| ModusLink Global Solutions Reports 2009 Fourth Quarter and Fiscal Year Financial Results | | WALTHAM, Mass., Sep 29, 2009 (BUSINESS WIRE) -- ModusLink Global Solutions(TM), Inc. (NASDAQ: MLNK) today
reported financial results for its 2009 fourth quarter and fiscal year
ended July 31, 2009.
Fourth Quarter Financial Summary
-
Net revenue of $225.2 million, a decrease of 18.5% from the fourth
quarter of fiscal 2008
-
Gross margin as a percentage of revenue of 13.2% compared to 10.4% in
the fourth quarter of fiscal 2008
-
Operating income of $0.9 million compared to operating loss of $17.4
million, which included goodwill impairment charges of $14.0 million,
in the fourth quarter of fiscal 2008
-
Net loss of $4.1 million, or ($0.09) per share, compared to net loss
of $24.7 million, or ($0.53) per share, in the fourth quarter of
fiscal 2008
-
Non-GAAP operating income of $15.3 million compared to $6.3 million in
the fourth quarter of fiscal 2008, an increase of 145.1%
-
Free cash flow from operations of $12.8 million, an improvement of
$35.1 million from the fourth quarter of fiscal 2008
Fourth Quarter Consolidated Financial Results
"We continued to execute our plans in the context of a very difficult
economic environment where we see lower unit volumes moving through the
global supply chain," said Joseph C. Lawler, chairman, president and
chief executive officer. "While these dynamics have an impact on our
revenue, we are encouraged by how our value proposition is being
received in the marketplace as clients continue to see the benefits of
outsourcing to ModusLink. Although lower than the record level in the
year ago period, revenue from new engagements continued to be strong in
the fourth quarter, concluding a year where revenue from new engagements
was significantly higher than in any prior year."
"We have been responding to market conditions over the past several
quarters by implementing cost reduction initiatives while maintaining
the highest level of client service, and our progress is reflected in
our performance for the fourth quarter," continued Lawler. "Compared to
the fourth quarter of last year, our financial results include
improvement in gross margin, SG&A expense and operating income, while
generating positive free cash flow from operations, despite lower unit
volume."
"Looking forward, visibility in the face of challenging market
conditions remains limited. We continue to see lower unit volume move
through the supply chain and caution among our clients regarding
implementing new programs. However, we believe that our value
proposition, which centers on our ability to help clients reduce supply
chain costs and improve time to market, as well as our lower cost
structure and strong balance sheet will position us for improved
financial performance as unit volumes improve. In the meantime, our
focus remains on managing expenses and providing quality service to our
clients," concluded Lawler.
ModusLink reported net revenue of $225.2 million for the fourth quarter
of fiscal 2009, a decrease of 18.5%, compared to net revenue of $276.3
million reported in the fourth quarter of fiscal 2008. Compared to the
same period last year, fourth quarter fiscal 2009 revenue from new
engagements decreased by approximately $10.9 million, or 21.8%, and
revenue from the Company's base business declined by approximately $40.2
million or 17.8%. Included in the financial results for the fourth
quarter of 2009 was $12.8 million of revenue from ModusLink Open Channel
Solutions (ModusLink OCS) and ModusLink PTS, a decline of 6.6% compared
to the fourth quarter of fiscal 2008. ModusLink OCS and ModusLink PTS
were acquired in the third quarter of fiscal 2008 and the fourth quarter
of fiscal 2008, respectively.
Gross profit for the fourth quarter of fiscal 2009 was $29.7 million, or
13.2% of revenue, compared to $28.7 million, or 10.4% of revenue, in the
fourth quarter of fiscal 2008. The increase in gross margin as a
percentage of revenue was primarily due to favorable product mix and
previously announced cost reduction initiatives.
Operating income for the fourth quarter of fiscal 2009 improved to $0.9
million compared to an operating loss of $17.4 million in the fourth
quarter of fiscal 2008. The improvement was due in part to a $7.2
million, or 25.3%, reduction in Selling General & Administrative
expenses, partially offset by a $4.0 million increase in restructuring
costs. In addition, operating income in the fourth quarter of fiscal
2008 included a $14.0 million impairment of goodwill charge, which was
not present in the fourth quarter of 2009.
Other income (expense) was an expense of $4.9 million in the fourth
quarter of fiscal 2009 compared to an expense of $0.2 million in the
fourth quarter of fiscal 2008. This change was primarily due to foreign
exchange transaction losses and the impact of the impairment of
investments in the @Ventures portfolio in 2009.
