ITASCA, Ill.--(BUSINESS WIRE)--Oct. 27, 2014--
Knowles Corporation (NYSE: KN), a market leader and global supplier of
advanced micro-acoustic solutions and specialty components, today
announced results for the third quarter ended September 30, 2014 and
provided projections for the fourth quarter of 2014.
“Our third quarter was in line with the preliminary results we issued
earlier this month,” said Jeffrey Niew, President and CEO of Knowles.
“While the impact of the microphone situation we experienced during the
quarter presents a challenge, we continue to be encouraged by the
broader trends we are experiencing in our Mobile Consumer Electronics
and Specialty Components segments. Mobile consumer revenue was up 9.5
percent sequentially driven primarily by growth in China and improving
trends at a Korean OEM. We also saw record quarterly revenue in our
hearing health business within Specialty Components on broad-based
strength at hearing aid OEMs.”
“In addition, our restructuring efforts remain on track and we expect
significant margin improvement in Q4 and in 2015 driven by the closure
of our Vienna production facility, the ramp up of our Cebu plant, and
the continued consolidation of our capacitor facilities.”
Financial Highlights
The following highlights the Company’s financial performance on both a
GAAP and supplemental non-GAAP basis. The Company provides supplemental
information regarding its gross profit, operating expenses, earnings
before interest and income taxes, adjusted earnings before interest and
income taxes, net earnings and diluted earnings per share on a non-GAAP
basis that excludes stock compensation as well as certain intangibles
amortization expense, restructuring and production transfer costs, and
other charges which management considers to be outside our core
operating results. Non-GAAP results are not presented in accordance with
GAAP and may not be comparable to similarly titled non-GAAP information
provided by other companies. Non-GAAP information should be considered a
supplement to, and not a substitute for, financial statements prepared
in accordance with GAAP. A reconciliation of GAAP to non-GAAP results is
attached to this press release.
-
Revenue for the third quarter of 2014 was $300.8 million compared with
$311.6 million reported in the same period one year ago.
-
Gross profit for the third quarter of 2014 was $52.2 million compared
with gross profit of $118.0 million reported in the same period one
year ago. Non-GAAP gross profit for the third quarter of 2014 was
$94.4 million compared with non-GAAP gross profit of $122.0 million
reported in the same period one year ago.
-
Loss before interest and income taxes for the third quarter of 2014
was $(14.1) million compared with earnings before interest and income
taxes of $50.5 million in the year ago period. Current period results
include $15.0 million from the resolution of customer claims for
products no longer produced, $13.9 million of fixed asset and related
inventory charges, $10.6 million from amortization of intangibles,
$8.4 million in production transfer costs, $5.8 million in
restructuring charges, and $2.6 million in stock-based compensation.
-
Adjusted earnings before interest and income taxes for the third
quarter of 2014 were $42.2 million compared with $67.5 million
reported in the same period one year ago.
-
Benefit from income taxes for the third quarter of 2014 was $1.5
million compared with a benefit from income taxes of $6.0 million
reported in the same period one year ago. Benefit from income taxes
for the third quarter of 2014 included discrete tax expense of $1.8
million, primarily related to certain 2013 foreign withholding taxes.
-
Net loss for the third quarter of 2014 was $(14.6) million compared
with net earnings of $44.3 million reported in the same period one
year ago. Non-GAAP net earnings for the third quarter of 2014 was
$32.7 million compared with $50.9 million reported in the same period
one year ago.
-
Loss per diluted share for the third quarter of 2014 was $(0.17)
compared with EPS of $0.52 per diluted share in the same period one
year ago.
-
Non-GAAP EPS for the third quarter of 2014 was $0.38 per diluted
share, which includes a $0.02 per share expense from certain discrete
tax effects, compared with $0.60 in the same period one year ago.
Fourth Quarter 2014 Outlook
The forward looking guidance for the quarter ending December 31, 2014,
which has been compiled below, is based on our assumptions, and expected
business trends and conditions:
-
Revenue: $280 million to $300 million
-
Non-GAAP Gross Margin: 32 percent to 34 percent
-
Adjusted EBIT Margin: 12 percent to 14 percent
-
Non-GAAP EPS: $0.30 to $0.38
Q4 2014 GAAP results are expected to include approximately $3 million in
stock based compensation, $10 million in amortization of intangibles, $5
million to $9 million in production transfer related costs, $2 million
to $3 million in restructuring costs, and related tax effects on these
items.
