Garmin reports second quarter revenue and earnings growth; Raises guidance for 2018
Garmin Ltd. (Nasdaq: GRMN – News) today announced results for the second
quarter ended June 30, 2018.
Highlights for the second quarter 2018 include:
-
Total revenue of $894 million, growing 8% over the prior year, with
fitness, marine, aviation and outdoor collectively growing 17% over
the prior year quarter and contributing 80% of total revenue - Gross margin of 58.5% compared to 58.2% in the prior year quarter
- Operating margin of 24.3% compared to 25.2% in the prior year quarter
-
Operating income was $218 million, growing 4% over the prior year
quarter - GAAP EPS was $1.00 and pro forma EPS(1) was $0.99
-
Launched the vívoactive® 3 music expanding our music offerings into
the advanced wellness category -
Introduced the new revolutionary Panoptix LiveScopeTM
delivering the first and only live scanning sonar for recreational
fishing -
Launched the fēnix® 5 Plus series of watches with built-in color maps,
Garmin PayTM mobile payments, music storage and added Pulse
Ox sensor technology for blood oxygen saturation awareness to the
fēnix 5X Plus
(in thousands, | 13-Weeks Ended | 26-Weeks Ended | ||||||||||||||||||||
except per share data) | June 30, | July 1, | Yr over Yr | June 30, | July 1, | Yr over Yr | ||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | |||||||||||||||||
Net sales | $ | 894,452 | $ | 831,486 | 8 | % | $ | 1,605,325 | $ | 1,472,996 | 9 | % | ||||||||||
Fitness | 225,095 | 181,022 | 24 | % | 391,130 | 318,852 | 23 | % | ||||||||||||||
Marine | 134,583 | 108,545 | 24 | % | 248,138 | 212,990 | 17 | % | ||||||||||||||
Aviation | 153,006 | 124,060 | 23 | % | 298,719 | 246,931 | 21 | % | ||||||||||||||
Outdoor | 201,640 | 194,776 | 4 | % | 345,899 | 310,652 | 11 | % | ||||||||||||||
Auto | 180,128 | 223,083 | -19 | % | 321,439 | 383,571 | -16 | % | ||||||||||||||
Gross margin % | 58.5 | % | 58.2 | % | 59.2 | % | 58.2 | % | ||||||||||||||
Operating income % | 24.3 | % | 25.2 | % | 22.4 | % | 22.2 | % | ||||||||||||||
GAAP diluted EPS | $ | 1.00 | $ | 0.94 | 6 | % | $ | 1.69 | $ | 2.20 | -23 | % | ||||||||||
Pro forma diluted EPS (1) | $ | 0.99 | $ | 0.91 | 9 | % | $ | 1.67 | $ | 1.44 | 16 | % |
(1) |
See attached table for reconciliation of non-GAAP measures |
|
Executive Overview from Cliff Pemble, President
and Chief Executive Officer:
“We achieved strong second quarter consolidated revenue growth led by
robust double-digit growth in our fitness, marine and aviation
segments,” said Cliff Pemble, president and chief executive officer of
Garmin Ltd. “We introduced revolutionary products and are pleased with
our performance in the first half of 2018. The results we achieved thus
far in 2018 give us confidence to raise our full year guidance, and we
look forward to the remainder of the year.”
Fitness:
During the second quarter of 2018, the fitness segment posted robust
revenue growth of 24% driven by strength in advanced wearables and
cycling. Gross margin was consistent year-over-year at 56% while
operating margin increased to 23%, resulting in operating income growth
of 40%. During the second quarter, we launched the vívoactive 3 music
expanding our music offerings into the advanced wellness category. We
also launched new Edge® and VariaTM cycling products
providing growth to our cycling category with innovative new products
and a continued focus on cyclists’ safety. We continue to see
opportunities for advanced wearables within the fitness segment.
Marine:
The marine segment posted robust revenue growth of 24% driven by organic
growth across multiple product categories and our Navionics®
acquisition. Gross margin increased year-over-year to 59%. Operating
margin declined to 21%, however operating income grew by 14%. During the
second quarter of 2018, we introduced the award winning Panoptix
LiveScope, a live scanning sonar that allows anglers a real-time clear
image in front of, below, and around their boat. Additionally, we were
selected as the exclusive marine electronics supplier to Sportsman Boats
beginning in model year 2019. We remain focused on innovations and
achieving market share gains within the inland fishing category.
