Attached files
| file | filename |
|---|---|
| EX-99.3 - EX-99.3 - DYCOM INDUSTRIES INC | dyfy2021q3non-gaapreco.htm |
| EX-99.2 - EX-99.2 - DYCOM INDUSTRIES INC | q32021presentationmateri.htm |
| 8-K - 8-K - DYCOM INDUSTRIES INC | dy-20201124.htm |
Exhibit 99.1
N E W S R E L E A S E
| FOR IMMEDIATE RELEASE | Contact: | Steven E. Nielsen, President and CEO H. Andrew DeFerrari, Senior Vice President and CFO Callie A. Tomasso, Investor Relations (561) 627-7171 | ||||||
November 24, 2020
DYCOM INDUSTRIES, INC. ANNOUNCES FISCAL 2021 THIRD QUARTER RESULTS
Palm Beach Gardens, Florida, November 24, 2020 - Dycom Industries, Inc. (NYSE: DY) announced today its results for the third quarter and nine months ended October 24, 2020.
Third Quarter Fiscal 2021 Highlights
•Contract revenues of $810.3 million for the quarter ended October 24, 2020, compared to $884.1 million for the quarter ended October 26, 2019. Contract revenues decreased 9.4% on an organic basis after excluding $8.9 million in contract revenues from storm restoration services for the quarter ended October 24, 2020.
•Non-GAAP Adjusted EBITDA of $92.8 million, or 11.5% of contract revenues, for the quarter ended October 24, 2020, compared to $91.7 million, or 10.4% of contract revenues, for the quarter ended October 26, 2019.
•On a GAAP basis, net income was $33.9 million, or $1.05 per common share diluted, for the quarter ended October 24, 2020, compared to $24.2 million, or $0.76 per common share diluted, for the quarter ended October 26, 2019. Non-GAAP Adjusted Net Income was $34.4 million, or $1.06 per common share diluted, for the quarter ended October 24, 2020, compared to $28.1 million, or $0.88 per common share diluted for the quarter ended October 26, 2019.
•Notional net debt was reduced by $110.1 million during the quarter. As of October 24, 2020, the Company had cash and equivalents of $12.0 million, borrowings on its revolving line of credit of $85.0 million, $427.5 million of term loans outstanding and $58.3 million aggregate principal amount of 0.75% convertible senior notes due September 2021 (the “Notes”) outstanding.
Year-to-Date Fiscal 2021 Highlights
•Contract revenues of $2.449 billion for the nine months ended October 24, 2020, compared to $2.602 billion for the nine months ended October 26, 2019. Contract revenues for the nine months ended October 24, 2020 decreased 6.1% on an organic basis after excluding $8.9 million and $4.7 million in contract revenues from storm restoration services for the nine months ended October 24, 2020 and October 26, 2019, respectively.
•Non-GAAP Adjusted EBITDA of $265.3 million, or 10.8% of contract revenues, for the nine months ended October 24, 2020, compared to $254.6 million, or 9.8% of contract revenues, for the nine months ended October 26, 2019. Non-GAAP Adjusted EBITDA for the nine months ended October 26, 2019 excludes $11.0 million of income before taxes reflecting the net benefit of a contract modification.
•On a GAAP basis, net income was $38.5 million, or $1.20 per common share diluted, for the nine months ended October 24, 2020, compared to $68.4 million, or $2.15 per common share diluted, for the nine months ended October 26, 2019. Non-GAAP Adjusted Net Income was $83.7 million, or $2.61 per common share diluted, for the nine months ended October 24, 2020, compared to $72.4 million, or $2.28 per common share diluted, for the nine months ended October 26, 2019. Non-GAAP Adjusted Net Income for the nine months ended October 26, 2019 excludes net income of $7.3 million, or $0.23 per common share diluted, reflecting the after-tax net benefit of a contract modification.