Webcast and Conference Call Information
Investors can listen to a live or replay webcast of the Company’s
quarterly financial conference call at http://investor.knowles.com.
The live webcast will begin today at 3:30 p.m. Central time. The webcast
replay will be available after 7:00 p.m. Central time.
Investors can also listen to the live call at 3:30 p.m. Central time
today by calling (877) 359-9508 (United States) or (224) 357-2393
(International). The conference call replay will be available after 7:00
p.m. Central time on October 27, 2014 through 11:59 p.m. Central time on
November 3, 2014 at (855) 859-2056 (United States) or (404) 537-3406
(International). The access code is 21921679.
About Knowles:
Knowles Corporation (NYSE: KN) is a market leader and global supplier of
advanced micro-acoustic solutions and specialty components serving the
mobile communications, consumer electronics, medical technology,
military, aerospace and industrial markets. Knowles has a leading
position in micro-electro-mechanical systems microphones, speakers and
receivers which are used in smartphones, tablets and mobile handsets.
Knowles is also a leading manufacturer of transducers used in hearing
aids and other medical devices and has a strong position in oscillators
(timing devices) and capacitor components which enable various types of
communication. Knowles’ focus on the customer, combined with unique
technology, rigorous testing and global scale, helps to deliver
innovative solutions and consistently dependable and precise products.
Founded in 1946 and headquartered in Itasca, Illinois, Knowles has more
than 11,000 employees in 36 locations around the world. For more
information, visit www.knowles.com.
Forward Looking Statements
This news release contains forward-looking statements within the meaning
of the safe harbor provisions of the United States Private Securities
Litigation Reform Act of 1995. The words “believe,” “project,” “expect,”
and similar expressions, among others, generally identify
forward-looking statements. The statements in this news release are
based on current plans, expectations, forecasts and assumptions
involving risks and uncertainties that could cause actual outcomes or
results to differ materially from those outcomes or results that are
projected, anticipated or implied in these statements. These risks and
uncertainties include, but are not limited to: the pace and success of
achieving the cost savings from our announced restructurings;
fluctuations in our stock's market price; fluctuations in operating
results and cash flows; our ability to prevent or identify quality
issues in our products or to promptly remedy any such issues that are
identified; the timing related to the resumption of our production and
shipments of the new microphone products referenced in this release;
unexpected technological obsolescence and the emergence of new
technologies; changes in macroeconomic conditions, both in the U.S. and
internationally; our financial performance during and after the current
economic conditions; foreign currency exchange rate fluctuations; our
ability to maintain and improve costs, quality and delivery for our
customers; our ability to qualify our products and facilities with
customers; risks and costs inherent in litigation; our ability to
obtain, protect, defend or monetize our intellectual property rights;
whether our announced restructurings will adversely affect our cost
structure; increases in the costs of critical raw materials and
components; availability of raw materials and components; competition;
anticipated growth for us and adoption of our technologies and solutions
that may not occur; managing rapid growth; managing rapid declines in
customer demand for certain of our products or solutions and other
related customer challenges that may occur; our ability to successfully
consummate acquisitions and divestitures; our obligations and risks
under various transaction agreements that were executed as part of our
spin-off from our former parent company, Dover Corporation; managing the
integration of our businesses which were included in our recent spin-off
from Dover Corporation; managing new product ramps and introductions for
our customers; risks associated with international sales and operations;
retaining key personnel; our dependence on a limited number of large
customers; business and competitive factors generally affecting the
advanced micro-acoustic solutions and specialty components industry, our
customers and our business; other factors that we may not have currently
identified or quantified; and other risks, relevant factors and
uncertainties identified in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2013, subsequent Reports on Forms 10-Q
and 8-K and our other filings we make with the SEC. Knowles disclaims
any intention or obligation to update or revise any forward-looking
statements, whether as a result of new information, future events or
otherwise, except as required by law.