Aviation:
The aviation segment posted robust revenue growth of 23%. Gross and
operating margins were strong at 74% and 34%, respectively, resulting in
operating income growth of 34%. Growth was primarily driven by our ADS-B
offerings and recent new product introductions such as the G5 indicator
system, TXi displays, and the GFCTM 500/600 autopilots. We
introduced the G3000HTM integrated flight deck for the Part
27 turbine helicopter market. In addition, we were recently selected by
Tactical Air Support to provide a tandem integrated flight deck to their
fleet of F-5 supersonic aircraft. We continue to invest in upcoming
certifications with our OEM partners and ongoing aftermarket
opportunities.
Outdoor:
During the second quarter of 2018, the outdoor segment grew 4% with
growth contributions from all product categories. Gross and operating
margins remained strong at 64% and 36%, respectively. We launched the
fēnix 5 Plus series, adding color maps, Garmin Pay mobile payments and
music to all three watch sizes. We also expanded our sensor technology
with the addition of Pulse Ox to the fēnix 5X Plus for blood oxygen
saturation awareness for athletes and outdoor enthusiasts. We launched
the inReach® mini, a compact satellite communicator that allows for
two-way communication from anywhere. Additionally, we have seen positive
customer response to our premium golf offerings. Looking forward, we
remain focused on opportunities in wearables and other product
categories within the outdoor segment.
Auto:
The auto segment recorded a decline in revenue of 19% in the second
quarter of 2018, primarily due to the ongoing PND market contraction.
Gross and operating margins were 42% and 7%, respectively. Looking
forward, we are focused on disciplined execution to bring desired
innovation to the market and to optimize profitability in this segment.
Additional Financial Information:
Total operating expenses in the quarter were $306 million, an 11%
increase from the prior year. Research and development increased 11%
driven by the incremental costs associated with acquisitions,
investments in the outdoor and fitness segments for the development of
advanced wearable products and continued innovation in the aviation
segment. Selling, general and administrative expenses increased 14%
driven primarily by personnel related expenses and incremental costs
associated with acquisitions. Advertising expenses increased 4% year
over-year but were relatively flat as a percentage of sales.
The effective tax rate in the second quarter of 2018 was 19.4% compared
to the effective tax rate of 24.5% and the pro forma effective tax rate
of 21.4% in the prior year quarter (see attached table for
reconciliation of this non-GAAP measure). The decrease in the current
quarter effective tax rate is primarily due to the benefits from U.S.
tax reform.
In the second quarter of 2018, we generated $224 million of net cash
provided by operating activities and $157 million of free cash flow (see
attached table for reconciliation of this non-GAAP measure). We
continued to return cash to shareholders with our quarterly dividend of
approximately $100 million. We ended the quarter with cash and
marketable securities of approximately $2.4 billion.
2018 Guidance:
Based on our performance in the first half of 2018, we are updating our
full year guidance. We now anticipate revenue of approximately $3.3
billion driven primarily by higher expectations for our fitness and
aviation segments partially offset by slightly lower expectations for
the marine segment. Our outlook for the outdoor and auto segments are
unchanged. We anticipate our full year pro forma EPS will be
approximately $3.30 based on gross margin of about 58.5%, operating
margin of about 21.5% and a full year pro forma effective tax rate of
about 17.5%.
2018 Guidance (1) |
2018 Revenue Guidance |
|||||||||||
Updated | Prior | Segment | Updated | Prior | ||||||||
Revenue | ~$3.3 B | ~$3.2 B | Aviation | ~18% | ~13% | |||||||
Gross Margin | ~58.5% | ~58.5% | Marine | ~15% | ~18% | |||||||
Operating Margin | ~21.5% | ~21.0% | Outdoor | ~13% | ~13% | |||||||
Tax Rate (Pro Forma)(2) | ~17.5% | ~19.0% | Fitness | ~10% | ~0% | |||||||
EPS (Pro Forma)(2) | ~$3.30 | ~$3.05 | Auto (1) | ~(17%) | -17% |
(1) Consolidated and Auto segment guidance assumes the adoption of the new revenue recognition standard in 2018 and restatement of 2017 amounts. |
(2) See attached table for reconciliation of non-GAAP measures including forward-looking pro forma tax rate and EPS |
Revenue Standard Adoption
We adopted the new revenue standard in the first quarter of 2018. The
prior periods presented have been restated to reflect adoption of this
new standard.
