This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
$1 buys you full access to ALL of TheStreet's Subscription Services! Learn More

Imation Reports Second Quarter And First Half 2013 Financial Results

Stocks in this article: IMN

Table Four
 
IMATION CORP.
ADDITIONAL INFORMATION
(Dollars in millions)
(Unaudited)
    Three Months Ended     Six Months Ended
June 30 June 30
Cash and Cash Flow Information 2013     2012 2013     2012
 
Cash and cash equivalents - end of period $ 94.4 $ 211.1 $ 94.4 $ 211.1
Capital Spending $ 2.1 $ 3.1 $ 3.5 $ 5.1
Depreciation $ 2.7 $ 2.1 $ 5.5 $ 4.2
Amortization $ 3.3 $ 7.3 $ 6.9 $ 14.5
 
 
Asset Utilization Information *
June 30 December 31
2013 2012
 
Days Sales Outstanding (DSO) 60 59
Days of Inventory Supply 72 89
Debt to Total Capital 5.1 % 4.8 %
 
 
Other Information
 
Approximate employee count as of June 30, 2013: 1,010
Approximate employee count as of December 31, 2012: 1,230
Book value per share as of June 30, 2013: $ 9.18
Shares used to calculate book value per share (millions): 40.4

Imation repurchased approximately 616,000 shares of its stock during the quarter for $2.5 million.

 
*     These operational measures, which we regularly use, are provided to assist in the investor's further understanding of our operations.
 
Days Sales Outstanding is calculated using the count-back method, which calculates the number of days of most recent revenue that are reflected in the net accounts receivable balance.
 
Days of Inventory Supply is calculated using the current period inventory balance divided by an estimate of the inventoriable portion of cost of goods sold expressed in days. December 31, 2012 amount excludes Nexsan Corporation.
 
Debt to Total Capital is calculated by dividing total debt (long term plus short term) by total shareholders' equity and total debt.
 

Table Five
 
IMATION CORP.
Non-GAAP Financial Measures
(In millions, except for per share amounts)
(Unaudited)
       
Three Months Ended Three Months Ended
June 30, 2013 June 30, 2012
GAAP     Adj *     Non-GAAP GAAP     Adj *     Non-GAAP
Net revenue $ 211.7 $ - $ 211.7 $ 249.2 $ - $ 249.2
Cost of goods sold   156.5     (0.7 )   155.8     199.6     -   199.6  
Adjusted gross profit $ 55.2   $ 0.7   $ 55.9   $ 49.6   $ - $ 49.6  
 
Adjusted gross margin 26.1 % 26.4 % 19.9 % 19.9 %
 
Operating income (loss) from continuing operations $ - $ 5.1 $ 5.1 $ (7.5 ) $ 4.3 $ (3.2 )
 
Adjusted income tax provision $ 1.1 $ (1.1 ) $ - $ 0.2 $ - $ 0.2
 
Adjusted (loss) from continuing operations $ (1.8 ) $ 6.2 $ 4.4 $ (9.5 ) $ 4.3 $ (5.2 )
 
Adjusted (loss) earnings per common share from
continuing operations - Diluted $ (0.04 ) $ 0.11 $ (0.25 ) $ (0.14 )
 
Adjusted weighted average shares outstanding - Diluted 40.5 40.5 37.7 37.7
 
Six Months Ended Six Months Ended
June 30, 2013 June 30, 2012
GAAP Adj * Non-GAAP GAAP Adj * Non-GAAP
Net revenue $ 436.1 $ - $ 436.1 $ 512.5 $ - $ 512.5
Cost of goods sold   338.8     (2.8 )   336.0     409.3     -   409.3  
Adjusted gross profit $ 97.3   $ 2.8   $ 100.1   $ 103.2   $ - $ 103.2  
 
Adjusted gross margin 22.3 % 23.0 % 20.1 % 20.1 %
 
Operating (loss) income from continuing operations $ (14.7 ) $ 9.3 $ (5.4 ) $ (13.1 ) $ 5.6 $ (7.5 )
 