Net loss for the fourth quarter of 2009 was $4.1 million, or ($0.09) per
share, compared to net loss of $24.7 million, or ($0.53) per share, for
the same period in fiscal 2008. Fourth quarter fiscal 2009 results
included income from discontinued operations of $36 thousand, or $0.00
per share, compared to a loss of $4.1 million, or $(0.09) per share, in
fiscal 2008.
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 $15.3 million
for the fourth quarter of fiscal 2009, a 145.1% increase from $6.3
million for the same period in fiscal 2008.
As of July 31, 2009, the Company had working capital of approximately
$237.0 million compared to $236.7 million at April 30, 2009 and $238.7
million at July 31, 2008. Included in working capital as of July 31,
2009 were cash, cash equivalents, short-term investments and marketable
securities totaling $179.2 million compared to $167.8 million at April
30, 2009 and $162.1 million at July 31, 2008. The Company concluded the
quarter with no outstanding bank debt.
"During the fourth quarter, ModusLink continued reducing expenses and
increasing operational efficiencies, which contributed to more than $20
million in combined cost savings between cost of sales and SG&A for the
full fiscal year," said Steven G. Crane, chief financial officer. "In
addition, the Company increased its cash position by $11.4 million
compared to the third quarter of 2009, primarily driven by $12.8 million
of free cash flow from operations. We continue to be supported by a
strong balance sheet, which is important in a market where financial
strength and liquidity are key competitive differentiators."
"As we enter the seasonally strong first quarter of fiscal 2010, we
expect revenues to be higher than the fourth quarter of fiscal 2009,
although lower than the comparable year ago period," continued Crane.
"In addition, we expect to generate free cash flow from operations in
the first quarter of fiscal 2010, although lower than in the fourth
quarter of fiscal 2009 as a result of seasonal working capital
increases."
Fiscal 2009 Financial Summary
-
Net revenue of $1,009 million, compared to net revenue of $1,068
million in fiscal 2008
-
Gross margin, as a percentage of revenue, of 12.1% compared to 12.9%
in the previous year
-
Operating loss of $167.7 million, including a non-cash goodwill
impairment charges of $164.7 million, compared to operating income of
$0.4 million, including goodwill impairment charges of $14.0 million,
in the prior fiscal year
-
Net loss of $193.5 million, or ($4.26) per share, compared to net
income of $9.1 million, or $0.19 per share, in fiscal 2008
-
Non-GAAP operating income of $47.1 million compared to non-GAAP
operating income of $46.2 million for the prior fiscal year, an
increase of 2.0%
-
Free cash flow from operations of $25.0 million, an improvement of
$56.8 million from fiscal 2008
Fiscal 2009 Consolidated Financial Results
ModusLink reported net revenue of $1,009 million for the fiscal year
ended July 31, 2009, compared to $1,068 million reported for the 2008
fiscal year. Gross margin was $122.4 million, or 12.1% of revenue, for
fiscal 2009, compared to $137.6 million, or 12.9% of revenue, for fiscal
2008.
Operating loss for fiscal 2009 was $167.7 million, which included a
non-cash goodwill impairment charge of $164.7 million, reported in the
second quarter of fiscal 2009, as well as restructuring charges of $19.6
million, related to the company's cost reduction initiatives. Operating
income for fiscal 2008 was $0.4 million, which included a non-cash
goodwill impairment charge of $14 million and restructuring charges of
$5.5 million. Operating results for fiscal 2009 benefited from a $13.6
million, or 11.9% decrease, in SG&A expenses compared to fiscal 2008.
Net loss for fiscal 2009 was $193.5 million, or ($4.26) per share,
compared to net income of $9.1 million, or $0.19 per share, for the
prior year.
Excluding the effects of charges related to depreciation, amortization
of intangibles, stock-based compensation, restructuring and non-cash
goodwill charges, the Company reported non-GAAP operating income of
$47.1 million for the 2009 fiscal year compared to non-GAAP operating
income of $46.2 million for the prior fiscal year.
Stock Repurchase Program Update
During the fourth quarter of 2009, the Company repurchased 565,000
shares for aggregate consideration of $3.8 million. These purchases were
made in open market transactions under the Company's stock repurchase
program, which was announced on June 9, 2009 and pursuant to which the
Company has authorized the repurchase of up to $15 million of common
stock over a 12-month period.