Net income on a GAAP basis for the nine months ended October 24, 2020 includes a pre-tax goodwill impairment charge of
$53.3 million recognized during the first quarter for a reporting unit that generated revenue of less than 4% of Dycom’s
consolidated revenue and did not incur losses in fiscal 2020.
•During the nine months ended October 24, 2020, the Company purchased $401.7 million aggregate principal amount of Notes for $371.4 million, including interest and fees. As a result, net income on a GAAP basis for the nine months ended October 24, 2020 includes a pre-tax gain of approximately $12.0 million.
Outlook
For the quarter ending January 30, 2021 (which includes an additional week of operations as a result of the Company’s 52/53 week fiscal year), the Company expects modestly lower contract revenues with margins that range from in-line to modestly higher, as compared to the quarter ended January 25, 2020. The Company believes the impact of the COVID-19 pandemic on its operating results, cash flows and financial condition is uncertain, unpredictable and could affect its ability to achieve these expected financial results.
Use of Non-GAAP Financial Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). In quarterly results releases, trend schedules, conference calls, slide presentations, and webcasts, the Company may use or discuss Non-GAAP financial measures, as defined by Regulation G of the Securities and Exchange Commission. See Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Financial Measures in the press release tables that follow.
Conference Call Information and Other Selected Data
The Company will host a conference call to discuss fiscal 2021 third quarter results on Tuesday, November 24, 2020 at 9:00 a.m. Eastern time. A live webcast of the conference call and related materials will be available on the Company’s Investor Center website at https://ir.dycomind.com. Parties interested in participating via telephone should dial (833) 519-1313 (United States) or (914) 800-3879 (International) with the conference ID 1388665, ten minutes before the conference call begins. For those who cannot participate at the scheduled time, a replay of the live webcast and the related materials will be available at https://ir.dycomind.com until Thursday, December 24, 2020.
About Dycom Industries, Inc.
Dycom is a leading provider of specialty contracting services throughout the United States. These services include program management; planning; engineering and design; aerial, underground, and wireless construction; maintenance; and fulfillment services for telecommunications providers. Additionally, Dycom provides underground facility locating services for various utilities, including telecommunications providers, and other construction and maintenance services for electric and gas utilities.
Forward Looking Information
This press release contains forward-looking statements as contemplated by the 1995 Private Securities Litigation Reform Act. These
statements include those related to the outlook for the quarter ending January 30, 2021 found under the “Outlook” section of this release. These statements are subject to change. Forward looking statements are based on management’s current expectations, estimates and projections. These statements are subject to risks and uncertainties that may cause actual results for completed periods and periods in the future to differ materially from the results projected or implied in any forward-looking statements contained in this press release. The most significant of these risks and uncertainties are described in the Company’s Form 10-K, Form 10-Q, and Form 8-K reports (including all amendments to those reports) and include the projected impact of COVID-19 on the Company’s business operating results, cash flows and/or financial condition and the impacts of the measures the Company has taken in response to COVID-19, the Company’s ability to effectively execute its business and capital plans, business and economic conditions and trends in the telecommunications industry affecting the Company’s customers, customer capital budgets and spending priorities, the adequacy of the Company’s insurance and other reserves and allowances for doubtful accounts, whether the carrying value of the Company’s assets may be impaired, preliminary purchase price allocations of acquired businesses, expected benefits and synergies of acquisitions, the future impact of any acquisitions or dispositions, adjustments and cancellations of the Company’s projects, the related impact to the Company’s backlog from project cancellations, weather conditions, the anticipated outcome of other contingent events, including litigation, liquidity and other financial needs, the availability of financing, the Company’s ability to generate sufficient cash to service its indebtedness, restrictions imposed by the Company’s credit agreement, and the other risks and uncertainties detailed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company does not undertake any obligation to update forward-looking statements.
