|
| [January 24, 2013] |
 |
Digi International Reports First Fiscal Quarter 2013 Results
MINNEAPOLIS --(Business Wire)--
Digi International® Inc. (NASDAQ: DGII, www.digi.com)
reported revenue of $47.0 million for the first fiscal quarter of 2013,
compared with $46.7 million for the first fiscal quarter of 2012. Net
income for the first fiscal quarter of 2013 was $1.2 million, or $0.05
per diluted share, compared to $0.7 million or $0.03 per diluted share
in the prior year comparable quarter. First fiscal quarter 2013 results
include the operations of Etherios, Inc. beginning November 1, 2012.
Etherios contributed $1.4 million in revenue for the two months since
the date of acquisition.
"I am satisfied with meeting our guidance expectations for the quarter
and, in particular, I am pleased with the revenue contribution from
Etherios," said Joe Dunsmore, President and Chief Executive Officer. "We
believe that this acquisition adds significantly to our end-to-end value
proposition in the M2M networking solutions space."
Business Results for the Three Months Ended
December 31, 2012
Revenue from growth products in the first fiscal quarter of 2013,
including $1.4 million of revenue from Etherios' consulting services,
was $25.8 million, or 55.0% of net sales, compared to $23.8 million, or
51.0% of net sales, in the first fiscal quarter of 2012, an increase of
$2.0 million, or 8.6 %. Revenue from mature products was $21.2 million,
or 45.0% of net sales, in the first fiscal quarter of 2013 compared to
$22.9 million, or 49.0% of net sales, in the first fiscal quarter of
2012, a decrease of $1.7 million, or 7.1%. Digi's growth products
portfolio includes all wireless products, as well as the ARM-based
embedded module product line, which leverages the iDigi platform with
both wireline and wireless connectivity.
Revenue in North America was $27.0 million in the first fiscal quarter
of 2013, compared to $27.8 million in the first fiscal quarter of 2012,
a decrease of $0.8 million, or 2.7%. Revenue in EMEA (Europe, Middle
East and Africa) was $12.0 million in the first fiscal quarter of 2013
compared to $11.6 million in the comparable quarter a year ago, an
increase of $0.4 million, or 3.5%. Revenue in the Asia Pacific region
was $6.5 million in the first fiscal quarter of 2013 compared to $5.6
million in the first fiscal quarter of 2012, an increase of $0.9
million, or 15.4%. Latin American revenue was $1.5 million in the first
fiscal quarter of 2013 compared to $1.7 million in the comparable
quarter a year ago, a decrease of $0.2 million, or 10.8%.
During the first quarter of fiscal 2012, the flooding in Thailand
impacted the operations of Digi's contract manufacturer near Bangkok,
resulting in lower revenue for Digi of approximately $3.0 million.
Gross profit was $24.5 million in the first fiscal quarter of 2013
compared to $24.4 million in the same period of the prior year, an
increase of $0.1 million. The gross margin was 52.1% in the first fiscal
quarter of 2013 compared to 52.4% in the first fiscal quarter of 2012.
The gross margin was lower in the first fiscal quarter of 2013 than in
the comparable period a year ago primarily due to the inclusion of gross
margins from Etherios' consulting services which are generally lower
than Digi products margins, and manufacturing expense increases as a
percent of net sales, offset partially by favorable product mix and
reduced amortization of purchased and core technology. The gross margin
in the first fiscal quarter of 2012 reflected an impact of less than one
percentage point as a result of the Thailand flooding.
Total operating expenses in the first fiscal quarter of 2013 were $22.8
million, or 48.6% of revenue, compared to $23.6 million, or 50.6% of
revenue, in the first fiscal quarter of 2012. The decrease in operating
expenses in the first fiscal quarter of 2013 compared to the same
quarter of the prior year primarily is due to cost containment measures
that were put in place to achieve targeted expense levels. Total
operating expenses for the first fiscal quarter of 2012 included a
charge of $0.2 million related to the restructuring of the Breisach,
Germany manufacturing operations, which resulted in a workforce
reduction of 25 positions.
