Q3 Revenues up 21 Percent Y/Y Above High End of Guidance Range
Expect 11 Percent Revenue Growth in 2018
ITASCA, Ill.--(BUSINESS WIRE)--
Knowles Corporation (NYSE: KN), a market leader and global provider of
advanced micro-acoustic, audio processing, and precision device
solutions, today announced results for the third quarter ended September
30, 2018.
“We delivered Q3 revenues above the high end of our guidance range,”
said Jeffrey Niew, president and CEO of Knowles. “Sales in our Audio
segment were 19 percent higher than the year ago period driven by
Mobile, Ear and IoT markets. Revenue from Chinese customers more than
doubled year-over-year on strong MEMS microphone demand and higher than
expected sales of Intelligent Audio solutions. In the Precision Devices
segment, revenues increased more than 30 percent from the year ago
period and we achieved record sales for the third consecutive quarter
due to strong demand for capacitors across defense, industrial and
automotive end markets.”
“We expect to see full year 2018 revenue growth of 11 percent driven by
both segments. Our transition from an acoustic component supplier to an
audio solutions provider is well underway and we are at the very early
stages of penetrating a greater-than-$1 billion market opportunity in
audio processing. I continue to believe that our core capabilities in
acoustics, signal processing and algorithms are unique and we are
positioned for continued growth across all of our end markets in 2019,”
continued Niew.
Financial Highlights
The following table highlights the Company’s financial performance on
both a GAAP and supplemental non-GAAP basis for continuing operations*
(in millions, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3FY18
|
|
Q2FY18
|
|
Q3FY17
|
|
Sequential
|
|
Year Ago Period
|
|
|
|
|
|
|
|
|
|
Change
|
|
Change
|
|
Revenues
|
|
$236.2
|
|
$188.4
|
|
$196.0
|
|
25%
|
|
21%
|
|
Gross profit
(as a % of revenues)
|
|
$89.8
38.0% |
|
$73.2
38.9% |
|
$74.1
37.8% |
|
23%
|
|
21%
|
|
Non-GAAP gross profit
(as a % of revenues)
|
|
$90.7
38.4% |
|
$74.2
39.4% |
|
$76.3
38.9% |
|
22%
|
|
19%
|
|
Diluted (loss) earnings per share**
|
|
$(0.20)
|
|
$0.05
|
|
$0.12
|
|
NM***
|
|
NM***
|
|
Non-GAAP diluted earnings per share
|
|
$0.34
|
|
$0.18
|
|
$0.26
|
|
89%
|
|
31%
|
|
|
|
|
|
|
|
|
|
|
|
* Continuing operations excludes the results of our speaker and receiver
product line which was sold on July 7, 2016 and our timing device
business which was sold on November 28, 2017.
** Current period results include $6.5 million in stock-based
compensation, $1.7 million from amortization of intangibles, and $1.0
million in production transfer costs and restructuring charges.
*** Not meaningful
As a result of proposed regulations issued by the Internal Revenue
Service on August 1, 2018, the Company recorded charges of $3.1 million
in Q3 2018 related to the provisional impacts of the U.S. Tax Cuts and
Jobs Act of 2017 (“Tax Reform Act”) and charges of $36.0 million from
the resulting consequences that were accounted for as uncertain tax
positions. These provisional adjustments and uncertain tax positions,
which are excluded from the calculation of Non-GAAP diluted earnings per
share, are subject to further adjustment based on potential changes in
the interpretation of the Tax Reform Act and its supporting regulations,
subsequent guidance that may be issued, and the Company’s resulting tax
planning activities.
