UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): August 5, 2014

 

 

ZEBRA TECHNOLOGIES CORPORATION

(Exact Name of Registrant as Specified in Charter)

 

 

 

Delaware   000-19406   36-2675536

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

475 Half Day Road, Suite 500, Lincolnshire, Illinois   60069
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: 847-634-6700

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13c-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Conditions.

The information contained in this Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On August 5, 2014, we announced our results of operations and financial position as of and for the second quarter ended June 28, 2014. The press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits. The following Exhibit is being furnished herewith:

 

Exhibit
Number

  

Description of

Exhibits

99.1    Registrant’s Press Release dated August 5, 2014.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  ZEBRA TECHNOLOGIES CORPORATION
Date: August 5, 2014   By:  

/s/ Jim Kaput

    Jim Kaput
    SVP, General Counsel


EXHIBIT INDEX

 

Exhibit Number

  

Description of Exhibits

99.1    Registrant’s Press Release dated August 5, 2014

EX-99.1

Exhibit 99.1

 

LOGO  

LOGO

475 Half Day Road, Suite 500

Lincolnshire, IL 60069 USA

T: +1 847 634 6700

F: +1 847 913 8766

www.zebra.com

  

FOR IMMEDIATE RELEASE

Contact:

 

Investors:    Media:
Douglas A. Fox, CFA    Robb Kristopher
Vice President, Investor Relations    Director, Corporate Communications
and Treasurer    and Public Relations
+ 1 847 793 6735    + 1 847 793 5514
dfox@zebra.com    rkristopher@zebra.com

FOR IMMEDIATE RELEASE

Zebra Technologies Announces Record Sales

for the 2014 Second Quarter

Acquisition expenses of $20.4 million related to the

pending acquisition of the Enterprise Business of Motorola Solutions

Lincolnshire, Ill., August 5, 2014— Zebra Technologies Corporation (NASDAQ: ZBRA) today reported record 2014 second quarter net sales of $288,421,000, up 13.9% from $253,160,000 for the second quarter of 2013. Diluted earnings per share of $0.54 for the second quarter of 2014 include $20,364,000 in acquisition expenses related to the pending acquisition of the Enterprise business of Motorola Solutions, which was announced on April 15, 2014. Diluted earnings per share for the second quarter of 2013 were $0.60 and include $618,000 of acquisition expenses.

For the second quarter of 2014, non-GAAP net income was $43,265,000, or $0.84 per diluted share, up 35.5% from $31,959,000, or $0.62 per diluted share, for the second quarter of 2013.

 

Summary Financial Performance (Unaudited)

 
     2Q14      2Q13      Change  

Net sales (in 000s)

   $ 288,421       $ 253,160         13.9

Gross margin (%)

     49.3         47.8         1.5  pts. 

GAAP net income (in 000s)

   $ 27,557       $ 30,566         (9.8 )% 

GAAP Diluted EPS

   $ 0.54       $ 0.60         (10.0 )% 

Non-GAAP net income (in 000s)

   $ 43,265       $ 31,959         35.4

Non-GAAP Diluted EPS

   $ 0.84       $ 0.62         35.5

 

(1) A Reconciliation of Non-GAAP financial information to GAAP information is available in the financial tables in this release.


“Zebra continued to extend its industry leadership, with effective execution on a proven business strategy,” stated Anders Gustafsson, Zebra’s chief executive officer. “Our singular focus of delivering products and solutions that deliver increasing levels of visibility into the operations of our customers is driving more business and greater opportunities for growth. During the second quarter, we made good progress on integration planning for the pending acquisition of Motorola’s Enterprise business. We remain enthusiastic about the compelling strategy supporting the transaction. The combination of the businesses will make Zebra the industry leader in Asset Enterprise Intelligence, and position the company to increasingly benefit from important trends in mobility, cloud computing and data analytics.”

As of June 28, 2014, Zebra had $528,581,000 in cash and investments, and no long-term debt. Net inventories were $126,103,000, and net accounts receivable were $165,426,000.

Discussion and Analysis – Second Quarter

 

    Net sales growth of 13.9% from the comparable quarter a year ago resulted from sales growth across all product categories, with notable increases in supplies, services, and tabletop, desktop and mobile printers. The increase in service revenue was modestly affected by the December 2013 acquisition of Hart Systems LLC, which also contributed to growth in North American sales. Performance in North American sales also reflects an increase in shipments of large enterprise deals. The Europe, Middle East and Africa region benefited from improved business activity, with notable sales to retail customers. Movement in foreign currency, net of hedges, increased sales by $3,523,000.