Supplemental Information
The financial results disclosed in this release include certain measures
calculated and presented in accordance with GAAP. In addition to the
GAAP results included in this press release, Knowles has presented
supplemental, non-GAAP gross profit, operating expenses, earnings before
interest and income taxes, adjusted earnings before interest and income
taxes, net earnings, diluted earnings per share to facilitate evaluation
of Knowles’ operating performance. These non-GAAP financial measures
exclude certain amounts that are included in the most directly
comparable GAAP measure. In addition, these non-GAAP financial measures
do not have standard meanings and may vary from similarly titled
non-GAAP financial measures used by other companies. Knowles uses
non-GAAP measures as supplements to its GAAP results of operations in
evaluating certain aspects of its business, and its Board of Directors
and executive management team focus on non-GAAP items as key measures of
Knowles’ performance for business planning purposes. These measures
assist Knowles in comparing its performance between various reporting
periods on a consistent basis, as these measures remove from operating
results the impact of items that, in Knowles’ opinion, do not reflect
its core operating performance. Knowles believes that its presentation
of these non-GAAP financial measures is useful because it provides
investors and securities analysts with the same information that Knowles
uses internally for purposes of assessing its core operating
performance. For a reconciliation of these non-GAAP financial measures
to the most directly comparable GAAP financial measures, see the
reconciliation table accompanying this release.
|
|
|
INVESTOR SUPPLEMENT - THIRD QUARTER 2014
|
|
|
|
|
|
|
|
|
|
KNOWLES CORPORATION
|
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
|
(in millions except share and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
September 30,
2014
|
|
June 30,
2014
|
|
September 30,
2013
|
|
Revenues
|
|
$
|
300.8
|
|
|
$
|
281.0
|
|
|
$
|
311.6
|
|
|
Cost of goods and services
|
|
|
243.9
|
|
|
|
230.8
|
|
|
|
192.6
|
|
|
Restructuring charges
|
|
|
4.7
|
|
|
|
16.4
|
|
|
|
1.0
|
|
|
Gross profit
|
|
|
52.2
|
|
|
|
33.8
|
|
|
|
118.0
|
|
|
Research and development expenses
|
|
|
21.0
|
|
|
|
21.7
|
|
|
|
19.8
|
|
|
Selling and administrative expenses
|
|
|
46.5
|
|
|
|
52.0
|
|
|
|
45.3
|
|
|
Restructuring charges
|
|
|
1.1
|
|
|
|
4.3
|
|
|
|
1.0
|
|
|
Operating expenses
|
|
|
68.6
|
|
|
|
78.0
|
|
|
|
66.1
|
|
|
Operating (loss) earnings
|
|
|
(16.4
|
)
|
|
|
(44.2
|
)
|
|
|
51.9
|
|
|
Interest expense, net
|
|
|
2.0
|
|
|
|
1.8
|
|
|
|
12.2
|
|
|
Other (income) expense, net
|
|
|
(2.3
|
)
|
|
|
(0.2
|
)
|
|
|
1.4
|
|
|
(Loss) earnings before income taxes
|
|
|
(16.1
|
)
|
|
|
(45.8
|
)
|
|
|
38.3
|
|
|
(Benefit from) provision for income taxes
|
|
|
(1.5
|
)
|
|
|
33.1
|
|
|
|
(6.0
|
)
|
|
Net (loss) earnings
|
|
$
|
(14.6
|
)
|
|
$
|
(78.9
|
)
|
|
$
|
44.3
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per share (1)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.93
|
)
|
|
$
|
0.52
|
|
|
Diluted (loss) earnings per share (1)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.93
|
)
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
Basic (1)
|
|
|
85,047,991
|
|
|
|
85,042,334
|
|
|
|
85,019,159
|
|
|
Diluted (1)
|
|
|
85,047,991
|
|
|
|
85,042,334
|
|
|
|
85,019,159
|
|
(1) On February 28, 2014, Dover shareholders of record as of
the close of business on February 19, 2014 received one share of Knowles
common stock for every two shares of Dover's common stock held as of the
record date. The computation of basic and diluted earnings per common
share for all periods through December 31, 2013 is calculated using the
shares distributed on February 28, 2014.