---Tables Follow---
2
| DYCOM INDUSTRIES, INC. AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Dollars in thousands) | |||||||||||
| Unaudited | |||||||||||
| October 24, 2020 | January 25, 2020 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and equivalents | $ | 12,036 | $ | 54,560 | |||||||
| Accounts receivable, net | 938,941 | 817,245 | |||||||||
| Contract assets | 204,516 | 253,005 | |||||||||
| Inventories | 70,827 | 98,324 | |||||||||
| Income tax receivable | 724 | 3,168 | |||||||||
| Other current assets | 38,462 | 31,991 | |||||||||
| Total current assets | 1,265,506 | 1,258,293 | |||||||||
| Property and equipment, net | 288,292 | 376,610 | |||||||||
| Operating lease right-of-use assets | 65,912 | 69,596 | |||||||||
| Goodwill and other intangible assets, net | 396,976 | 465,694 | |||||||||
| Other | 48,378 | 47,438 | |||||||||
| Total non-current assets | 799,558 | 959,338 | |||||||||
| Total assets | $ | 2,065,064 | $ | 2,217,631 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 183,679 | $ | 119,612 | |||||||
| Current portion of debt | 78,121 | 22,500 | |||||||||
| Contract liabilities | 16,412 | 16,332 | |||||||||
| Accrued insurance claims | 43,623 | 38,881 | |||||||||
| Operating lease liabilities | 26,075 | 26,581 | |||||||||
| Income taxes payable | 8,413 | 344 | |||||||||
| Other accrued liabilities | 107,392 | 98,775 | |||||||||
| Total current liabilities | 463,715 | 323,025 | |||||||||
| Long-term debt | 490,000 | 844,401 | |||||||||
| Accrued insurance claims - non-current | 67,195 | 56,026 | |||||||||
| Operating lease liabilities - non-current | 40,327 | 43,606 | |||||||||
| Deferred tax liabilities, net - non-current | 55,360 | 75,527 | |||||||||
| Other liabilities | 35,343 | 6,442 | |||||||||
| Total liabilities | 1,151,940 | 1,349,027 | |||||||||
| Total stockholders’ equity | 913,124 | 868,604 | |||||||||
| Total liabilities and stockholders’ equity | $ | 2,065,064 | $ | 2,217,631 | |||||||
3
| DYCOM INDUSTRIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||
| (Dollars in thousands, except share amounts) | |||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||
| Quarter | Quarter | Nine Months | Nine Months | ||||||||||||||||||||
| Ended | Ended | Ended | Ended | ||||||||||||||||||||
| October 24, 2020 | October 26, 2019 | October 24, 2020 | October 26, 2019 | ||||||||||||||||||||
| Contract revenues | $ | 810,256 | $ | 884,115 | $ | 2,448,500 | $ | 2,602,079 | |||||||||||||||
Costs of earned revenues, excluding depreciation and amortization1 | 658,355 | 724,378 | 1,996,514 | 2,146,527 | |||||||||||||||||||
General and administrative2,3 | 62,628 | 69,875 | 195,871 | 193,613 | |||||||||||||||||||
| Depreciation and amortization | 42,313 | 47,356 | 132,313 | 140,941 | |||||||||||||||||||
Goodwill impairment charge4 | — | — | 53,264 | — | |||||||||||||||||||
| Total | 763,296 | 841,609 | 2,377,962 | 2,481,081 | |||||||||||||||||||
Interest expense, net5 | (4,710) | (13,128) | (25,020) | (38,239) | |||||||||||||||||||
Gain on debt extinguishment6 | — | — | 12,046 | — | |||||||||||||||||||
| Other income, net | 3,708 | 1,407 | 7,921 | 11,111 | |||||||||||||||||||
| Income before income taxes | 45,958 | 30,785 | 65,485 | 93,870 | |||||||||||||||||||
Provision for income taxes7 | 12,032 | 6,556 | 26,953 | 25,466 | |||||||||||||||||||
| Net income | $ | 33,926 | $ | 24,229 | $ | 38,532 | $ | 68,404 | |||||||||||||||
| Earnings per common share: | |||||||||||||||||||||||
| Basic earnings per common share | $ | 1.06 | $ | 0.77 | $ | 1.21 | $ | 2.17 | |||||||||||||||
| Diluted earnings per common share | $ | 1.05 | $ | 0.76 | $ | 1.20 | $ | 2.15 | |||||||||||||||