Conference Call Information
As previously announced, ModusLink Global Solutions, Inc. will hold a
conference call to discuss its 2009 fourth quarter and fiscal year
financial results at 5:00 p.m. ET on September 29, 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 potential for improved
financial performance as unit volumes improve, and the current
expectations of higher revenue for the first quarter of fiscal 2010
compared to the fourth quarter of fiscal 2009 and positive cash flow
from operations for the first quarter of fiscal 2010. 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 Statements of Operations
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Twelve months ended
|
|
|
|
July 31,
|
|
July 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Change
|
|
|
2009
|
|
|
|
2008
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
225,211
|
|
|
$
|
276,292
|
|
|
-18.5
|
%
|
|
$
|
1,008,554
|
|
|
$
|
1,068,207
|
|
|
-5.6
|
%
|
|
Cost of revenue
|
|
|
195,502
|
|
|
|
247,572
|
|
|
-21.0
|
%
|
|
|
886,119
|
|
|
|
930,629
|
|
|
-4.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
29,709
|
|
|
|
28,720
|
|
|
3.4
|
%
|
|
|
122,435
|
|
|
|
137,578
|
|
|
-11.0
|
%
|
|
|
|
|
13.2
|
%
|
|
|
10.4
|
%
|
|
2.8
|
%
|
|
|
12.1
|
%
|
|
|
12.9
|
%
|
|
-0.8
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
21,367
|
|
|
|
28,597
|
|
|
-25.3
|
%
|
|
|
100,409
|
|
|
|
113,969
|
|
|
-11.9
|
%
|
|
Amortization of intangibles
|
|
|
1,372
|
|
|
|
1,379
|
|
|
-0.5
|
%
|
|
|
5,485
|
|
|
|
3,773
|
|
|
45.4
|
%
|
|
Impairment of goodwill
|
|
|
-
|
|
|
|
14,000
|
|
|
-100.0
|
%
|
|
|
164,682
|
|
|
|
14,000
|
|
|
1076.3
|
%
|
|
Restructuring, net
|
|
|
6,068
|
|
|
|
2,123
|
|
|
185.8
|
%
|
|
|
19,552
|
|
|
|
5,465
|
|
|
257.8
|
%
|
|
Total operating expenses
|
|
|
28,807
|
|
|
|
46,099
|
|
|
-37.5
|
%
|
|
|
290,128
|
|
|
|
137,207
|
|
|
111.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
902
|
|
|
|
(17,379
|
)
|
|
-105.2
|
%
|
|
|
(167,693
|
)
|
|
|
371
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
(4,878
|
)
|
|
|
(202
|
)
|
|
2314.9
|
%
|
|
|
(15,054
|
)
|
|
|
23,333
|
|
|
-164.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before taxes
|
|
|
(3,976
|
)
|
|
|
(17,581
|
)
|
|
-77.4
|
%
|
|
|
(182,747
|
)
|
|
|
23,704
|
|
|
-871.0
|
%
|
|
Income tax expense
|
|
|
154
|
|
|
|
3,033
|
|
|
-94.9
|
%
|
|
|
10,831
|
|
|
|
10,425
|
|
|
3.9
|
%
|
|
Income (loss) from continuing operations
|
|
|
(4,130
|
)
|
|
|
(20,614
|
)
|
|
-80.0
|
%
|
|
|
(193,578
|
)
|
|
|
13,279
|
|
|
-1557.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
36
|
|
|
|
(4,113
|
)
|
|
-100.9
|
%
|
|
|
126
|
|
|
|
(4,151
|
)
|
|
-103.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
(4,094
|
)
|
|
$
|
(24,727
|
)
|
|
-83.4
|
%
|
|
$
|
(193,452
|
)
|
|
$
|
9,128
|
|
|
-2219.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
(0.09
|
)
|
|
$
|
(0.44
|
)
|
|
-79.5
|
%
|
|
$
|
(4.26
|
)
|
|
$
|
0.28
|
|
|
-1621.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
$
|
-
|
|
|
$
|
(0.09
|
)
|
|
-100.0
|
%
|
|
$
|
-
|
|
|
$
|
(0.09
|
)
|
|
-100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.53
|
)
|
|
-83.0
|
%
|
|
$
|
(4.26
|
)
|
|
$
|
0.19
|
|
|
-2342.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings (loss) per share