Webcast Information/Forward-Looking Statements:
The information for Garmin Ltd.’s earnings call is as follows:
When: | Wednesday, August 1, 2018 at 10:30 a.m. Eastern | ||||
Where: | |||||
How: |
Simply log on to the web at the address above or call to listen in at 855-757-3897 |
An archive of the live webcast will be available until July 31, 2019 on
the Garmin website at www.garmin.com.
To access the replay, click on the Investor Relations link and click
over to the Events Calendar page.
This release includes projections and other forward-looking
statements regarding Garmin Ltd. and its business that are commonly
identified by words such as “would,” “may,” “expects,” “estimates,”
“plans,” “intends,” “projects,” and other words or phrases with similar
meanings. Any statements regarding the Company’s GAAP and pro
forma estimated earnings, EPS, and effective tax rate, and the Company’s
expected segment revenue growth rates, consolidated revenue, gross
margins, operating margins, currency movements, expenses, pricing, new
products to be introduced in 2018, statements relating to possible
future dividends and the Company’s plans and objectives are
forward-looking statements. The forward-looking events and
circumstances discussed in this release may not occur and actual results
could differ materially as a result of risk factors and uncertainties
affecting Garmin, including, but not limited to, the risk factors that
are described in the Annual Report on Form 10-K for the year ended
December 30, 2017 filed by Garmin with the Securities and Exchange
Commission (Commission file number 0-31983). A copy of Garmin’s 2017
Form 10-K can be downloaded from
https://www.garmin.com/en-US/company/investors/sec/form-10-K/
.
Non-GAAP Financial Measures
This release and the attachments contain non-GAAP financial measures. A
reconciliation to the nearest GAAP measure and a discussion of the
Company’s use of these measures are included in the attachments.
Garmin, the Garmin logo, the Garmin delta, vívoactive, Edge, Navionics,
fēnix and inReach are trademarks of Garmin Ltd. or its subsidiaries and
are registered in one or more countries, including the U.S.; Garmin Pay,
GFC, G3000H, Panoptix LiveScope and Varia are trademarks of Garmin Ltd.
or its subsidiaries. All other brands, product names, company names,
trademarks and service marks are the properties of their respective
owners. All rights reserved.
Garmin Ltd. And Subsidiaries | ||||||||||||||
Condensed Consolidated Statements of Income (Unaudited) | ||||||||||||||
(In thousands, except per share information) | ||||||||||||||
13-Weeks Ended |
26-Weeks Ended |
|||||||||||||
June 30, | July 1, | June 30, | July 1, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||
Net sales | $ | 894,452 | $ | 831,486 | $ | 1,605,325 | $ | 1,472,996 | ||||||
Cost of goods sold | 371,182 | 347,356 | 655,520 | 616,060 | ||||||||||
Gross profit | 523,270 | 484,130 | 949,805 | 856,936 | ||||||||||
Advertising expense | 43,549 | 42,009 | 68,861 | 73,533 | ||||||||||
Selling, general and administrative expense | 120,500 | 105,251 | 237,564 | 207,303 | ||||||||||
Research and development expense | 141,713 | 127,248 | 283,670 | 249,450 | ||||||||||
Total operating expense | 305,762 | 274,508 | 590,095 | 530,286 | ||||||||||
Operating income | 217,508 | 209,622 | 359,710 | 326,650 | ||||||||||
Other income (expense): | ||||||||||||||
Interest income | 10,995 | 9,281 | 21,222 | 17,724 | ||||||||||
Foreign currency gains (losses) | 2,647 | 15,110 | 3,463 | (22,387 | ) | |||||||||
Other income | 4,918 | 314 | 5,653 | 715 | ||||||||||
Total other income (expense) | 18,560 | 24,705 | 30,338 | (3,948 | ) | |||||||||