In addition to the GAAP results included in this press release, Knowles
has presented supplemental non-GAAP gross profit, earnings before
interest and income taxes, adjusted earnings before interest and income
taxes, non-GAAP diluted earnings per share, as well as other metrics on
a non-GAAP basis that exclude certain amounts that are included in the
most directly comparable GAAP measure to facilitate evaluation of
Knowles’ operating performance. Non-GAAP results are not presented in
accordance with GAAP. Non-GAAP information should be considered a
supplement to, and not a substitute for, financial statements prepared
in accordance with GAAP. In addition, the non-GAAP financial measures
included in this press release do not have standard meanings and may
vary from similarly titled non-GAAP financial measures used by other
companies. Knowles believes that non-GAAP measures are useful as
supplements to its GAAP results of operations to evaluate certain
aspects of its operations and financial performance, and its management
team primarily focuses on non-GAAP items in evaluating Knowles’
performance for business planning purposes. Knowles also believes that
these measures assist it with 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 including, for example,
stock-based compensation, certain intangibles amortization expense,
fixed asset impairment charges, restructuring, production transfer
costs, and other charges which management considers to be outside our
core operating results. 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.
Fourth Quarter 2018 Outlook
The forward looking guidance for the quarter ending December 31, 2018 on
a continuing operations basis is as follows:
|
|
|
|
|
|
|
|
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
|
Revenues
|
|
$210 to $240 million
|
|
-
|
|
$210 to $240 million
|
|
Gross Profit Margin
|
|
40 to 42%
|
|
1%
|
|
41 to 43%
|
|
EPS
|
|
$0.22 to $0.28
|
|
$0.09
|
|
$0.31 to $0.37
|
|
|
|
|
|
|
|
Q4 2018 GAAP results for continuing operations are expected to include
approximately $0.06 per share in stock-based compensation and $0.03 per
share in amortization of intangibles and debt discount. Expected Q4 2018
GAAP results exclude potential restructuring 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 today.
Investors can also listen to the conference call at 3:30 p.m. Central
time today by calling (844) 589-0917 (United States) or (647) 253-8649
(International). The conference call replay will be available after 7:00
p.m. Central time today through 11:59 p.m. Central time on October 31,
2018 at (800) 585-8367 (United States) or (416) 621-4642
(International). The access code is 2792057.
About Knowles
Knowles Corporation (NYSE: KN) is a market leader and global provider of
advanced micro-acoustic, audio processing, and precision device
solutions, serving the mobile consumer electronics, communications,
medical, military, aerospace, and industrial markets. Knowles uses its
leading position in MEMS (micro-electro-mechanical systems) microphones
and strong capabilities in audio processing technologies to optimize
audio systems and improve the user experience in mobile, ear, and IoT
applications. Knowles is also the leader in acoustic components used in
hearing aids and has a strong position in high-end capacitors. Knowles’
focus on the customer, combined with unique technology, proprietary
manufacturing techniques, rigorous testing, and global scale, enables it
to deliver innovative solutions that optimize the user experience.
Founded in 1946 and headquartered in Itasca, Illinois, Knowles is a
global organization with employees in 11 countries. For more
information, visit 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,” “expect,”
“anticipate,” “project,” “estimate,” “budget,” “continue,” “could,”
“intend,” “may,” “plan,” “potential,” “predict,” “seek,” “should,”
“will,” “would,” “objective,” “forecast,” “goal,” “guidance,” “outlook,”
“effort,” “target,” and similar expressions, among others, generally
identify forward-looking statements, which speak only as of the date the
statements were made. The statements in this news release are based on
currently available information and the current expectations, forecasts,
and assumptions of Knowles’ management concerning 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: unforeseen changes in
MEMS microphone demand from our largest customers, in particular, two
North American, a Korean, and Chinese OEM customers; the success and
rate of multi-microphone and smart microphone adoption and market
adoption of our “intelligent audio” solutions; our ability to stem or
overcome price erosion in our segments; 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 of OEM
product launches; downward pressure on the average selling prices for
our products; risks associated with increasing our inventories in
advance of anticipated orders by customers; macroeconomic conditions,
both in the U.S. and internationally; the impact of changes to laws and
regulations that affect the Company’s activities, including the
Company’s ability to offer products or services to customers in
different regions; our ability to achieve continued reductions in our
operating expenses; our ability to qualify our products and facilities
with customers; our ability to obtain, enforce, defend or monetize our
intellectual property rights; increases in the costs of critical raw
materials and components; availability of raw materials and components;
managing new product ramps and introductions for our customers; our
dependence on a limited number of large customers; our ability to
maintain and expand our existing relationships with leading OEMs in
order to maintain and increase our revenue; increasing competition and
new entrants in the market for our products; our ability to develop new
or enhanced products or technologies in a timely manner that achieve
market acceptance; our reliance on third parties to manufacture,
assemble, and test our products and sub-components; government trade
restrictions and import/export controls; financial risks, including
risks relating to currency fluctuations, credit risks and fluctuations
in the market value of the Company; and changes in tax laws, changes in
tax rates and exposure to additional tax liabilities; and other risks,
relevant factors, and uncertainties identified in our Annual Report on
Form 10-K for the fiscal year ended December 31, 2017, subsequent
Reports on Forms 10-Q and 8-K and our other filings we make with the
U.S. Securities and Exchange Commission. 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.
|
|
|
INVESTOR SUPPLEMENT - THIRD QUARTER 2018
|
|
|
|
|
|
|
|
|
KNOWLES CORPORATION
|
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
|
(in millions, except share and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
September 30, 2018
|
|
June 30, 2018
|
|
September 30, 2017
|
|
Revenues
|
|
$
|
236.2
|
|
|
$
|
188.4
|
|
$
|
196.0
|
|
|
Cost of goods sold
|
|
|
146.4
|
|
|
|
115.1
|
|
|
121.7
|
|
|
Restructuring charges - cost of goods sold
|
|
|
-
|
|
|
|
0.1
|
|
|
0.2
|
|
|
Gross profit
|
|
|
89.8
|
|
|
|
73.2
|
|
|
74.1
|
|
|
Research and development expenses
|
|
|
25.2
|
|
|
|
25.4
|
|
|
21.9
|
|
|
Selling and administrative expenses
|
|
|
34.5
|
|
|
|
37.1
|
|
|
32.0
|
|
|
Restructuring charges
|
|
|
0.5
|
|
|
|
0.5
|
|
|
0.9
|
|
|
Operating expenses
|
|
|
60.2
|
|
|
|
63.0
|
|
|
54.8
|
|
|
Operating earnings
|
|
|
29.6
|
|
|
|
10.2
|
|
|
19.3
|
|
|
Interest expense, net
|
|
|
4.0
|
|
|
|
4.1
|
|
|
5.1
|
|
|
Other expense (income), net
|
|
|
0.3
|
|
|
|
0.3
|
|
|
(0.7
|
)
|
|
Earnings before income taxes and discontinued operations
|
|
25.3
|
|
|
|
5.8
|
|
|
14.9
|
|
|
Provision for income taxes
|
|
|
43.1
|
|
|
|
1.4
|
|
|
4.4
|
|
|
(Loss) earnings from continuing operations
|
|
|
(17.8
|
)
|
|
|
4.4
|
|
|
10.5
|
|
|
Earnings from discontinued operations, net
|
|
|
1.6
|
|
|
|
0.2
|
|
|
5.2
|
|
|
Net (loss) earnings
|
|
$
|
(16.2
|
)
|
|
$
|
4.6
|
|
$
|
15.7
|
|
|
|
|
|
|
|
|
|
(Loss) earnings per share from continuing operations:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.20
|
)
|
|
$
|
0.05
|
|
$
|
0.12
|
|
|
Diluted
|
|
$
|
(0.20
|
)
|
|
$
|
0.05
|
|
$
|
0.12
|
|
|
|
|
|
|
|
|
|
Earnings per share from discontinued operations:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.02
|
|
|
$
|
-
|
|
$
|
0.06
|
|
|
Diluted
|
|
$
|
0.02
|
|
|
$
|
-
|
|
$
|
0.05
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings per share:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.18
|
)
|
|
$
|
0.05
|
|
$
|
0.18
|
|
|
Diluted
|
|
$
|
(0.18
|
)
|
|
$
|
0.05
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
|
90,171,928
|
|
|
|
90,063,089
|
|
|
89,469,996
|
|
|
Diluted
|
|
|
90,171,928
|
|
|
|
90,731,760
|
|
|
90,373,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KNOWLES CORPORATION
|
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
|
(in millions, except share and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