|
|
|
|
|
|
|
KNOWLES CORPORATION
|
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
|
(in millions except share and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 30,
2014
|
|
September 30,
2013
|
|
Revenues
|
|
$
|
855.3
|
|
|
$
|
884.5
|
|
|
Cost of goods sold
|
|
|
665.2
|
|
|
|
563.9
|
|
|
Restructuring charges
|
|
|
21.1
|
|
|
|
6.8
|
|
|
Gross profit
|
|
|
169.0
|
|
|
|
313.8
|
|
|
Research and development expenses
|
|
|
62.0
|
|
|
|
62.0
|
|
|
Selling and administrative expenses
|
|
|
150.8
|
|
|
|
141.2
|
|
|
Restructuring charges
|
|
|
5.6
|
|
|
|
8.0
|
|
|
Operating expenses
|
|
|
218.4
|
|
|
|
211.2
|
|
|
Operating (loss) earnings
|
|
|
(49.4
|
)
|
|
|
102.6
|
|
|
Interest expense, net
|
|
|
4.5
|
|
|
|
36.2
|
|
|
Other (income) expense, net
|
|
|
(2.1
|
)
|
|
|
0.2
|
|
|
(Loss) earnings before income taxes
|
|
|
(51.8
|
)
|
|
|
66.2
|
|
|
Provision for (benefit from) income taxes
|
|
|
34.1
|
|
|
|
(6.6
|
)
|
|
Net (loss) earnings
|
|
$
|
(85.9
|
)
|
|
$
|
72.8
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per share (1)
|
|
$
|
(1.01
|
)
|
|
$
|
0.86
|
|
|
Diluted (loss) earnings per share (1)
|
|
$
|
(1.01
|
)
|
|
$
|
0.86
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
Basic (1)
|
|
|
85,038,151
|
|
|
|
85,019,159
|
|
|
Diluted (1)
|
|
|
85,038,151
|
|
|
|
85,019,159
|
|
(1) On February 28, 2014, Dover shareholders of record as of
the close of business on February 19, 2014 received one share of Knowles
common stock for every two shares of Dover's common stock held as of the
record date. The computation of basic and diluted earnings per common
share for all periods through December 31, 2013 is calculated using the
shares distributed on February 28, 2014.
|
|
|
KNOWLES CORPORATION
|
|
RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL
MEASURES (1)
|
|
(in millions, except for share and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
2014
|
|
June 30,
2014
|
|
September 30,
2013
|
|
September 30,
2014
|
|
September 30,
2013
|
|
Gross Profit
|
|
$
|
52.2
|
|
|
$
|
33.8
|
|
|
$
|
118.0
|
|
|
$
|
169.0
|
|
|
$
|
313.8
|
|
|
Stock-Based Compensation Expense
|
|
|
0.2
|
|
|
|
0.3
|
|
|
|
-
|
|
|
|
0.5
|
|
|
|
-
|
|
|
Fixed Asset and Related Inventory Charges
|
|
|
13.9
|
|
|
|
25.8
|
|
|
|
0.3
|
|
|
|
40.5
|
|
|
|
0.8
|
|
|
Restructuring Charges
|
|
|
4.7
|
|
|
|
16.4
|
|
|
|
1.0
|
|
|
|
21.1
|
|
|
|
6.8
|
|
|
Production Transfer Costs (2)
|
|
|
8.4
|
|
|
|
5.8
|
|
|
|
2.7
|
|
|
|
19.3
|
|
|
|
5.1
|
|
|
Other (3)
|
|
|
15.0
|
|
|
|
-
|
|
|
|
-
|
|
|
|
15.0
|
|
|
|
(1.4
|
)
|
|
Non-GAAP Gross Profit
|
|
$
|
94.4
|
|
|
$
|
82.1
|
|
|
$
|
122.0
|
|
|
$
|
265.4
|
|
|
$
|
325.1
|
|
|
Non-GAAP Gross Profit as % of Revenues
|
|
|
31.4
|
%
|
|
|
29.2
|
%
|
|
|
39.2
|
%
|
|
|
31.0
|
%
|