| Shares used in computing earnings per common share: | |||||||||||||||||||||||
| Basic | 31,878,583 | 31,502,543 | 31,744,199 | 31,480,759 | |||||||||||||||||||
| Diluted | 32,425,300 | 31,826,845 | 32,106,661 | 31,811,505 | |||||||||||||||||||
4
| DYCOM INDUSTRIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO COMPARABLE GAAP FINANCIAL MEASURES | |||||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||||||||
| CONTRACT REVENUES, NON-GAAP ORGANIC CONTRACT REVENUES, AND DECLINE %’s | |||||||||||||||||||||||||||||
| Contract Revenues - GAAP | Revenues from storm restoration services | Non-GAAP - Organic Contract Revenues | GAAP - Decline % | Non-GAAP - Organic Decline % | |||||||||||||||||||||||||
| Quarter Ended October 24, 2020 | $ | 810,256 | $ | (8,894) | $ | 801,362 | (8.4) | % | (9.4) | % | |||||||||||||||||||
| Quarter Ended October 26, 2019 | $ | 884,115 | $ | — | $ | 884,115 | |||||||||||||||||||||||
| Nine Months Ended October 24, 2020 | $ | 2,448,500 | $ | (8,894) | $ | 2,439,606 | (5.9) | % | (6.1) | % | |||||||||||||||||||
| Nine Months Ended October 26, 2019 | $ | 2,602,079 | $ | (4,716) | $ | 2,597,363 | |||||||||||||||||||||||
| NET INCOME AND NON-GAAP ADJUSTED EBITDA | |||||||||||||||||||||||
| Quarter | Quarter | Nine Months | Nine Months | ||||||||||||||||||||
| Ended | Ended | Ended | Ended | ||||||||||||||||||||
| October 24, 2020 | October 26, 2019 | October 24, 2020 | October 26, 2019 | ||||||||||||||||||||
| Reconciliation of net income to Non-GAAP Adjusted EBITDA: | |||||||||||||||||||||||
| Net income | $ | 33,926 | $ | 24,229 | $ | 38,532 | $ | 68,404 | |||||||||||||||
| Interest expense, net | 4,710 | 13,128 | 25,020 | 38,239 | |||||||||||||||||||
| Provision for income taxes | 12,032 | 6,556 | 26,953 | 25,466 | |||||||||||||||||||
| Depreciation and amortization | 42,313 | 47,356 | 132,313 | 140,941 | |||||||||||||||||||
| Earnings Before Interest, Taxes, Depreciation & Amortization (“EBITDA”) | 92,981 | 91,269 | 222,818 | 273,050 | |||||||||||||||||||
| Gain on sale of fixed assets | (4,001) | (2,241) | (9,207) | (13,785) | |||||||||||||||||||
| Stock-based compensation expense | 3,796 | 2,694 | 10,490 | 8,450 | |||||||||||||||||||
Goodwill impairment charge4 | — | — | 53,264 | — | |||||||||||||||||||
Gain on debt extinguishment6 | — | — | (12,046) | — | |||||||||||||||||||
Charge for warranty costs1 | — | — | — | 8,200 | |||||||||||||||||||
Recovery of previously reserved accounts receivable and contract assets3 | — | — | — | (10,345) | |||||||||||||||||||
| Non-GAAP Adjusted EBITDA | $ | 92,776 | $ | 91,722 | $ | 265,319 | $ | 265,570 | |||||||||||||||
| Non-GAAP Adjusted EBITDA % of contract revenues | 11.5 | % | 10.4 | % | 10.8 | % | 10.2 | % | |||||||||||||||
Non-GAAP Adjusted EBITDA, excluding contract modification8 | $ | 254,610 | |||||||||||||||||||||
Non-GAAP Adjusted EBITDA, excluding contract modification % of contract revenues8 | 9.8 | % | |||||||||||||||||||||
5
| DYCOM INDUSTRIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO COMPARABLE GAAP FINANCIAL MEASURES (CONTINUED) | |||||||||||||||||||||||
| (Dollars in thousands, except share amounts) | |||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||
| NET INCOME, NON-GAAP ADJUSTED NET INCOME, DILUTED EARNINGS PER COMMON SHARE, AND NON-GAAP ADJUSTED DILUTED EARNINGS PER COMMON SHARE | |||||||||||||||||||||||
| Quarter | Quarter | Nine Months | Nine Months | ||||||||||||||||||||
| Ended | Ended | Ended | Ended | ||||||||||||||||||||
| October 24, 2020 | October 26, 2019 | October 24, 2020 | October 26, 2019 | ||||||||||||||||||||