September 30, 2018
|
|
September 30, 2017
|
|
Revenues
|
|
$
|
603.1
|
|
|
$
|
528.7
|
|
|
Cost of goods sold
|
|
|
374.7
|
|
|
|
326.8
|
|
|
Impairment charges
|
|
|
-
|
|
|
|
1.4
|
|
|
Restructuring charges - cost of goods sold
|
|
|
0.1
|
|
|
|
3.9
|
|
|
Gross profit
|
|
|
228.3
|
|
|
|
196.6
|
|
|
Research and development expenses
|
|
|
75.4
|
|
|
|
70.6
|
|
|
Selling and administrative expenses
|
|
|
107.4
|
|
|
|
99.3
|
|
|
Impairment charges
|
|
|
-
|
|
|
|
19.9
|
|
|
Restructuring charges
|
|
|
1.4
|
|
|
|
4.2
|
|
|
Operating expenses
|
|
|
184.2
|
|
|
|
194.0
|
|
|
Operating earnings
|
|
|
44.1
|
|
|
|
2.6
|
|
|
Interest expense, net
|
|
|
12.1
|
|
|
|
15.4
|
|
|
Other expense, net
|
|
|
0.5
|
|
|
|
2.0
|
|
|
Earnings (loss) before income taxes and discontinued operations
|
|
|
31.5
|
|
|
|
(14.8
|
)
|
|
Provision for income taxes
|
|
|
45.3
|
|
|
|
10.6
|
|
|
Loss from continuing operations
|
|
|
(13.8
|
)
|
|
|
(25.4
|
)
|
|
Earnings from discontinued operations, net
|
|
|
1.9
|
|
|
|
8.2
|
|
|
Net loss
|
|
$
|
(11.9
|
)
|
|
$
|
(17.2
|
)
|
|
|
|
|
|
|
Loss per share from continuing operations:
|
|
|
|
|
|
Basic
|
|
$
|
(0.15
|
)
|
|
$
|
(0.28
|
)
|
|
Diluted
|
|
$
|
(0.15
|
)
|
|
$
|
(0.28
|
)
|
|
|
|
|
|
|
Earnings per share from discontinued operations:
|
|
|
|
|
|
Basic
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
Diluted
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
Basic
|
|
$
|
(0.13
|
)
|
|
$
|
(0.19
|
)
|
|
Diluted
|
|
$
|
(0.13
|
)
|
|
$
|
(0.19
|
)
|
|
|
|
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
Basic
|
|
|
89,988,254
|
|
|
|
89,270,103
|
|
|
Diluted
|
|
|
89,988,254
|
|
|
|
89,270,103
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
June 30,
|
|
September 30,
|
|
|
September 30,
|
|
September 30,
|
|
|
2018
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
|
Gross profit
|
|
$
|
89.8
|
|
|
$
|
73.2
|
|
|
$
|
74.1
|
|
|
|
$
|
228.3
|
|
|
$
|
196.6
|
|
|
Gross profit as % of revenues
|
|
|
38.0
|
%
|
|
|
38.9
|
%
|
|
|
37.8
|
%
|
|
|
|
37.9
|
%
|
|
|
37.2
|
%
|
|
Stock-based compensation expense
|
|
|
0.4
|
|
|
|
0.4
|
|
|
|
0.4
|
|
|
|
|
1.2
|
|
|
|
1.3
|
|
|
Impairment charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
1.4
|
|
|
Restructuring charges
|
|
|
-
|
|
|
|
0.1
|
|
|
|
0.2
|
|
|
|
|
0.1
|
|
|
|
3.9
|
|
|
Production transfer costs (2)
|
|
|
0.5
|
|
|
|
0.5
|
|
|
|
1.6
|
|
|
|
|
1.8
|
|