|
|
36.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and Development Expenses
|
|
$
|
21.0
|
|
|
$
|
21.7
|
|
|
$
|
19.8
|
|
|
$
|
62.0
|
|
|
$
|
62.0
|
|
|
Stock-Based Compensation Expense
|
|
|
(0.2
|
)
|
|
|
(0.2
|
)
|
|
|
-
|
|
|
|
(0.4
|
)
|
|
|
-
|
|
|
Non-GAAP Research and Development Expenses
|
|
$
|
20.8
|
|
|
$
|
21.5
|
|
|
$
|
19.8
|
|
|
$
|
61.6
|
|
|
$
|
62.0
|
|
|
Non-GAAP Research and Development Expenses as % of Revenues
|
|
|
6.9
|
%
|
|
|
7.7
|
%
|
|
|
6.4
|
%
|
|
|
7.2
|
%
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and Administrative Expenses
|
|
$
|
46.5
|
|
|
$
|
52.0
|
|
|
$
|
45.3
|
|
|
$
|
150.8
|
|
|
$
|
141.2
|
|
|
Stock-Based Compensation Expense
|
|
|
(2.2
|
)
|
|
|
(1.9
|
)
|
|
|
(0.5
|
)
|
|
|
(5.6
|
)
|
|
|
(1.7
|
)
|
|
Intangibles Amortization Expense
|
|
|
(10.6
|
)
|
|
|
(10.8
|
)
|
|
|
(11.5
|
)
|
|
|
(32.2
|
)
|
|
|
(35.5
|
)
|
|
Production Transfer Costs (2)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.7
|
)
|
|
|
(0.1
|
)
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2.3
|
)
|
|
|
-
|
|
|
Non-GAAP Selling and Administrative Expenses
|
|
$
|
33.7
|
|
|
$
|
39.3
|
|
|
$
|
33.3
|
|
|
$
|
110.0
|
|
|
$
|
103.9
|
|
|
Non-GAAP Selling and Administrative Expenses as % of Revenues
|
|
|
11.2
|
%
|
|
|
14.0
|
%
|
|
|
10.7
|
%
|
|
|
12.9
|
%
|
|
|
11.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
$
|
68.6
|
|
|
$
|
78.0
|
|
|
$
|
66.1
|
|
|
$
|
218.4
|
|
|
$
|
211.2
|
|
|
Stock-Based Compensation Expense
|
|
|
(2.4
|
)
|
|
|
(2.1
|
)
|
|
|
(0.5
|
)
|
|
|
(6.0
|
)
|
|
|
(1.7
|
)
|
|
Intangibles Amortization Expense
|
|
|
(10.6
|
)
|
|
|
(10.8
|
)
|
|
|
(11.5
|
)
|
|
|
(32.2
|
)
|
|
|
(35.5
|
)
|
|
Restructuring Charges
|
|
|
(1.1
|
)
|
|
|
(4.3
|
)
|
|
|
(1.0
|
)
|
|
|
(5.6
|
)
|
|
|
(8.0
|
)
|
|
Production Transfers Costs (2)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.7
|
)
|
|
|
(0.1
|
)
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2.3
|
)
|
|
|
-
|
|
|
Non-GAAP Operating Expenses
|
|
$
|
54.5
|
|
|
$
|
60.8
|
|
|
$
|
53.1
|
|
|
$
|
171.6
|
|
|
$
|
165.9
|
|
|
Non-GAAP Operating Expenses as % of Revenues
|
|
|
18.1
|
%
|
|
|
21.6
|
%
|
|
|
17.0
|
%
|
|
|
20.1
|
%
|
|
|
18.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Earnings
|
|
$
|
(14.6
|
)
|
|
$
|
(78.9
|
)
|
|
$
|
44.3
|
|
|
$
|
(85.9
|
)
|
|
$
|
72.8
|
|
|
Interest Expense, net
|
|
|
2.0
|
|
|
|
1.8
|
|
|
|
12.2
|
|
|
|
4.5
|
|
|
|
36.2
|
|
|
(Benefit from) Provision for Income Taxes
|
|
|
(1.5
|
)
|
|
|
33.1
|
|
|
|
(6.0
|
)
|
|
|
34.1
|
|
|
|
(6.6
|
)
|
|
(Loss) Earnings Before Interest and Income Taxes (3)
|
|
|
(14.1
|
)
|
|
|
(44.0
|
)
|
|
|
50.5
|
|
|
|
(47.3
|
)
|
|
|
102.4
|
|
|
Stock-Based Compensation Expense
|
|
|
2.6
|
|
|
|
2.4
|
|
|
|
0.5
|
|
|
|
6.5
|
|
|