Income before income taxes | 236,068 | 234,327 | 390,048 | 322,702 | ||||||||||
Income tax provision (benefit) | 45,726 | 57,348 | 70,333 | (92,680 | ) | |||||||||
Net income | $ | 190,342 | $ | 176,979 | $ | 319,715 | $ | 415,382 | ||||||
Net income per share: | ||||||||||||||
Basic | $ | 1.01 | $ | 0.94 | $ | 1.70 | $ | 2.21 | ||||||
Diluted | $ | 1.00 | $ | 0.94 | $ | 1.69 | $ | 2.20 | ||||||
Weighted average common | ||||||||||||||
shares outstanding: | ||||||||||||||
Basic | 188,542 | 187,757 | 188,432 | 187,974 | ||||||||||
Diluted | 189,461 | 188,492 | 189,377 | 188,691 | ||||||||||
Garmin Ltd. And Subsidiaries | |||||||||
Condensed Consolidated Balance Sheets (Unaudited) | |||||||||
(In thousands, except per share information) | |||||||||
June 30, | December 30, | ||||||||
2018 | 2017 | ||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 946,656 | $ | 891,488 | |||||
Marketable securities | 173,318 | 161,687 | |||||||
Accounts receivable, net | 533,076 | 590,882 | |||||||
Inventories | 501,490 | 517,644 | |||||||
Deferred costs | 31,924 | 30,525 | |||||||
Prepaid expenses and other current assets | 137,118 | 153,912 | |||||||
Total current assets | 2,323,582 | 2,346,138 | |||||||
Property and equipment, net | 637,245 | 595,684 | |||||||
Restricted cash | 211 | 271 | |||||||
Marketable securities | 1,302,447 | 1,260,033 | |||||||
Deferred income taxes | 188,101 | 195,981 | |||||||
Noncurrent deferred costs | 30,663 | 33,029 | |||||||
Intangible assets, net | 409,459 | 409,801 | |||||||
Other assets | 97,012 | 107,352 | |||||||
Total assets | $ | 4,988,720 | $ | 4,948,289 | |||||
Liabilities and Stockholders’ Equity | |||||||||
Current liabilities: | |||||||||
Accounts payable | $ | 166,499 | $ | 169,640 | |||||
Salaries and benefits payable | 95,969 | 102,802 | |||||||
Accrued warranty costs | 38,429 | 36,827 | |||||||
Accrued sales program costs | 65,477 | 93,250 | |||||||
Deferred revenue | 98,526 | 103,140 | |||||||
Accrued royalty costs | 28,209 | 32,204 | |||||||
Accrued advertising expense | 29,059 | 30,987 | |||||||
Other accrued expenses | 66,776 | 93,652 | |||||||
Income taxes payable | 40,016 | 33,638 | |||||||
Dividend payable | 300,187 | 95,975 | |||||||
Total current liabilities | 929,147 | 792,115 | |||||||
Deferred income taxes | 74,092 | 76,612 | |||||||
Noncurrent income taxes | 140,584 | 138,295 | |||||||
Noncurrent deferred revenue | 84,156 | 87,060 | |||||||
Other liabilities | 1,860 | 1,788 | |||||||
Stockholders’ equity: | |||||||||
Shares, CHF 0.10 par value, 198,077 shares authorized and issued; 188,797 shares |
|||||||||
outstanding at June 30, 2018 and 188,189 shares outstanding at December 30, 2017 |
17,979 | 17,979 | |||||||
Additional paid-in capital | 1,828,515 | 1,828,386 | |||||||
Treasury stock | (433,959 | ) | (468,818 | ) | |||||
Retained earnings | 2,336,614 | 2,418,444 | |||||||
Accumulated other comprehensive income | 9,732 | 56,428 | |||||||
Total stockholders’ equity | 3,758,881 | 3,852,419 | |||||||
Total liabilities and stockholders’ equity | $ | 4,988,720 | $ | 4,948,289 | |||||
Garmin Ltd. And Subsidiaries | ||||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||||
(In thousands) | ||||||||||
26-Weeks Ended | ||||||||||
June 30, | July 1, | |||||||||
2018 | 2017 | |||||||||
Operating activities: | ||||||||||
Net income | $ | 319,715 | $ | 415,382 | ||||||
Adjustments to reconcile net income to net cash | ||||||||||
provided by operating activities: | ||||||||||
Depreciation | 31,800 | 29,558 | ||||||||
Amortization | 16,420 | 13,273 | ||||||||
Gain on sale or disposal of property and equipment | (1,042 | ) | (56 | ) | ||||||