 

    Gross margin of 49.3%, versus 47.8% in 2013, reflects higher sales across all regions and product volumes across all product categories, lower product costs, and a reduction in freight costs. Favorable movements in foreign currency, net of hedges, increased second quarter gross profit by $1,867,000

 

    Operating expenses for the second quarter increased 28.9%, primarily as a result of increased compensation, acquisition and amortization costs as a result of the December 2013 acquisition of Hart Systems LLC. Acquisition costs consist of transactions costs and integration activities related to the pending acquisition of the Enterprise business of Motorola Solutions, which was announced in April 2014.

 

    During the second quarter, Zebra entered into forward interest rate swaps to hedge potential movements in interest rates associated with the anticipated debt funding for the acquisition of Motorola’s Enterprise business. A decline in interest rates resulted in a $2,433,000 loss in the value of the hedging instruments for the quarter.

 

    Effective income tax rate of 11.1% reflects the effect of acquisition costs on income primarily in the U.S. These higher costs are resulting in a higher than normal percentage of income generated from jurisdictions with lower effective income tax rates.

Third Quarter Outlook

Zebra announced its financial forecast for the third quarter of 2014. Net sales are expected within a range of $285,000,000 to $295,000,000. Non-GAAP earnings per share are expected within a range of $0.81 to $0.91, excluding certain expenses including those associated with the acquisition of Motorola’s Enterprise business, and assuming an income tax rate of 20.0%.

Conference Call Notification

Investors are invited to listen to a live webcast of Zebra’s conference call discussing the company’s financial results for the second quarter of 2014. The conference call will be held at 9:00 AM Eastern Time today. To listen to the call, visit the company’s website at http://www.zebra.com.

Forward-looking Statement

This press release contains forward-looking statements, as defined by the Private Securities Litigation Reform Act of 1995, including, without limitation, the statements regarding the company’s financial forecast for the third quarter of 2013 stated in the paragraph above captioned “Third Quarter Outlook.” Similarly, statements herein that describe the proposed transaction between Zebra and Motorola Solutions including, its financial impact, and other statements of managements’ beliefs, intentions, or goals are also forward-looking statements. Actual results may differ from those expressed or implied in the company’s forward-looking statements. These statements represent estimates only as of the date they were made. Zebra undertakes no obligation, other than as may be required by law, to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason after the date of this release.

 

2


These forward-looking statements are based on current expectations, forecasts and assumptions and are subject to the risks and uncertainties inherent in Zebra’s industry, market conditions, general domestic and international economic conditions, and other factors. These factors include customer acceptance of Zebra’s hardware and software products and competitors’ product offerings, and the potential effects of technological changes. The continued uncertainty over future global economic conditions, the availability of credit, capital markets volatility, may have adverse effects on Zebra, its suppliers and its customers. In addition, a disruption in our ability to obtain products from vendors as a result of supply chain constraints, natural disasters or other circumstances could restrict sales and negatively affect customer relationships. Profits and profitability will be affected by Zebra’s ability to control manufacturing and operating costs. Because of a large investment portfolio, interest rates and financial market conditions will also have an impact on results. Foreign exchange rates will have an effect on financial results because of the large percentage of our international sales. The outcome of litigation in which Zebra may be involved is another factor. The success of integrating acquisitions, including Hart Systems, could also affect profitability, reported results and the company’s competitive position in it industry. These and other factors could have an adverse effect on Zebra’s sales, gross profit margins and results of operations and increase the volatility of our financial results. When used in this release and documents referenced, the words “anticipate,” “believe,” “estimate,” and “expect” and similar expressions, as they relate to the company or its management, are intended to identify such forward-looking statements, but are not the exclusive means of identifying these statements. Descriptions of the risks, uncertainties and other factors that could affect the company’s future operations and results can be found in Zebra’s filings with the Securities and Exchange Commission. In particular, readers are referred to Zebra’s Form 10-K for the year ended December 31, 2013.