|
1.7
|
|
|
Intangibles Amortization Expense
|
|
|
10.6
|
|
|
|
10.8
|
|
|
|
11.5
|
|
|
|
32.2
|
|
|
|
35.5
|
|
|
Fixed Asset and Related Inventory Charges
|
|
|
13.9
|
|
|
|
25.8
|
|
|
|
0.3
|
|
|
|
40.5
|
|
|
|
0.8
|
|
|
Restructuring Charges
|
|
|
5.8
|
|
|
|
20.7
|
|
|
|
2.0
|
|
|
|
26.7
|
|
|
|
14.8
|
|
|
Production Transfer Costs (2)
|
|
|
8.4
|
|
|
|
5.8
|
|
|
|
2.7
|
|
|
|
20.0
|
|
|
|
5.2
|
|
|
Other (3)
|
|
|
15.0
|
|
|
|
-
|
|
|
|
-
|
|
|
|
17.3
|
|
|
|
(1.4
|
)
|
|
Adjusted Earnings Before Interest and Income Taxes
|
|
$
|
42.2
|
|
|
$
|
21.5
|
|
|
$
|
67.5
|
|
|
$
|
95.9
|
|
|
$
|
159.0
|
|
|
Adjusted Earnings Before Interest and Income Taxes as % of
Revenues
|
|
|
14.0
|
%
|
|
|
7.7
|
%
|
|
|
21.7
|
%
|
|
|
11.2
|
%
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Earnings
|
|
$
|
(14.6
|
)
|
|
$
|
(78.9
|
)
|
|
$
|
44.3
|
|
|
$
|
(85.9
|
)
|
|
$
|
72.8
|
|
|
Non-GAAP Net Earnings Reconciling Adjustments
|
|
|
56.3
|
|
|
|
65.5
|
|
|
|
17.0
|
|
|
|
143.2
|
|
|
|
56.6
|
|
|
Income Tax Effects of Non-GAAP Reconciling Adjustments
|
|
|
(9.0
|
)
|
|
|
35.6
|
|
|
|
(10.4
|
)
|
|
|
25.2
|
|
|
|
(16.5
|
)
|
|
Non-GAAP Net Earnings
|
|
$
|
32.7
|
|
|
$
|
22.2
|
|
|
$
|
50.9
|
|
|
$
|
82.5
|
|
|
$
|
112.9
|
|
|
Non-GAAP Net Earnings as % of Revenues
|
|
|
10.9
|
%
|
|
|
7.9
|
%
|
|
|
16.3
|
%
|
|
|
9.6
|
%
|
|
|
12.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Benefit from) Provision for Income Taxes
|
|
$
|
(1.5
|
)
|
|
$
|
33.1
|
|
|
$
|
(6.0
|
)
|
|
$
|
34.1
|
|
|
$
|
(6.6
|
)
|
|
Income Tax Effects of Non-GAAP Reconciling Adjustments
|
|
|
(9.0
|
)
|
|
|
35.6
|
|
|
|
(10.4
|
)
|
|
|
25.2
|
|
|
|
(16.5
|
)
|
|
Non-GAAP Provision for (Benefit from) Income Taxes
|
|
$
|
7.5
|
|
|
$
|
(2.5
|
)
|
|
$
|
4.4
|
|
|
$
|
8.9
|
|
|
$
|
9.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Diluted Earnings per Share (4)
|
|
$
|
0.38
|
|
|
$
|
0.26
|
|
|
$
|
0.60
|
|
|
$
|
0.96
|
|
|
$
|
1.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Average Shares Outstanding (4)
|
|
|
85,047,991
|
|
|
|
85,042,334
|
|
|
|
85,019,159
|
|
|
|
85,038,151
|
|
|
|
85,019,159
|
|
|
Non-GAAP Adjustment (5)
|
|
|
777,283
|
|
|
|
755,153
|
|
|
|
-
|
|
|
|
588,269
|
|
|
|
-
|
|
|
Non-GAAP Diluted Average Shares Outstanding (4) (5)
|
|
|
85,825,274
|
|
|
|
85,797,487
|
|
|
|
85,019,159
|
|
|
|
85,626,420
|
|
|
|
85,019,159
|
|
Notes:
(1) In addition to the GAAP financial measures included
herein, Knowles has presented certain non-GAAP financial measures.
Knowles uses non-GAAP measures as supplements to its GAAP results of
operations in evaluating certain aspects of its business, and its Board
of Directors and executive management team focus on non-GAAP items as
key measures of Knowles' performance for business planning purposes.