| Reconciliation of net income to Non-GAAP Adjusted Net Income: | |||||||||||||||||||||||
| Net income | $ | 33,926 | $ | 24,229 | $ | 38,532 | $ | 68,404 | |||||||||||||||
| Pre-Tax Adjustments: | |||||||||||||||||||||||
| Non-cash amortization of debt discount on Notes | 643 | 5,068 | 6,732 | 15,016 | |||||||||||||||||||
Gain on debt extinguishment6 | — | — | (12,046) | — | |||||||||||||||||||
Goodwill impairment charge4 | — | — | 53,264 | — | |||||||||||||||||||
Charge for warranty costs1 | — | — | — | 8,200 | |||||||||||||||||||
Recovery of previously reserved accounts receivable and contract assets3 | — | — | — | (10,345) | |||||||||||||||||||
| Tax Adjustments: | |||||||||||||||||||||||
| Tax impact of the vesting and exercise of share-based awards | (33) | 163 | (241) | 801 | |||||||||||||||||||
Tax effect from net operating loss carryback under enacted CARES Act7 | — | — | (2,631) | — | |||||||||||||||||||
| Tax impact related to previous tax year filing | — | — | — | 1,092 | |||||||||||||||||||
| Tax impact of pre-tax adjustments | (177) | (1,394) | 113 | (3,540) | |||||||||||||||||||
| Total adjustments, net of tax | 433 | 3,837 | 45,191 | 11,224 | |||||||||||||||||||
| Non-GAAP Adjusted Net Income | $ | 34,359 | $ | 28,066 | $ | 83,723 | $ | 79,628 | |||||||||||||||
Non-GAAP Adjusted Net Income, excluding contract modification8 | $ | 72,378 | |||||||||||||||||||||
| Reconciliation of diluted earnings per common share to Non-GAAP Adjusted Diluted Earnings per Common Share: | |||||||||||||||||||||||
| GAAP diluted earnings per common share | $ | 1.05 | $ | 0.76 | $ | 1.20 | $ | 2.15 | |||||||||||||||
| Total adjustments, net of tax | 0.01 | 0.12 | 1.41 | 0.35 | |||||||||||||||||||
| Non-GAAP Adjusted Diluted Earnings per Common Share | $ | 1.06 | $ | 0.88 | $ | 2.61 | $ | 2.50 | |||||||||||||||
Non-GAAP Adjusted Diluted Earnings per Common Share, excluding contract modification8 | $ | 2.28 | |||||||||||||||||||||
| Shares used in computing Non-GAAP Adjusted Diluted Earnings per Common Share | 32,425,300 | 31,826,845 | 32,106,661 | 31,811,505 | |||||||||||||||||||
| Amounts in table above may not add due to rounding. | |||||||||||||||||||||||
6
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
TO COMPARABLE GAAP FINANCIAL MEASURES (CONTINUED)
Explanation of Non-GAAP Financial Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). In the Company’s quarterly results releases, trend schedules, conference calls, slide presentations, and webcasts, it may use or discuss Non-GAAP financial measures, as defined by Regulation G of the Securities and Exchange Commission. The Company believes that the presentation of certain Non-GAAP financial measures in these materials provides information that is useful to investors because it allows for a more direct comparison of the Company’s performance for the period reported with the Company’s performance in prior periods. The Company cautions that Non-GAAP financial measures should be considered in addition to, but not as a substitute for, the Company’s reported GAAP results. Management defines the Non-GAAP financial measures used as follows:
•Non-GAAP Organic Contract Revenues - contract revenues from businesses that are included for the entire period in both the current and prior year periods, excluding contract revenues from storm restoration services. Non-GAAP Organic Contract Revenue (decline) growth is calculated as the percentage change in Non-GAAP Organic Contract Revenues over those of the comparable prior year periods. Management believes organic (decline) growth is a helpful measure for comparing the Company’s revenue performance with prior periods.