About Zebra Technologies

A global leader in enterprise asset intelligence, Zebra Technologies Corporation (NASDAQ: ZBRA) offers solutions that give a virtual voice to an organization’s assets, people and transactions, enabling organizations to unlock greater business value. The company’s extensive portfolio of innovative and reliable marking and printing products, RFID and real-time location solutions, illuminates mission-critical information that help customers take smarter business actions. For more information about Zebra’s solutions, visit http://www.zebra.com.

Use of Non-GAAP Financial Information

This press release contains certain non-GAAP financial measures, consisting of “EBITDA,” “Adjusted EBITDA,” “Non-GAAP net income” and “Non-GAAP earnings per share” in addition to measure our operating performance. Management presents these measures to focus on the on-going operations and believes it is useful to investors because they enable them to perform meaningful comparisons of past and present operating results. Reconciliations of Operating Income to EBITDA, EBITDA to Adjusted EBITDA, and GAAP net income to Non-GAAP net income are included in the financial schedules contained in this press release. These measures, however, should not be construed as an alternative to any other measure of performance determined in accordance with GAAP.

Contact:

 

Investors:    Media:
Douglas A. Fox, CFA    Robb Kristopher
Vice President, Investor Relations    Director, Corporate Communications
and Treasurer    and Public Relations
+ 1 847 793 6735    + 1 847 793 5514
dfox@zebra.com    rkristopher@zebra.com

 

3


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

 

    

June 28,

2014

    December 31,
2013
 
     (Unaudited)        
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 70,349      $ 62,827   

Investments and marketable securities

     455,644        350,380   

Accounts receivable, net

     165,426        176,917   

Inventories, net

     126,103        121,023   

Deferred income taxes

     19,810        19,810   

Income tax receivable

     8,860        7,622   

Prepaid expenses and other current assets

     13,055        15,524   

Total current assets

     859,247        754,103   

Property and equipment at cost, less accumulated depreciation and amortization

     107,115        109,588   

Goodwill

     155,800        155,800   

Other intangibles, net

     63,629        68,968   

Other assets

     33,178        31,353   
  

 

 

   

 

 

 

Total assets

   $ 1,218,969      $ 1,119,812   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 31,752      $ 34,688   

Accrued liabilities

     65,518        61,962   

Deferred revenue

     16,896        15,506   

Income taxes payable

     9,112        6,898   

Total current liabilities

     123,278        119,054   

Long-term deferred tax liability

     28,471        25,492   

Deferred rent

     1,484        1,131   

Other long-term liabilities

     17,674        15,477   
  

 

 

   

 

 

 

Total liabilities

     170,907        161,154   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Class A Common Stock

     722        722   

Additional paid-in capital

     149,475        143,295   

Treasury stock

     (666,084     (678,456

Retained earnings

     1,572,041        1,502,878   

Accumulated other comprehensive loss

     (8,092     (9,781
  

 

 

   

 

 

 

Total stockholders’ equity

     1,048,062        958,658   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,218,969      $ 1,119,812   
  

 

 

   

 

 

 

 

4


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(Amounts in thousands, except per share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 28, 2014     June 29, 2013     June 28, 2014     June 29, 2013  

Net sales:

        

Net sales of tangible products

   $ 270,049      $ 239,909      $ 531,941      $ 465,030   

Revenue from services and software

     18,372        13,251        44,748        25,067   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net sales

     288,421        253,160        576,689        490,097   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of sales:

        

Cost of sales of tangible products

     136,962        125,664        267,411        242,775   

Cost of services and software

     9,290        6,589        19,171        13,350   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     146,252        132,253        286,582        256,125   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     142,169        120,907        290,107        233,972   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Selling and marketing

     35,755        33,830        71,171        67,345   

Research and development

     23,710        23,201        46,567        45,059   

General and administrative

     26,321        24,053        54,712        49,329   

Amortization of intangible assets

     2,667        1,863        5,339        3,726   

Acquisition costs

     20,364        618        25,291        1,100   

Exit and restructuring costs

     287        1,101        554        2,996   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     109,104        84,666        203,634        169,555   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     33,065        36,241        86,473        64,417   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Investment income

     379        473        800        1,150   

Foreign exchange income (loss)

     43        (462     (249     (560

Loss on interest rate swaps

     (2,433     0        (2,433     0   

Other, net

     (57     1,464        (49     1,473   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

     (2,068     1,475        (1,931     2,063   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     30,997        37,716        84,542        66,480   