|
|
|
45,167
|
|
|
|
46,994
|
|
|
-3.9
|
%
|
|
|
45,372
|
|
|
|
47,747
|
|
|
-5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings (loss) per share
|
|
|
45,167
|
|
|
|
46,994
|
|
|
-3.9
|
%
|
|
|
45,372
|
|
|
|
47,901
|
|
|
-5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 31,
|
|
April 30,
|
|
July 31,
|
|
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
168,767
|
|
$
|
167,503
|
|
$
|
160,585
|
|
Available-for-sale securities
|
|
|
440
|
|
|
338
|
|
|
1,517
|
|
Short-term investments
|
|
|
10,000
|
|
|
-
|
|
|
-
|
|
Trade accounts receivable, net
|
|
|
171,090
|
|
|
165,833
|
|
|
213,096
|
|
Inventories, net
|
|
|
63,023
|
|
|
68,479
|
|
|
85,897
|
|
Prepaid and other current assets
|
|
|
12,773
|
|
|
8,336
|
|
|
12,820
|
|
Total current assets
|
|
|
426,093
|
|
|
410,489
|
|
|
473,915
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
61,178
|
|
|
63,700
|
|
|
74,889
|
|
Investments in affiliates
|
|
|
12,369
|
|
|
14,570
|
|
|
34,558
|
|
Goodwill
|
|
|
25,708
|
|
|
25,708
|
|
|
190,012
|
|
Intangible assets, net
|
|
|
23,120
|
|
|
24,492
|
|
|
29,292
|
|
Other assets
|
|
|
7,149
|
|
|
6,757
|
|
|
7,894
|
|
|
|
$
|
555,617
|
|
$
|
545,716
|
|
$
|
810,560
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
|
$
|
152
|
|
$
|
93
|
|
$
|
349
|
|
Accounts payable
|
|
|
122,125
|
|
|
106,563
|
|
|
168,190
|
|
Current portion of accrued restructuring
|
|
|
15,098
|
|
|
12,181
|
|
|
6,297
|
|
Accrued income taxes
|
|
|
1,803
|
|
|
1,448
|
|
|
1,027
|
|
Accrued expenses
|
|
|
42,277
|
|
|
45,183
|
|
|
52,817
|
|
Other current liabilities
|
|
|
5,793
|
|
|
6,436
|
|
|
3,653
|
|
Current liabilities of discontinued operations
|
|
|
1,866
|
|
|
1,927
|
|
|
2,840
|
|
Total current liabilities
|
|
|
189,114
|
|
|
173,831
|
|
|
235,173
|
|
|
|
|
|
|
|
|
|
Long-term portion of accrued restructuring
|
|
|
2,014
|
|
|
2,227
|
|
|
3,871
|
|
Long-term portion of capital lease obligations
|
|
|
194
|
|
|
34
|
|
|
55
|
|
Other long-term liabilities
|
|
|
16,440
|
|
|
18,677
|
|
|
21,648
|
|
Non-current liabilities of discontinued operations
|
|
|
2,411
|
|
|
2,808
|
|
|
3,839
|
|
|
|
|
21,059
|
|
|
23,746
|
|
|
29,413
|
|
Stockholders' equity
|
|
|
345,444
|
|
|
348,139
|
|
|
545,974
|
|
|
|
$
|
555,617
|
|
$
|
545,716
|
|
$
|
810,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
|
Condensed Consolidated Statements of Operations Information
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Twelve months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 31,
|
|
July 31,
|
|
July 31,
|
|
July 31,
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
82,729
|
|
|
|
93,108
|
|
|
|
344,219
|
|
|
|
344,593
|
|
|
|
|
Asia
|
|
|
69,902
|
|
|
|
74,820
|
|
|
|
304,504
|
|
|
|
316,115
|
|
|
|
|
Europe
|
|
|
70,005
|
|
|
|
105,572
|
|
|
|
345,688
|
|
|
|
402,651
|
|
|
|
|
All other
|
|
|
2,575
|
|
|
|
2,792
|
|
|
|
14,143
|
|
|
|
4,848
|
|
|
|
|
|
|
$
|
225,211
|
|
|
$
|
276,292
|
|
|
$
|
1,008,554
|
|
|
$
|
1,068,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
(6,672
|
)
|
|
|
(5,615
|
)
|
|
|
(96,514
|
)
|
|
|
(817
|
)
|
|
|
|
Asia
|
|
|
12,341
|
|
|
|
8,704
|
|
|
|
(32,018
|
)
|
|
|
41,068
|
|
|
|
|
Europe
|
|
|
(1,670
|
)
|
|
|
(16,803
|
)
|
|
|
(26,077
|
)
|
|
|
(22,300
|
)
|
|
|
|
All other