|
|
4.7
|
|
|
Other (3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
0.2
|
|
|
|
-
|
|
|
Non-GAAP gross profit
|
|
$
|
90.7
|
|
|
$
|
74.2
|
|
|
$
|
76.3
|
|
|
|
$
|
231.6
|
|
|
$
|
207.9
|
|
|
Non-GAAP gross profit as % of revenues
|
|
|
38.4
|
%
|
|
|
39.4
|
%
|
|
|
38.9
|
%
|
|
|
|
38.4
|
%
|
|
|
39.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expenses
|
|
$
|
25.2
|
|
|
$
|
25.4
|
|
|
$
|
21.9
|
|
|
|
$
|
75.4
|
|
|
$
|
70.6
|
|
|
Stock-based compensation expense
|
|
|
(1.9
|
)
|
|
|
(2.0
|
)
|
|
|
(1.6
|
)
|
|
|
|
(5.9
|
)
|
|
|
(4.5
|
)
|
|
Production transfer costs (2)
|
|
|
-
|
|
|
|
(0.2
|
)
|
|
|
-
|
|
|
|
|
(0.4
|
)
|
|
|
-
|
|
|
Non-GAAP research and development expenses
|
|
$
|
23.3
|
|
|
$
|
23.2
|
|
|
$
|
20.3
|
|
|
|
$
|
69.1
|
|
|
$
|
66.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses
|
|
$
|
34.5
|
|
|
$
|
37.1
|
|
|
$
|
32.0
|
|
|
|
$
|
107.4
|
|
|
$
|
99.3
|
|
|
Stock-based compensation expense
|
|
|
(4.2
|
)
|
|
|
(4.9
|
)
|
|
|
(4.1
|
)
|
|
|
|
(13.7
|
)
|
|
|
(12.4
|
)
|
|
Intangibles amortization expense
|
|
|
(1.7
|
)
|
|
|
(1.6
|
)
|
|
|
(1.3
|
)
|
|
|
|
(4.9
|
)
|
|
|
(5.9
|
)
|
|
Other (3)
|
|
|
(0.1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
0.2
|
|
|
|
(0.2
|
)
|
|
Non-GAAP selling and administrative expenses
|
|
$
|
28.5
|
|
|
$
|
30.6
|
|
|
$
|
26.6
|
|
|
|
$
|
88.6
|
|
|
$
|
80.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
$
|
60.2
|
|
|
$
|
63.0
|
|
|
$
|
54.8
|
|
|
|
$
|
184.2
|
|
|
$
|
194.0
|
|
|
Stock-based compensation expense
|
|
|
(6.1
|
)
|
|
|
(6.9
|
)
|
|
|
(5.7
|
)
|
|
|
|
(19.6
|
)
|
|
|
(16.9
|
)
|
|
Intangibles amortization expense
|
|
|
(1.7
|
)
|
|
|
(1.6
|
)
|
|
|
(1.3
|
)
|
|
|
|
(4.9
|
)
|
|
|
(5.9
|
)
|
|
Impairment charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(19.9
|
)
|
|
Restructuring charges
|
|
|
(0.5
|
)
|
|
|
(0.5
|
)
|
|
|
(0.9
|
)
|
|
|
|
(1.4
|
)
|
|
|
(4.2
|
)
|
|
Production transfer costs (2)
|
|
|
-
|
|
|
|
(0.2
|
)
|
|
|
-
|
|
|
|
|
(0.4
|
)
|
|
|
-
|
|
|
Other (3)
|
|
|
(0.1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(0.2
|
)
|
|
|
(0.2
|
)
|
|
Non-GAAP operating expenses
|
|
$
|
51.8
|
|
|
$
|
53.8
|
|
|
$
|
46.9
|
|
|
|
$
|
157.7
|
|
|
$
|
146.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings from continuing operations
|
|
$
|
(17.8
|
)
|
|
$
|
4.4
|
|
|
$
|
10.5
|
|
|
|
$
|
(13.8
|
)
|
|
$
|
(25.4
|
)
|
|
Interest expense, net