Adjusted income tax provision $ 1.5 $ - $ 1.5 $ 1.5 $ - $ 1.5
 
Adjusted (loss) from continuing operations $ (17.4 ) $ 9.3 $ (8.1 ) $ (18.7 ) $ 5.6 $ (13.1 )
 
Adjusted (loss) earnings per common share from
continuing operations - Diluted $ (0.43 ) $ (0.20 ) $ (0.50 ) $ (0.35 )
 
Adjusted weighted average shares outstanding - Diluted 40.5 40.5 37.6 37.6
 
 
*See Table Six
 

Table Six
 
IMATION CORP.
Non-GAAP Financial Measures
(In millions, except for per share amounts)
(Unaudited)
 
Operating (loss) income / Adjusted operating (loss) income
       
Three Months Ended Six Months Ended
June 30 June 30
2013     2012 2013     2012
Operating loss: $ - $ (7.5 ) $ (14.7 ) $ (13.1 )
Restructuring and other
Restructuring 1.6 3.1 3.1 3.7
Other 2.8 1.2 3.4 1.9
Inventory write-downs related to restructuring programs included in cost of goods sold   0.7     -     2.8     -  
Total adjustments   5.1     4.3     9.3     5.6  
Adjusted operating (loss) income - Non-GAAP $ 5.1   $ (3.2 ) $ (5.4 ) $ (7.5 )
 
Effect on diluted EPS:
(Loss) income from operations $ (0.04 ) $ (0.25 ) $ (0.43 ) $ (0.50 )
Restructuring and other
Restructuring 0.05 0.08 0.08 0.10
Other 0.08 0.03 0.08 0.05
Inventory write-downs   0.02     -     0.07     -  
Adjusted diluted EPS - Non-GAAP $ 0.11   $ (0.14 ) $ (0.20 ) $ (0.35 )
 
 
EBITDA:
Operating loss $ - $ (7.5 ) $ (14.7 ) $ (13.1 )
Depreciation 2.7 2.1 5.5 4.2
Amortization   3.3     7.3     6.9     14.5  
EBITDA $ 6.0   $ 1.9   $ (2.3 ) $ 5.6  
Restructuring and other 4.4 4.3 6.5 5.6
Inventory write-downs related to restructuring programs included in cost of goods sold   0.7     -     2.8     -  
Total adjustments   5.1     4.3     9.3     5.6  
Adjusted EBITDA $ 11.1   $ 6.2   $ 7.0   $ 11.2  
 
EBITDA is defined as operating income less depreciation and amortization. Adjusted EBITDA is defined as EBITDA before goodwill, restructuring and other, and inventory write-downs related to restructuring programs included in cost of goods sold.
 
 

The Non-GAAP financial measurements (adjusted operating income (loss), adjusted income(loss), adjusted diluted EPS, EBITDA and adjusted EBITDA) are provided to assist in understanding the impact of certain items on Imation's actual results of operations when compared with prior periods. Management believes this will assist investors in making an evaluation of Imation's performance against prior periods on a comparable basis by adjusting for these items. Management understands that there are material limitations on the use of Non-GAAP measures. Non-GAAP measures are not substitutes for GAAP measures for the purpose of analyzing financial performance. These Non-GAAP measures are not in accordance with, or an alternative for measures prepared in accordance with, generally accepted accounting principles and may be different from Non-GAAP measures used by other companies. In addition, these Non-GAAP measures are not based on any comprehensive set of accounting rules or principles. This information should not be construed as an alternative to the reported results, which have been determined in accordance with accounting principles generally accepted in the United States of America.

 




4 of 5

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!

Markets

DOW 17,828.24 +0.49 0.00%
S&P 500 2,067.56 -5.27 -0.25%
NASDAQ 4,791.63 +4.3130 0.09%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs