Attached files
| file | filename |
|---|---|
| 8-K - CURRENT REPORT - PHOTRONICS INC | photronics_8k.htm |
| EX-99.2 - CONDENSED CONSOLIDATED STATEMENTS OF INCOME - PHOTRONICS INC | exhibit99-2.htm |
| EX-99.4 - CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - PHOTRONICS INC | exhibit99-4.htm |
| EX-99.6 - RECONCILIATION OF GAAP NET INCOME TO EBITDA - PHOTRONICS INC | exhibit99-6.htm |
| EX-99.3 - CONDENSED CONSOLIDATED BALANCE SHEETS - PHOTRONICS INC | exhibit99-3.htm |
| EX-99.1 - PRESS RELEASE DATED AUGUST 16, 2011 - PHOTRONICS INC | exhibit99-1.htm |
PHOTRONICS, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Financial Information
(in thousands, except per share data)
(Unaudited)
Reconciliation of GAAP to Non-GAAP Financial Information
(in thousands, except per share data)
(Unaudited)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| July 31, | August 1, | July 31, | August 1, | ||||||||||||
| 2011 | 2010 | 2011 | 2010 | ||||||||||||
| Reconciliation of GAAP to Non-GAAP Net Income | |||||||||||||||
| Attributable to Photronics, Inc. | |||||||||||||||
| GAAP net income attributable to Photronics, Inc. | $ | 11,265 | $ | 7,691 | $ | 6,938 | $ | 15,778 | |||||||
| (a) Debt extinguishment loss and net interest impact, net of tax | 4,973 | - | 35,486 | - | |||||||||||
| (b) Consolidation and restructuring charges (credits), net of tax | - | 26 | - | (4,810 | ) | ||||||||||
| (c) Impact of warrants, net of tax | (221 | ) | (388 | ) | 599 | 692 | |||||||||
| (d) Deferred financing fees write off, net of tax | - | - | - | 1,011 | |||||||||||
| Non-GAAP net income attributable to Photronics, Inc. | $ | 16,017 | $ | 7,329 | $ | 43,023 | $ | 12,671 | |||||||
| Reconciliation of GAAP to Non-GAAP Net Income | |||||||||||||||
| Applicable to Common Shareholders | |||||||||||||||
| Weighted average number of diluted shares outstanding | |||||||||||||||
| GAAP | 76,744 | 66,280 | 57,724 | 65,689 | |||||||||||
| (e) Non-GAAP | 76,692 | 65,864 | 70,559 | 54,378 | |||||||||||
| Net income per diluted share | |||||||||||||||
| GAAP | $ | 0.16 | $ | 0.13 | $ | 0.12 | $ | 0.29 | |||||||
| Non-GAAP | $ | 0.23 | $ | 0.13 | $ | 0.66 | $ | 0.23 | |||||||
| (a) | Represents extinguishment charges during the three and nine months ended July 31, 2011 related to the repurchase of $5.0 million and $35.4 million, respectively, of our 5.50% convertible senior notes due in October 2014, and net interest impact on convertible transactions. | |
| (b) | Includes charges (credits) related to restructuring in China. | |
| (c) | Represents financing expenses related to warrants, which are recorded in other income (expense). | |
| (d) | Represents write-off of deferred financing fees recorded in interest expense, as a result of an amendment to our revolving credit facility. | |
| (e) | Excludes the impact of shares issued on June 13, 2011 (0.4 million shares during the three months ended July 31, 2011 and 0.1 million shares during the nine months ended July 31, 2011), primarily related to the issuance of common stock in exchange for $5.0 million of our 5.5% convertible senior notes due in October 2014. | |