•Non-GAAP Adjusted EBITDA - net income before interest, taxes, depreciation and amortization, gain on sale of fixed assets, stock-based compensation expense, and certain non-recurring items. Management believes Non-GAAP Adjusted EBITDA is a helpful measure for comparing the Company’s operating performance with prior periods as well as with the performance of other companies with different capital structures or tax rates.
•Non-GAAP Adjusted Net Income - GAAP net income before the non-cash amortization of the debt discount and the related tax impact, certain tax impacts resulting from vesting and exercise of share-based awards, and certain non-recurring items. Management believes Non-GAAP Adjusted Net Income is a helpful measure for comparing the Company’s operating performance with prior periods.
•Non-GAAP Adjusted Diluted Earnings per Common Share - Non-GAAP Adjusted Net Income divided by weighted average diluted shares outstanding.
•Notional Net Debt - Notional net debt is a Non-GAAP financial measure that is calculated by subtracting cash and equivalents from the aggregate face amount of outstanding long-term debt. Management believes notional net debt is a helpful measure to assess the Company’s liquidity.
Management excludes or adjusts each of the items identified below from Non-GAAP Adjusted Net Income and Non-GAAP Adjusted Diluted Earnings per Common Share:
•Non-cash amortization of debt discount on Notes - The Company’s Notes were allocated between debt and equity components. The difference between the principal amount and the carrying amount of the liability component of the Notes represents a debt discount. The debt discount is being amortized over the term of the Notes but does not result in periodic cash interest payments. The Company excludes the non-cash amortization of the debt discount from its Non-GAAP financial measures because it believes it is useful to analyze the component of interest expense for the Notes that will be paid in cash. The exclusion of the non-cash amortization from the Company’s Non-GAAP financial measures provides management with a consistent measure for assessing financial results.
•Goodwill impairment charge - The Company incurred a goodwill impairment charge of $53.3 million for a reporting unit that performs installation services inside third party premises. Management believes excluding the goodwill impairment charge from the Company’s Non-GAAP financial measures assists investors’ overall understanding of the Company’s current financial performance and provides management with a consistent measure for assessing the current and historical financial results.
•Gain on debt extinguishment - During the nine months ended October 24, 2020, the Company recognized a gain on debt extinguishment of $12.0 million in connection with its purchase of $401.7 million aggregate principal amount of Notes for $371.4 million, including interest and fees. Management believes excluding the gain on debt extinguishment from the Company’s Non-GAAP financial measures assists investors’ overall understanding of the Company’s current financial performance and provides management with a consistent measure for assessing the current and historical financial results.
7
•Charge for warranty costs - During the nine month ended October 26, 2019, the Company recorded an $8.2 million pre-tax charge in the first quarter for estimated warranty costs for work performed for a customer in prior periods. The Company excludes the impact of this charge from its Non-GAAP financial measures because the Company believes it is not indicative of its underlying results in the current period.
•Recovery of previously reserved accounts receivable and contract assets - During the nine months ended October 26, 2019, the Company recognized $10.3 million of pre-tax income from the recovery of previously reserved accounts receivable and contract assets in the first quarter based on collections from a customer. The Company excludes the impact of this recovery from its Non-GAAP financial measures because the Company believes it is not indicative of its underlying results.