|
|
|
4.0
|
|
|
|
4.1
|
|
|
|
5.1
|
|
|
|
|
12.1
|
|
|
|
15.4
|
|
|
Provision for income taxes
|
|
|
43.1
|
|
|
|
1.4
|
|
|
|
4.4
|
|
|
|
|
45.3
|
|
|
|
10.6
|
|
|
Earnings from continuing operations before interest and income
taxes
|
|
|
29.3
|
|
|
|
9.9
|
|
|
|
20.0
|
|
|
|
|
43.6
|
|
|
|
0.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations before interest and income
taxes as % of revenues
|
|
|
12.4
|
%
|
|
|
5.3
|
%
|
|
|
10.2
|
%
|
|
|
|
7.2
|
%
|
|
|
0.1
|
%
|
|
Stock-based compensation expense
|
|
|
6.5
|
|
|
|
7.3
|
|
|
|
6.1
|
|
|
|
|
20.8
|
|
|
|
18.2
|
|
|
Intangibles amortization expense
|
|
|
1.7
|
|
|
|
1.6
|
|
|
|
1.3
|
|
|
|
|
4.9
|
|
|
|
5.9
|
|
|
Impairment charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
21.3
|
|
|
Restructuring charges
|
|
|
0.5
|
|
|
|
0.6
|
|
|
|
1.1
|
|
|
|
|
1.5
|
|
|
|
8.1
|
|
|
Production transfer costs (2)
|
|
|
0.5
|
|
|
|
0.7
|
|
|
|
1.6
|
|
|
|
|
2.2
|
|
|
|
4.7
|
|
|
Other (3)
|
|
|
0.1
|
|
|
|
1.3
|
|
|
|
-
|
|
|
|
|
1.7
|
|
|
|
0.2
|
|
|
Adjusted earnings from continuing operations before interest and
income taxes
|
|
$
|
38.6
|
|
|
$
|
21.4
|
|
|
$
|
30.1
|
|
|
|
$
|
74.7
|
|
|
$
|
59.0
|
|
|
Adjusted earnings from continuing operations before interest and
income taxes as % of revenues
|
|
|
16.3
|
%
|
|
|
11.4
|
%
|
|
|
15.4
|
%
|
|
|
|
12.4
|
%
|
|
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
$
|
4.0
|
|
|
$
|
4.1
|
|
|
$
|
5.1
|
|
|
|
$
|
12.1
|
|
|
$
|
15.4
|
|
|
Interest expense, net non-GAAP reconciling adjustments (4)
|
|
|
1.6
|
|
|
|
1.6
|
|
|
|
1.5
|
|
|
|
|
4.7
|
|
|
|
4.3
|
|
|
Non-GAAP interest expense
|
|
$
|
2.4
|
|
|
$
|
2.5
|
|
|
$
|
3.6
|
|
|
|
$
|
7.4
|
|
|
$
|
11.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$
|
43.1
|
|
|
$
|
1.4
|
|
|
$
|
4.4
|
|
|
|
$
|
45.3
|
|
|
$
|
10.6
|
|
|
Income tax effects of non-GAAP reconciling adjustments (5)
|
|
|
(39.0
|
)
|
|
|
0.7
|
|
|
|
(2.0
|
)
|
|
|
|
(37.6
|
)
|
|
|
(7.3
|
)
|
|
Non-GAAP provision for income taxes
|
|
$
|
4.1
|
|
|
$
|
2.1
|
|
|
$
|
2.4
|
|
|
|
$
|
7.7
|
|
|
$
|
3.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings from continuing operations
|
|
$
|
(17.8
|
)
|
|
$
|
4.4
|
|
|
$
|
10.5
|
|
|
|
$
|
(13.8
|
)
|
|
$
|
(25.4
|
)
|
|
Non-GAAP reconciling adjustments (6)
|
|
|
9.3
|
|
|
|
11.5
|
|
|
|
10.1
|
|
|
|
|
31.1
|
|
|
|
58.4
|
|
|
Interest expense, net non-GAAP reconciling adjustments (4)