Income taxes

     3,440        7,158        15,379        12,380   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     27,557        30,558        69,163        54,100   

Income from discontinued operations, net of tax

     0        8        0        8   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 27,557      $ 30,566      $ 69,163      $ 54,108   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share:

        

Income from continuing operations

   $ 0.54      $ 0.60      $ 1.37      $ 1.06   

Income from discontinued operations

     0.00        0.00        0.00        0.00   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.54      $ 0.60      $ 1.37      $ 1.06   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share:

        

Income from continuing operations

   $ 0.54      $ 0.60      $ 1.35      $ 1.05   

Income from discontinued operations

     0.00        0.00        0.00        0.00   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.54      $ 0.60      $ 1.35      $ 1.05   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic weighted average shares outstanding

     50,606        50,900        50,509        50,929   

Diluted weighted average and equivalent shares outstanding

     51,278        51,283        51,129        51,310   

 

5


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Amounts in thousands)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 28, 2014     June 29, 2013     June 28, 2014     June 29, 2013  

Net income

   $ 27,557      $ 30,566      $ 69,163      $ 54,108   

Other comprehensive income (loss):

        

Unrealized gains (losses) on hedging transactions,

net of income taxes

     776        (391     1,389        1,352   

Unrealized holding gains (losses) on investments,

net of income taxes

     348        (867     496        (939

Foreign currency translation adjustment

     (29     223        (196     317   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 28,652      $ 29,531      $ 70,852      $ 54,838   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

     Six Months Ended  
     June 28, 2014     June 29, 2013  

Cash flows from operating activities:

    

Net income

   $ 69,163      $ 54,108   

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

    

Depreciation and amortization

     18,096        15,412   

Share-based compensation

     7,110        6,504   

Excess tax benefit from share-based compensation

     (3,947     (3,727

Loss on sale of property and equipment

     49        182   

Deferred income taxes

     2,979        4,439   

Loss on forward interest rate swaps

     2,433        0   

Changes in assets and liabilities:

    

Accounts receivable, net

     11,359        (1,976

Inventories, net

     (5,061     14,190   

Other assets

     2,583        1,313   

Accounts payable

     (5,336     3,263   

Accrued liabilities

     3,535        (6,094

Deferred revenue

     502        1,585   

Income taxes

     4,706        476   

Other operating activities

     1,742        1,381   
  

 

 

   

 

 

 

Net cash provided by operating activities

     109,913        91,056   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (7,962     (8,547

Acquisition of intangible assets

     0        (500

Purchase of long-term investments

     (1,213     (604

Purchase of investments and marketable securities

     (276,400     (231,174

Maturities of investments and marketable securities

     20,852        19,188   

Proceeds from sales of investments and marketable securities

     150,781        142,230   
  

 

 

   

 

 

 

Net cash used in investing activities

     (113,942     (79,407
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Purchase of treasury stock

     0        (28,563

Proceeds from exercise of stock options and stock purchase plan purchases

     7,711        4,104   

Excess tax benefit from share-based compensation

     3,947        3,727   
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     11,658        (20,732
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (107     229   
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     7,522        (8,854

Cash and cash equivalents at beginning of period

     62,827        64,740   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 70,349      $ 55,886   
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information:

    

Income taxes paid, net

   $ 7,627      $ 5,346   

 

7


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL SALES INFORMATION

(Amounts in thousands)

(Unaudited)

SALES BY PRODUCT CATEGORY

 

                                            
     Three Months Ended                
     June 28,      June 29,      Percent      Percent of      Percent of  

Product Category

   2014      2013      Change      Net Sales 2014      Net Sales 2013  

Hardware

   $ 203,215       $ 178,938         13.6         70.5         70.8   

Supplies

     65,279         59,618         9.5         22.6         23.5   

Service and software

     18,372         13,251         38.6         6.4         5.2   
  

 

 

    

 

 

       

 

 

    

 

 

 

Subtotal products

     286,866         251,807         13.9         99.5         99.5   

Shipping and handling

     1,555         1,353         14.9         0.5         0.5   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 288,421       $ 253,160         13.9         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 
     Six Months Ended                
     June 28,      June 29,      Percent      Percent of      Percent of  