•Tax impact of the vesting and exercise of share-based awards - The Company excludes certain tax impacts resulting from the vesting and exercise of share-based awards as these amounts may vary significantly from period to period. Excluding these amounts from the Company’s Non-GAAP financial measures provides management with a more consistent measure for assessing financial results.
•Tax effect from a net operating loss carryback under enacted CARES Act - For the nine months ended October 24, 2020, the Company recognized an income tax benefit of $2.6 million during the first quarter from a net operating loss carryback under the enacted U.S. Coronavirus Aid, Relief, and Economic Security (“CARES”) Act. The Company excludes this impact because the Company believes it is not indicative of the Company’s underlying results or ongoing operations.
•Tax impact of previous tax year filing - During the nine months ended October 26, 2019, the Company recognized an income tax expense of $1.1 million on a previous tax year filing. The Company excludes this impact because the Company believes it is not indicative of the Company’s underlying results or ongoing operations.
•Tax impact of pre-tax adjustments - The tax impact of pre-tax adjustments reflects the Company’s estimated tax impact of specific adjustments and the effective tax rate used for financial planning for the applicable period.
8
Notes
1 During the nine months ended October 26, 2019, the Company recorded an $8.2 million pre-tax charge in the first quarter for estimated warranty costs for work performed for a customer in prior periods.
2 Includes stock-based compensation expense of $3.8 million and $2.7 million for the quarters ended October 24, 2020 and October 26, 2019, respectively, and $10.5 million and $8.5 million for the nine months ended October 24, 2020 and October 26, 2019, respectively.
3 During the nine months ended October 26, 2019, the Company recognized $10.3 million of pre-tax income from the recovery of previously reserved accounts receivable and contract assets in the first quarter based on collections from a customer.
4 The Company incurred a goodwill impairment charge of $53.3 million during the nine months ended October 24, 2020 for a reporting unit that performs installation services inside third party premises.
5 Includes pre-tax interest expense for non-cash amortization of the debt discount associated with the Notes of $0.6 million and $5.1 million for the quarters ended October 24, 2020 and October 26, 2019, respectively, and $6.7 million and $15.0 million for the nine months ended October 24, 2020 and October 26, 2019, respectively.
6 During the nine months ended October 24, 2020, the Company purchased $401.7 million aggregate principal amount of its Notes for $371.4 million, including interest and fees. The purchase price was allocated between the debt and equity components of the Notes. Based on the net carrying amount of the Notes, the Company recognized a net gain on debt extinguishment of $12.0 million after the write-off of associated debt issuance costs. The Company also recognized the equity component of the settlement of the Notes.
7 For the quarter and nine months ended October 24, 2020, the provision for income taxes includes less than $0.1 million and $0.2 million, respectively, of income tax benefit for the vesting and exercise of share-based awards. Additionally, for the nine months ended October 24, 2020, the Company recognized an income tax benefit of $2.6 million during the first quarter from a net operating loss carryback under the enacted CARES Act. For the quarter and nine months ended October 26, 2019, the provision for income taxes includes $0.2 million and $0.8 million, respectively, of income tax expense for the vesting and exercise of share-based awards. Additionally, for the nine months ended October 26, 2019, the provision for income taxes includes $1.1 million of income tax expense related to a previous tax year filing.
8 During the nine months ended October 26, 2019, the Company entered into a contract modification in the second quarter that increased revenue produced by a large customer program. As a result, the Company recognized $11.8 million of contract revenues for services performed in prior periods, $0.8 million of related performance-based compensation expense, and $1.0 million of stock-based compensation. On an after-tax basis, these items contributed approximately $7.3 million to net income, or $0.23 per common share diluted, for the nine months ended October 26, 2019. These amounts are excluded from the calculations of Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted Net Income and Non-GAAP Adjusted Diluted Earnings per Common Share for the nine months ended October 26, 2019.
9