|
|
|
1.6
|
|
|
|
1.6
|
|
|
|
1.5
|
|
|
|
|
4.7
|
|
|
|
4.3
|
|
|
Income tax effects of non-GAAP reconciling adjustments (5)
|
|
|
(39.0
|
)
|
|
|
0.7
|
|
|
|
(2.0
|
)
|
|
|
|
(37.6
|
)
|
|
|
(7.3
|
)
|
|
Non-GAAP net earnings
|
|
$
|
32.1
|
|
|
$
|
16.8
|
|
|
$
|
24.1
|
|
|
|
$
|
59.6
|
|
|
$
|
44.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share from continuing operations
|
|
$
|
(0.20
|
)
|
|
$
|
0.05
|
|
|
$
|
0.12
|
|
|
|
$
|
(0.15
|
)
|
|
$
|
(0.28
|
)
|
|
Earnings per share non-GAAP reconciling adjustment
|
|
|
0.54
|
|
|
|
0.13
|
|
|
|
0.14
|
|
|
|
|
0.79
|
|
|
|
0.76
|
|
|
Non-GAAP diluted earnings per share
|
|
$
|
0.34
|
|
|
$
|
0.18
|
|
|
$
|
0.26
|
|
|
|
$
|
0.64
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted average shares outstanding
|
|
|
90,171,928
|
|
|
|
90,731,760
|
|
|
|
90,373,112
|
|
|
|
|
89,988,254
|
|
|
|
89,270,103
|
|
|
Non-GAAP adjustment (7)
|
|
|
3,321,388
|
|
|
|
2,481,654
|
|
|
|
2,053,916
|
|
|
|
|
3,164,269
|
|
|
|
3,173,549
|
|
|
Non-GAAP diluted average shares outstanding (7)
|
|
|
93,493,316
|
|
|
|
93,213,414
|
|
|
|
92,427,028
|
|
|
|
|
93,152,523
|
|
|
|
92,443,652
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
(1) In addition to the GAAP financial measures included herein,
Knowles has presented certain non-GAAP financial measures that
exclude certain amounts that are included in the most directly
comparable GAAP measures. Knowles believes that non-GAAP measures
are useful as supplements to its GAAP results of operations to
evaluate certain aspects of its operations and financial
performance, and its management team primarily focuses on non-GAAP
items in evaluating Knowles' performance for business planning
purposes. Knowles also believes that these measures assist it with
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 duplicate costs incurred to
migrate manufacturing to facilities primarily in Asia. These amounts
are included in the corresponding Gross profit and Earnings from
continuing operations before interest and income taxes for each
period presented.
|
|
|
|
(3) In 2018, Other expenses in Gross profit and Operating expenses
represent expenses related to acquisitions and the remaining Other
expenses represent an adjustment to pre-spin-off pension
obligations. In 2017, Other primarily represents expenses related to
the acquisition of certain assets of a capacitors manufacturer.