Net income was $1.2 million in the first fiscal quarter of 2013, or
$0.05 per diluted share, compared to $0.7 million, or $0.03 per diluted
share, in the first fiscal quarter of 2012. Etherios generated a net
loss that impacted earnings per diluted share by less than one-half of a
cent for the first fiscal quarter of 2013. Net income in the first
fiscal quarter of 2013 included a tax benefit of $0.1 million, or $0.01
per diluted share, resulting from the reversal of tax reserves for the
expiration of the statutes of limitation for various U.S. and foreign
jurisdictions. Net income in the first fiscal quarter of 2012 included a
restructuring charge of $0.2 million, net of taxes, or $0.01 per diluted
share, offset by a tax benefit of $0.1 million, or $0.01 per diluted
share, resulting from the reversal of tax reserves for closure of
various jurisdictions' tax matters, and a gain on sale of an investment
of $0.1 million, net of taxes, with no earnings per diluted share
impact. Digi previously estimated that the flooding in Thailand had an
approximately $0.05 impact on earnings per diluted share in the first
fiscal quarter of 2012.
Earnings before interest, taxes, depreciation and amortization in the
first fiscal quarter of 2013 were $3.7 million, or 7.9% of revenue,
compared to $3.0 million, or 6.4% of revenue in the first fiscal quarter
of 2012.
Digi's cash and cash equivalents and marketable securities balance,
including long-term marketable securities, was $104.8 million at
December 31, 2012, a decrease of $15.8 million over the comparable
balance at September 30, 2012. Digi purchased Etherios, Inc. for $20.5
million as of October 31, 2012, of which $12.9 million was paid in cash,
net of cash acquired. The purchase price allocation is preliminary and
subject to change before finalization later in this fiscal year. Digi
also repurchased 458,007 shares of its common stock for $4.3 million, of
which 10,400 shares at $0.1 million were not settled at December 31,
2012. Please refer to the Condensed Consolidated Statements of Cash
Flows that are included in this earnings release for additional cash
flow details. At December 31, 2012, Digi's current ratio was 8.3 to 1
compared to 9.5 to 1 at September 30, 2012.
First Fiscal Quarter 2013 Business Highlights:
iDigi Device Cloud and M2M Expertise
-
Digi entered the saleforce.com ecosystem with the acquisition of
salesforce.com Platinum Partner Etherios. The Etherios Social Machine®
is a new cloud-based method for integrating machines into core
business processes via the Salesforce Service Cloud. Combining the
iDigi Device Cloud with The Social Machine will enable virtually any
machine, anywhere in the world, to connect rapidly and easily to the
Service Cloud.
-
Validating the iDigi Device Cloud's market leadership position, the
solution was named the "Best Overall Platform" at the 2012 M2M
Evolution Conference in October. Digi was honored among nine
participants of the "Battle of the Platforms Contest" for its ability
to enable M2M solutions in an easy, scalable, reliable and secure
manner.
-
Enhancing its M2M market leadership position in Europe, Digi
collaborated with Deutsche Telekom to enable easy access and control
of remote devices used in M2M applications throughout the continent.
Digi is the first wireless gateway and router manufacturer to
integrate Deutsche Telekom's industrial-grade SIM chips into its
products. Digi also integrated Deutsche Telekom's SIM management
functionalities into the iDigi Device Cloud.
Key Wireless Product Announcements
-
Digi shows further commitment to its Freescale relationship with the
introduction of the ConnectCard for i.MX28 module, a compact wireless
system-on-module for developing connected portable devices based on
Freescale technology.
-
Digi shows innovation with the new XBee PRO 900HP wireless module, a
wireless module that offers three times the range of comparably priced
solutions.
