|
10,677
|
|
|
|
7,392
|
|
|
44.4
|
%
|
|
Income (loss) from continuing operations
|
|
|
(1,879
|
)
|
|
|
(3,236
|
)
|
|
(41.9
|
%)
|
|
|
(189,449
|
)
|
|
|
33,893
|
|
|
(659.0
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
(68
|
)
|
|
|
677
|
|
|
(110.0
|
%)
|
|
|
90
|
|
|
|
(39
|
)
|
|
(330.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
(1,947
|
)
|
|
$
|
(2,559
|
)
|
|
(23.9
|
%)
|
|
$
|
(189,359
|
)
|
|
$
|
33,854
|
|
|
(659.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations
|
|
$
|
(0.04
|
)
|
|
$
|
(0.06
|
)
|
|
(33.3
|
%)
|
|
$
|
(4.17
|
)
|
|
$
|
0.71
|
|
|
(687.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
$
|
0.00
|
|
|
$
|
0.01
|
|
|
(100.0
|
%)
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.05
|
)
|
|
(20.0
|
%)
|
|
$
|
(4.17
|
)
|
|
$
|
0.71
|
|
|
(687.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings (loss) per share
|
|
|
45,276
|
|
|
|
48,493
|
|
|
(6.6
|
%)
|
|
|
45,442
|
|
|
|
47,449
|
|
|
(4.2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings (loss) per share
|
|
|
45,276
|
|
|
|
48,493
|
|
|
(6.6
|
%)
|
|
|
45,442
|
|
|
|
47,628
|
|
|
(4.6
|
%)
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations Information
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
|
April 30,
|
|
April 30,
|
|
April 30,
|
|
April 30,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
83,739
|
|
|
|
76,037
|
|
|
|
272,022
|
|
|
|
252,812
|
|
|
Asia
|
|
|
76,809
|
|
|
|
70,929
|
|
|
|
235,638
|
|
|
|
242,024
|
|
|
Europe
|
|
|
70,921
|
|
|
|
92,237
|
|
|
|
275,683
|
|
|
|
297,079
|
|
|
|
|
$
|
231,469
|
|
|
$
|
239,203
|
|
|
$
|
783,343
|
|
|
$
|
791,915
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
(3,067
|
)
|
|
|
(2,908
|
)
|
|
|
(88,804
|
)
|
|
|
5,300
|
|
|
Asia
|
|
|
10,988
|
|
|
|
9,057
|
|
|
|
(43,811
|
)
|
|
|
32,234
|
|
|
Europe
|
|
|
(1,802
|
)
|
|
|
(1,964
|
)
|
|
|
(24,464
|
)
|
|
|
(5,891
|
)
|
|
|
|
|
6,119
|
|
|
|
4,185
|
|
|
|
(157,079
|
)
|
|
|
31,643
|
|
|
Other
|
|
|
(3,428
|
)
|
|
|
(4,175
|
)
|
|
|
(11,516
|
)
|
|
|
(13,893
|
)
|
|
|
|
$
|
2,691
|
|
|
$
|
10
|
|
|
$
|
(168,595
|
)
|
|
$
|
17,750
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
1,400
|
|
|
|
10
|
|
|
|
(2,935
|
)
|
|
|
13,751
|
|
|
Asia
|
|
|
13,443
|
|
|
|
10,926
|
|
|
|
38,173
|
|
|
|
38,226
|
|
|
Europe
|
|
|
3,967
|
|
|
|
(49
|
)
|
|
|
5,508
|
|
|
|
(657
|
)
|
|
|
|
|
18,810
|
|
|
|
10,887
|
|
|
|
40,746
|
|
|
|
51,320
|
|
|
Other
|
|
|
(2,715
|
)
|
|
|
(3,311
|
)
|
|
|
(8,951
|
)
|
|
|
(11,365
|
)
|
|
|
|
$
|
16,095
|
|
|
$
|
7,576
|
|
|
$
|
31,795
|
|
|
$
|
39,955
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Non-GAAP operating
income (loss) represents total operating income (loss), excluding
net charges related to depreciation, amortization of intangible
assets, stock-based compensation, and restructuring.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE RECONCILING NON-GAAP OPERATING INCOME TO OPERATING INCOME
(LOSS) AND NET INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP Operating income
|
|
$
|
16,095
|
|
|
$
|
7,576
|
|
|
$
|
31,795
|
|
|
$
|
39,955
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
(4,693
|
)
|
|
|
(4,204
|
)
|
|
|
(14,139
|
)
|
|
|
(12,101
|
)
|
|
Amortization of intangible assets
|
|
|
(1,373
|
)
|
|
|
(887
|
)
|
|
|
(4,113
|
)
|
|
|
(2,395
|
)
|
|
Impairment of goodwill
|
|
|
-
|
|
|
|
-
|
|
|
|
(164,682
|
)
|
|
|
-
|
|
|
Stock-based compensation
|
|
|
(928
|
)
|
|
|
(1,501
|
)
|
|
|
(3,972
|
)
|
|
|
(4,367
|
)
|
|
Restructuring, net
|
|
|
(6,410
|
)
|
|
|
(974
|
)
|
|
|
(13,484
|
)
|
|
|
(3,342
|
)
|
|
Operating income (loss)
|
|
$
|
2,691
|
|
|
$
|
10
|
|
|
$
|
(168,595
|
)
|
|
$
|
17,750
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
(1,382
|
)
|
|
|
(70
|
)
|
|
|
(10,177
|
)
|
|
|
23,535
|
|
|
Income tax expense
|
|
|
3,188
|
|
|
|
3,176
|
|
|
|
10,677
|
|
|
|
7,392
|
|
|
Income (loss) from discontinued operations
|
|
|
(68
|
)
|
|
|
677
|
|
|
|
90
|
|
|
|
(39
|
)
|
|
Net income (loss)
|
|
$
|
(1,947
|
)
|
|
$
|
(2,559
|
)
|
|
$
|
(189,359
|
)
|
|
$
|
33,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE RECONCILING FREE CASH FLOW FROM OPERATIONS FOR THE THREE MONTH
PERIOD ENDING APRIL 30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities of continuing operations
|
|
|
|
$
|
18,019
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
(2,068
|
)
|
|
|
|
|
|
Free cash flow from operations
|
|
|
|
$
|
15,951
|
|
|
|
|
|
Source: ModusLink Global Solutions, Inc.
ModusLink Global Solutions, Inc. Investors-Financial: Bob
Joyce, 781-663-5120 Director, Investor Relations ir@moduslink.com or Media: Farrah
Phillipo, 781-663-5096 PR and Communications Manager farrah_phillipo@moduslink.com
|