Provision for doubtful accounts | 616 | 351 | ||||||||
Provision for obsolete and slow moving inventories | 11,725 | 11,072 | ||||||||
Unrealized foreign currency loss | 2,401 | 26,325 | ||||||||
Deferred income taxes | 11,000 | (159,384 | ) | |||||||
Stock compensation expense | 27,747 | 20,385 | ||||||||
Realized losses on marketable securities | 231 | 584 | ||||||||
Changes in operating assets and liabilities, net of acquisitions: | ||||||||||
Accounts receivable | 48,099 | 23,785 | ||||||||
Inventories | (4,666 | ) | (34,621 | ) | ||||||
Other current and non-current assets | (4,841 | ) | (6,328 | ) | ||||||
Accounts payable | 1,618 | (20,942 | ) | |||||||
Other current and non-current liabilities | (49,237 | ) | (48,162 | ) | ||||||
Deferred revenue | (7,483 | ) | (15,637 | ) | ||||||
Deferred costs | 962 | 2,890 | ||||||||
Income taxes payable | 32,998 | 5,352 | ||||||||
Net cash provided by operating activities | 438,063 | 263,827 | ||||||||
Investing activities: | ||||||||||
Purchases of property and equipment | (93,072 | ) | (39,812 | ) | ||||||
Proceeds from sale of property and equipment | 1,282 | 121 | ||||||||
Purchase of intangible assets | (2,452 | ) | (6,336 | ) | ||||||
Purchase of marketable securities | (209,387 | ) | (243,880 | ) | ||||||
Redemption of marketable securities | 127,152 | 278,719 | ||||||||
Acquisitions, net of cash acquired | (9,417 | ) | (7,500 | ) | ||||||
Net cash used in investing activities | (185,894 | ) | (18,688 | ) | ||||||
Financing activities: | ||||||||||
Dividends | (196,086 | ) | (191,691 | ) | ||||||
Proceeds from issuance of treasury stock related to equity awards | 14,142 | 10,316 | ||||||||
Purchase of treasury stock related to equity awards | (6,900 | ) | (3,582 | ) | ||||||
Purchase of treasury stock under share repurchase plan | – | (63,957 | ) | |||||||
Net cash used in financing activities | (188,844 | ) | (248,914 | ) | ||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
(8,217 | ) | 16,456 | |||||||
Net increase in cash, cash equivalents, and restricted cash | 55,108 | 12,681 | ||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 891,759 | 846,996 | ||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 946,867 | $ | 859,677 | ||||||
Garmin Ltd. And Subsidiaries | |||||||||||||||||||
Net Sales, Gross Profit and Operating Income by Segment (Unaudited) |
|||||||||||||||||||
(in thousands) | |||||||||||||||||||
Reportable Segments | |||||||||||||||||||
Outdoor |
Fitness |
Marine |
Auto |
Aviation |
Total |
||||||||||||||
13-Weeks Ended June 30, 2018 | |||||||||||||||||||
Net sales | $ | 201,640 | $ | 225,095 | $ | 134,583 | $ | 180,128 | $ | 153,006 | $ | 894,452 | |||||||
Gross profit | 128,872 | 126,431 | 78,785 | 75,452 | 113,730 | 523,270 | |||||||||||||
Operating income | 71,916 | 52,548 | 27,768 | 12,612 | 52,664 | 217,508 | |||||||||||||
13-Weeks Ended July 1, 2017 | |||||||||||||||||||
Net sales | $ | 194,776 | $ | 181,022 | $ | 108,545 | $ | 223,083 | $ | 124,060 | $ | 831,486 | |||||||
Gross profit | 127,813 | 102,139 | 62,368 | 99,309 | 92,501 | 484,130 | |||||||||||||
Operating income | 74,284 | 37,487 | 24,295 | 34,198 | 39,358 | 209,622 | |||||||||||||
Garmin Ltd. And Subsidiaries | ||||||||||||||||||||||||
Net Sales by Geography (Unaudited) | ||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
13-Weeks Ended | 26-Weeks Ended | |||||||||||||||||||||||
June 30, | July 1, | Yr over Yr | June 30, | July 1, | Yr over Yr | |||||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | |||||||||||||||||||
Net sales | $ | 894,452 | $ | 831,486 | 8 | % | $ | 1,605,325 | $ | 1,472,996 | 9 | % | ||||||||||||