|
|
|
|
(4) Under GAAP, certain convertible debt instruments that may be
settled in cash (or other assets) upon conversion are required to be
separately accounted for as liability (debt) and equity (conversion
option) components of the instrument in a manner that reflects the
issuer’s nonconvertible debt borrowing rate. Accordingly, for GAAP
purposes we are required to recognize imputed interest expense on
the Company’s $172.5 million of convertible senior notes due 2021
that were issued in a private placement in May 2016. The imputed
interest rate is 8.12% for the convertible notes due 2021, while the
actual coupon interest rate of the notes was 3.25%. The difference
between the imputed interest expense and the coupon interest expense
is excluded from management’s assessment of the Company’s operating
performance because management believes that this non-cash expense
is not indicative of its core, ongoing operating performance.
|
|
|
|
(5) Income tax effects of non-GAAP reconciling adjustments are
calculated using the applicable tax rates in the jurisdictions of
the underlying adjustments. Adjustments are also made to exclude
charges related to the provisional impacts of the Tax Reform Act and
the resulting consequences that were accounted for as uncertain tax
positions.
|
|
|
|
(6) The non-GAAP reconciling adjustments are those adjustments made
to reconcile Earnings from continuing operations before interest and
income taxes to Adjusted earnings from continuing operations before
interest and income taxes.
|
|
|
|
(7) 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)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018
|
|
|
December 31, 2017
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
68.6
|
|
|
|
$
|
111.7
|
|
|
Receivables, net of allowances of $0.5 and $0.7
|
|
|
|
148.4
|
|
|
|
|
137.7
|
|
|
Inventories, net
|
|
|
|
154.1
|
|
|
|
|
125.6
|
|
|
Prepaid and other current assets
|
|
|
|
12.2
|
|
|
|
|
19.9
|
|
|
Total current assets
|
|
|
|
383.3
|
|
|
|
|
394.9
|
|
|
Property, plant, and equipment, net
|
|
|
|
201.3
|
|
|
|
|
183.0
|
|
|
Goodwill
|
|
|
|
887.9
|
|
|
|
|
884.9
|
|
|
Intangible assets, net
|
|
|
|
58.3
|
|
|
|
|
53.5
|
|
|
Other assets and deferred charges
|
|
|
|
34.1
|
|
|
|
|
31.8
|
|
|
Assets of discontinued operations
|
|
|
|
0.2
|
|
|
|
|
1.7
|
|
|
Total assets
|
|
|
$
|
1,565.1
|
|
|
|
$
|
1,549.8
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
82.7
|
|
|
|
$
|
85.6
|
|
|
Accrued compensation and employee benefits
|
|
|
|
34.9
|
|
|
|
|
31.2
|
|
|
Other accrued expenses
|
|
|
|
25.3
|
|
|
|
|
28.2
|
|
|
Federal and other taxes on income
|
|
|
|
4.6
|
|
|
|
|
6.6
|
|
|
Total current liabilities
|
|
|
|
147.5
|
|
|
|
|
151.6
|
|
|
Long-term debt
|
|
|
|
187.9
|
|
|
|
|
192.6
|
|
|
Other liabilities
|
|
|
|
104.6
|
|
|
|
|
67.9
|
|
|
Liabilities of discontinued operations
|
|
|
|
0.2
|
|
|
|
|
5.6
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
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;
90,180,960 and 89,491,471 shares issued and outstanding at September
30, 2018 and December 31, 2017, respectively
|
|
|
|
0.9
|
|
|
|
|
0.9
|
|
|
Additional paid-in capital
|
|
|
|
1,539.9
|
|
|
|
|
1,523.1
|
|
|
Accumulated deficit
|
|
|
|
(303.8
|
)
|
|
|
|
(291.9
|
)
|
|
Accumulated other comprehensive loss
|
|
|
|
(112.1
|
)
|
|
|
|
(100.0
|
)
|
|
Total stockholders' equity
|
|
|
|
1,124.9
|
|
|
|
|
1,132.1
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
1,565.1
|
|
|
|
$
|
1,549.8
|
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181024005659/en/
Financial Contact:
Mike Knapp
Knowles Investor Relations
Phone:
(630) 238-5236
Email: mike.knapp@knowles.com
Source: Knowles Corporation