|
|
|
(513
|
)
|
|
|
43
|
|
|
|
1,015
|
|
|
|
21
|
|
|
|
|
|
|
|
3,486
|
|
|
|
(13,671
|
)
|
|
|
(153,594
|
)
|
|
|
17,972
|
|
|
|
|
Corporate-level activity
|
|
|
(2,584
|
)
|
|
|
(3,708
|
)
|
|
|
(14,099
|
)
|
|
|
(17,601
|
)
|
|
|
|
|
|
$
|
902
|
|
|
$
|
(17,379
|
)
|
|
$
|
(167,693
|
)
|
|
$
|
371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
1,844
|
|
|
|
(1,088
|
)
|
|
|
(3,031
|
)
|
|
|
12,186
|
|
|
|
|
Asia
|
|
|
14,205
|
|
|
|
11,043
|
|
|
|
51,847
|
|
|
|
49,307
|
|
|
|
|
Europe
|
|
|
1,005
|
|
|
|
(1,046
|
)
|
|
|
6,548
|
|
|
|
(1,394
|
)
|
|
|
|
All other
|
|
|
201
|
|
|
|
289
|
|
|
|
2,636
|
|
|
|
419
|
|
|
|
|
|
|
|
17,255
|
|
|
|
9,198
|
|
|
|
58,000
|
|
|
|
60,518
|
|
|
|
|
Corporate-level activity
|
|
|
(1,908
|
)
|
|
|
(2,937
|
)
|
|
|
(10,858
|
)
|
|
|
(14,302
|
)
|
|
|
|
|
|
$
|
15,347
|
|
|
$
|
6,261
|
|
|
$
|
47,142
|
|
|
$
|
46,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Non-GAAP operating
income represents total operating income, excluding net charges
related to depreciation, amortization of intangible assets,
stock-based compensation and restructuring.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE RECONCILING NON-GAAP OPERATING INCOME TO GAAP OPERATING INCOME
(LOSS) AND NET INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP Operating income
|
|
$
|
15,347
|
|
|
$
|
6,261
|
|
|
$
|
47,142
|
|
|
$
|
46,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
(5,873
|
)
|
|
|
(4,906
|
)
|
|
|
(20,012
|
)
|
|
|
(17,008
|
)
|
|
|
|
Amortization of intangible assets
|
|
|
(1,372
|
)
|
|
|
(1,379
|
)
|
|
|
(5,485
|
)
|
|
|
(3,773
|
)
|
|
|
|
Impairment of goodwill
|
|
|
-
|
|
|
|
(14,000
|
)
|
|
|
(164,682
|
)
|
|
|
(14,000
|
)
|
|
|
|
Stock-based compensation
|
|
|
(1,132
|
)
|
|
|
(1,232
|
)
|
|
|
(5,104
|
)
|
|
|
(5,599
|
)
|
|
|
|
Restructuring, net
|
|
|
(6,068
|
)
|
|
|
(2,123
|
)
|
|
|
(19,552
|
)
|
|
|
(5,465
|
)
|
|
|
|
GAAP Operating income (loss)
|
|
$
|
902
|
|
|
$
|
(17,379
|
)
|
|
$
|
(167,693
|
)
|
|
$
|
371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
(4,878
|
)
|
|
|
(202
|
)
|
|
|
(15,054
|
)
|
|
|
23,333
|
|
|
|
|
Income tax expense
|
|
|
154
|
|
|
|
3,033
|
|
|
|
10,831
|
|
|
|
10,425
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
36
|
|
|
|
(4,113
|
)
|
|
|
126
|
|
|
|
(4,151
|
)
|
|
|
|
Net income (loss)
|
|
$
|
(4,094
|
)
|
|
$
|
(24,727
|
)
|
|
$
|
(193,452
|
)
|
|
$
|
9,128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The calculations of free cash flow from operations for the three
and twelve month periods ending July 31, 2009 and July 31, 2008 are
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Twelve months ended
|
|
|
|
|
|
July 31,
|
|
July 31,
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
Net cash provided by operating activities of continuing operations
|
|
$
|
15,144
|
|
|
$
|
(15,610
|
)
|
|
$
|
36,069
|
|
|
$
|
(5,792
|
)
|
|
Purchases of property and equipment
|
|
|
(2,388
|
)
|
|
|
(6,782
|
)
|
|
|
(11,060
|
)
|
|
|
(26,057
|
)
|
|
Free cash flow from operations
|
|
$
|
12,756
|
|
|
$
|
(22,392
|
)
|
|
$
|
25,009
|
|
|
$
|
(31,849
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE: ModusLink Global Solutions
ModusLink Global Solutions 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
|
|