Americas | 437,116 | 401,409 | 9 | % | 783,091 | 726,038 | 8 | % | ||||||||||||||||
EMEA | 309,116 | 314,649 | -2 | % | 555,029 | 539,984 | 3 | % | ||||||||||||||||
APAC | 148,220 | 115,428 | 28 | % | 267,205 | 206,974 | 29 | % | ||||||||||||||||
EMEA – Europe, Middle East and Africa; APAC – Asia Pacific and Australian Continent |
||||||||||||||||||||||||
Non-GAAP Financial Information
To supplement our financial results presented in accordance with GAAP,
this release includes the following measures defined by the Securities
and Exchange Commission as non-GAAP financial measures: pro forma net
income (earnings) per share, forward-looking pro forma earnings per
share, pro forma effective tax rate, forward-looking pro forma effective
tax rate and free cash flow. These non-GAAP measures are not based on
any comprehensive set of accounting rules or principles and should not
be considered a substitute for, or superior to, financial measures
calculated in accordance with GAAP, and may be different from non-GAAP
measures used by other companies, limiting the usefulness of the
measures for comparison with other companies. Management believes
providing investors with an operating view consistent with how it
manages the Company provides enhanced transparency into the operating
results of the Company, as described in more detail by category below.
The tables below provide reconciliations between the GAAP and non-GAAP
measures.
Pro forma effective tax rate
The Company’s income tax expense is periodically impacted by discrete
tax items that are not reflective of income tax expense incurred as a
result of current period earnings. Therefore, management believes
disclosure of the effective tax rate and income tax provision before the
effect of certain discrete tax items are important measures to permit
investors’ consistent comparison between periods. In the first and
second quarters of 2018, there were no such discrete tax items
identified.
Garmin Ltd. And Subsidiaries | |||||||||||||||
Pro Forma Effective Tax Rate | |||||||||||||||
(in thousands, except effective tax rate (ETR) information) | |||||||||||||||
13-Weeks Ended | 26-Weeks Ended | ||||||||||||||
July 1, | July 1, | ||||||||||||||
2017 | 2017 | ||||||||||||||
$ |
ETR (1) |
$ |
ETR |
||||||||||||
U.S. GAAP income tax provision (benefit) | $ | 57,348 | 24.5 | % | $ | (92,680 | ) | (28.7 | %) | ||||||
Pro forma discrete tax items: | |||||||||||||||
Switzerland corporate tax election(2) | – | 168,755 | |||||||||||||
Tax expense from share-based award expirations(3) | (7,275 | ) | (7,275 | ) | |||||||||||
Total pro forma discrete tax items | (7,275 | ) | 161,480 | ||||||||||||
Income tax provision (Pro Forma) | $ | 50,073 | 21.4 | % | $ | 68,800 | 21.3 | % |
(1) |
Effective tax rate is calculated by taking the income tax |
|
(2) |
In first quarter 2017, a $169 million tax benefit was recognized |
|
(3) |
Following adoption in fiscal 2017 of Accounting Standards Update |
|
The net release of uncertain tax position reserves, amounting to
approximately $10.3 million and $2.9 million in the 26-weeks ended June
30, 2018 and July 1, 2017, respectively, have not been included as pro
forma adjustments in the above presentation of pro forma income tax
provision as related items tend to be more recurring in nature or such
amounts are individually not significant.
Pro forma net income (earnings) per share
Management believes that net income (earnings) per share before the
impact of foreign currency gains or losses and certain discrete income
tax items, as discussed above, is an important measure in order to
permit a consistent comparison of the Company’s performance between
periods.