Product Category

   2014      2013      Change      Net Sales –  2014      Net Sales – 2013  

Hardware

   $ 399,432       $ 345,630         15.6         69.3         70.6   

Supplies

     128,783         116,741         10.3         22.3         23.8   

Service and software

     44,748         25,067         78.5         7.8         5.1   
  

 

 

    

 

 

       

 

 

    

 

 

 

Subtotal products

     572,963         487,438         17.5         99.4         99.5   

Shipping and handling

     3,726         2,659         40.1         0.6         0.5   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 576,689       $ 490,097         17.7         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 

SALES BY GEOGRAPHIC REGION

 

                                            
     Three Months Ended                
     June 28,      June 29,      Percent      Percent of      Percent of  

Geographic Region

   2014      2013      Change      Net Sales 2014      Net Sales 2013  

Europe, Middle East and Africa

   $ 94,200       $ 80,913         16.4         32.7         32.0   

Latin America

     25,204         24,322         3.6         8.7         9.6   

Asia-Pacific

     40,334         36,973         9.1         14.0         14.6   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total International

     159,738         142,208         12.3         55.4         56.2   

North America

     128,683         110,952         16.0         44.6         43.8   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 288,421       $ 253,160         13.9         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 
     Six Months Ended                
     June 28,      June 29,      Percent      Percent of      Percent of  

Geographic Region

   2014      2013      Change      Net Sales – 2014      Net Sales – 2013  

Europe, Middle East and Africa

   $ 185,639       $ 158,586         17.1         32.2         32.4   

Latin America

     50,844         47,454         7.1         8.8         9.7   

Asia-Pacific

     78,301         69,882         12.0         13.6         14.3   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total International

     314,784         275,922         14.1         54.6         56.4   

North America

     261,905         214,175         22.3         45.4         43.6   
  

 

 

    

 

 

       

 

 

    

 

 

 

Total net sales

   $ 576,689       $ 490,097         17.7         100.0         100.0   
  

 

 

    

 

 

       

 

 

    

 

 

 

 

8


ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME

(Amounts in thousands, except per-share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 28,
2014
    June 29,
2013
    June 28,
2014
    June 29,
2013
 

Net income (GAAP)

   $ 27,557      $ 30,566      $ 69,163      $ 54,108   

Acquisition costs

   $ 20,364      $ 618      $ 25,291      $ 1,100   

Exit and restructuring costs

     287        1,101        554        2,996   

Loss on interest rate swaps

     2,433        0        2,433        0   

Effect on income taxes

     (7,376     (326     (5,144     (763
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

   $ 15,708      $ 1,393      $ 23,134      $ 3,333   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (Non-GAAP)

   $ 43,265      $ 31,959      $ 92,297      $ 57,441   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income per share

        

Basic

   $ 0.54      $ 0.60      $ 1.37      $ 1.06   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.54      $ 0.60      $ 1.35      $ 1.05   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share

        

Basic

   $ 0.85      $ 0.63      $ 1.83      $ 1.13   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.84      $ 0.62      $ 1.81      $ 1.12   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic weighted average shares outstanding

     50,606        50,900        50,509        50,929   

Diluted weighted average and equivalent shares outstanding

     51,278        51,283        51,129        51,310   

ZEBRA TECHNOLOGIES CORPORATION AND SUBSIDIARIES

GAAP to NON-GAAP RECONCILIATION

(Amounts in thousands, except per-share data)

(Unaudited)

 

     Three Months Ended      Six Months Ended  
     June 28,
2014
     June 29,
2013
     June 28,
2014
     June 29,
2013
 

Operating Income to EBITDA and Adjusted EBITDA

           

Operating income (GAAP)

   $ 33,065       $ 36,241       $ 86,473       $ 64,417   

Depreciation

     6,427         6,178         12,757         11,687   

Amortization of intangible assets

     2,667         1,863         5,339         3,726   
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA (Non-GAAP)

   $ 42,159       $ 44,282       $ 104,569       $ 79,830   
  

 

 

    

 

 

    

 

 

    

 

 

 

Acquisition costs

     20,364         618         25,291         1,100   

Exit and restructuring costs

     287         1,101         554         2,996   

Stock-based compensation expense

     4,144         4,358         7,110         6,504   

Loss on interest rate swaps

     2,433         0         2,433         0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA (Non-GAAP)

   $ 69,387       $ 50,359       $ 139,957       $ 90,430   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

9