These measures assist Knowles in comparing its performance between
various reporting periods on a consistent basis, as these measures
remove from operating results the impact of items that, in Knowles'
opinion, do not reflect its core operating performance. Knowles believes
that its presentation of non-GAAP financial measures is useful because
it provides investors and securities analysts with the same information
that Knowles uses internally for purposes of assessing its core
operating performance.
(2) Production Transfer Costs represent one-time and
duplicate costs incurred to migrate manufacturing to new or existing
facilities in Asia. These amounts are included in the corresponding
Gross Profit, Research and Development Expenses, Selling and
Administrative Expenses, Operating Expenses and Earnings Before Interest
and Income Taxes for each period presented.
(3) In the third quarter of 2014, Other represents a charge
related to the resolution of customer claims for products no longer
produced.
(4) On February 28, 2014, Dover shareholders of record as of
the close of business on February 19, 2014 received one share of Knowles
common stock for every two shares of Dover's common stock held as of the
record date. The computation diluted earnings per common share for all
periods through December 31, 2013 is calculated using the shares
distributed on February 28, 2014.
(5) The number of shares used in the diluted per share
calculations on a non-GAAP basis excludes the impact of stock-based
compensation expense expected to be incurred in future periods and not
yet recognized in the financial statements, which would otherwise be
assumed to be used to repurchase shares under the GAAP treasury stock
method.
|
|
|
KNOWLES CORPORATION
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(in millions, except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
|
|
|
(unaudited)
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
34.3
|
|
|
$
|
105.6
|
|
Receivables, net of allowances of $0.8 and $1.7
|
|
|
216.9
|
|
|
|
224.6
|
|
Inventories, net
|
|
|
161.2
|
|
|
|
149.2
|
|
Prepaid and other current assets
|
|
|
16.1
|
|
|
|
11.8
|
|
Deferred tax assets
|
|
|
6.6
|
|
|
|
10.7
|
|
Total current assets
|
|
|
435.1
|
|
|
|
501.9
|
|
Property, plant and equipment, net
|
|
|
321.2
|
|
|
|
361.0
|
|
Goodwill
|
|
|
932.4
|
|
|
|
961.9
|
|
Intangible assets, net
|
|
|
286.8
|
|
|
|
318.3
|
|
Other assets and deferred charges
|
|
|
36.0
|
|
|
|
27.1
|
|
Total assets
|
|
$
|
2,011.5
|
|
|
$
|
2,170.2
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
11.3
|
|
|
$
|
-
|
|
Accounts payable
|
|
|
168.4
|
|
|
|
143.8
|
|
Accrued compensation and employee benefits
|
|
|
38.9
|
|
|
|
40.9
|
|
Other accrued expenses
|
|
|
36.4
|
|
|
|
25.2
|
|
Federal and other taxes on income
|
|
|
13.2
|
|
|
|
-
|
|
Total current liabilities
|
|
|
268.2
|
|
|
|
209.9
|
|
Long-term debt
|
|
|
388.8
|
|
|
|
-
|
|
Deferred income taxes
|
|
|
53.1
|
|
|
|
45.9
|
|
Other liabilities
|
|
|
30.2
|
|
|
|
27.1
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Net parent company investment in Knowles Corporation, prior to
separation
|
|
|
-
|
|
|
|
1,850.8
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Preferred stock - $0.01 par value; 10,000,000 shares authorized;
none issued
|
|
|
-
|
|
|
|
-
|
|
Common stock - $0.01 par value; 400,000,000 shares authorized;
85,040,539 shares issued at September 30, 2014
|
|
|
0.9
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
1,369.3
|
|
|
|
-
|
|
Accumulated deficit
|
|
|
(82.9
|
)
|
|
|
-
|
|
Accumulated other comprehensive (loss) earnings
|
|
|
(16.1
|
)
|
|
|
36.5
|
|
Total stockholders' equity
|
|
|
1,271.2
|
|
|
|
36.5
|
|
Total equity
|
|
|
1,271.2
|
|
|
|
1,887.3
|
|
Total liabilities and equity
|
|
$
|
2,011.5
|
|
|
$
|
2,170.2
|
|
|
|
|
|
|
|
|
|

Source: Knowles Corporation
Financial Contact:
Knowles Investor Relations
Mike Knapp
Phone:
(630) 238-5236
Email: mike.knapp@knowles.com
Media
Contact:
Knowles Communications
Melissa York
Phone:
(630) 238-5242
Email: melissa.york@knowles.com