Garmin Ltd. And Subsidiaries | |||||||||||||||||
Pro Forma Net Income (Earnings) Per Share | |||||||||||||||||
(in thousands, except per share information) | |||||||||||||||||
13-Weeks Ended | 26-Weeks Ended | ||||||||||||||||
June 30, | July 1, | June 30, | July 1, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||||
Net income (GAAP) | $ | 190,342 | $ | 176,979 | $ | 319,715 | $ | 415,382 | |||||||||
Foreign currency gains / losses(1) | (2,647 | ) | (15,110 | ) | (3,463 | ) | 22,387 | ||||||||||
Tax effect of foreign currency gains / losses(2) | 513 | 3,229 | 624 | (4,773 | ) | ||||||||||||
Pro forma discrete tax items(3) | – | 7,275 | – | (161,480 | ) | ||||||||||||
Net income (Pro Forma) | $ | 188,208 | $ | 172,373 | $ | 316,876 | $ | 271,516 | |||||||||
Net income per share (GAAP): | |||||||||||||||||
Basic | $ | 1.01 | $ | 0.94 | $ | 1.70 | $ | 2.21 | |||||||||
Diluted | $ | 1.00 | $ | 0.94 | $ | 1.69 | $ | 2.20 | |||||||||
Net income per share (Pro Forma): | |||||||||||||||||
Basic | $ | 1.00 | $ | 0.92 | $ | 1.68 | $ | 1.44 | |||||||||
Diluted | $ | 0.99 | $ | 0.91 | $ | 1.67 | $ | 1.44 | |||||||||
Weighted average common shares outstanding: | |||||||||||||||||
Basic | 188,542 | 187,757 | 188,432 | 187,974 | |||||||||||||
Diluted | 189,461 | 188,492 | 189,377 | 188,691 |
(1) |
The majority of the Company’s consolidated foreign currency gains |
|
(2) |
The tax effect of foreign currency gains and losses was calculated |
|
(3) |
The discrete tax items are discussed in the pro forma effective |
|
Free cash flow
Management believes that free cash flow is an important financial
measure because it represents the amount of cash provided by operations
that is available for investing and defines it as operating cash less
capital expenditures for property and equipment. Management believes
that excluding purchases of property and equipment provides a better
understanding of the underlying trends in the Company’s operating
performance and allows more accurate comparisons of the Company’s
operating results to historical performance. This metric may also be
useful to investors, but should not be considered in isolation as it is
not a measure of cash flow available for discretionary expenditures. The
most comparable GAAP measure is cash provided by operating activities.
Garmin Ltd. And Subsidiaries | |||||||||||||||||
Free Cash Flow | |||||||||||||||||
(in thousands) | |||||||||||||||||
13-Weeks Ended | 26-Weeks Ended | ||||||||||||||||
June 30, | July 1, | June 30, | July 1, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||||
Net cash provided by operating activities | $ | 223,873 | $ | 143,432 | $ | 438,063 | $ | 263,827 | |||||||||
Less: purchases of property and equipment | (66,736 | ) | (14,275 | ) | (93,072 | ) | (39,812 | ) | |||||||||
Free Cash Flow | $ | 157,137 | $ | 129,157 | $ | 344,991 | $ | 224,015 | |||||||||
Forward-looking pro forma tax rate
Forward-looking pro forma tax rate and pro forma earnings per share are
calculated before the effect of certain discrete tax items. Management
believes certain discrete tax items may not be reflective of income tax
expense incurred as a result of current period earnings. Therefore, in
order to permit consistent comparison between periods, the tax rate and
earnings per share before the effect of such discrete tax items are
important measures. At this time management is unable to determine
whether or not significant discrete tax items will be identified in
fiscal 2018.
Forward-looking pro forma earnings per share (EPS)
In addition to the discrete tax items discussed in the forward-looking
pro forma effective tax rate section above, our forward looking 2018 pro
forma EPS excludes foreign currency exchange gains and losses. The
estimated impact of such foreign currency gains and losses cannot be
reasonably estimated on a forward-looking basis due to the high
variability and low visibility with respect to non-operating foreign
currency exchange gains and losses and the related tax effects of such
gains and losses. The impact of such foreign currency gains and losses,
net of tax effects, was $0.01 for the 26-weeks ended June 30, 2018.
Contacts