Reconciliation Tables:
|
|
|
|
|
|
|
Reconciliation of Net Income and Net Income per Diluted Share
|
|
to Non-GAAP Net Income and Net Income per Diluted Share
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
(In thousands, except per share amounts)
|
|
|
|
2012
|
|
|
|
2011
|
|
Net income and net income per common share, diluted
|
|
|
|
$
|
1,230
|
|
|
|
|
$
|
0.05
|
|
|
|
|
$
|
724
|
|
|
|
|
$
|
0.03
|
|
|
Restructuring reserve, net of taxes
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
153
|
|
|
|
|
0.01
|
|
|
Gain on sale of investment, net of taxes
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(88
|
)
|
|
|
|
0.00
|
|
|
Discrete tax benefits for reversal of tax reserves for closure of
various jurisdictions' tax matters and for extended research and
development tax credit recorded in the first quarter of fiscal 2011
|
|
|
|
(144
|
)
|
|
|
|
(0.01
|
)
|
|
|
|
(123
|
)
|
|
|
|
(0.01
|
)
|
|
Non-GAAP net income and net income per diluted share
|
|
|
|
$
|
1,086
|
|
|
|
|
$
|
0.04
|
|
|
|
|
$
|
666
|
|
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
|
|
|
|
|
26,434
|
|
|
|
|
|
|
|
|
26,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Earnings Before Interest, Taxes,
Depreciation and Amortization
|
|
(In thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three
|
|
|
|
|
|
|
|
For the three
|
|
|
|
|
|
|
|
|
|
months ended
|
|
|
|
|
|
|
|
months ended
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
% of net
|
|
|
|
December 31,
|
|
|
|
% of net
|
|
|
|
|
|
2012
|
|
|
|
sales
|
|
|
|
2011
|
|
|
|
sales
|
|
Net sales
|
|
|
|
$
|
46,991
|
|
|
|
|
100.0
|
%
|
|
|
|
$
|
46,662
|
|
|
|
|
100.0
|
%
|
|
Net income
|
|
|
|
1,230
|
|
|
|
|
2.6
|
%
|
|
|
|
724
|
|
|
|
|
1.6
|
%
|
|
Interest income, net
|
|
|
|
(52
|
)
|
|
|
|
(0.1
|
)%
|
|
|
|
(72
|
)
|
|
|
|
(0.2
|
)%
|
|
Income tax provision
|
|
|
|
618
|
|
|
|
|
1.3
|
%
|
|
|
|
311
|
|
|
|
|
0.7
|
%
|
|
Depreciation and amortization
|
|
|
|
1,919
|
|
|
|
|
4.1
|
%
|
|
|
|
2,029
|
|
|
|
|
4.3
|
%
|
|
Earnings before interest, taxes, depreciation and amortization
|
|
|
|
$
|
3,715
|
|
|
|
|
7.9
|
%
|
|
|
|
$
|
2,992
|
|
|
|
|
6.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guidance
For the second fiscal quarter of 2013, Digi projects revenue in a range
of $47 million to $49 million with a most likely revenue of
approximately $48 million. Digi projects net income per diluted share to
be in a range of $0.06 to $0.08 for the second fiscal quarter of 2013.
Digi had previously projected revenue for the full fiscal year 2013 in a
range of $198 million to $220 million and net income per diluted share
in a range of $0.28 to $0.48. In light of the first fiscal quarter 2013
results and guidance for the second fiscal quarter 2013, Digi expects
the most likely revenue and net income per diluted share for the full
fiscal year 2013 to be in the bottom half of these previously announced
ranges.
The American Taxpayer Relief Act of 2012, signed into law on January 2,
2013, extended the research and development tax credit for two years
retroactively from January 1, 2012 through December 31, 2013. Digi plans
to record the benefit for research credits earned for the last three
quarters of fiscal 2012 as a discrete tax benefit in the second quarter
of fiscal 2013. The discrete tax benefit is expected to be approximately
$0.4 million, or $0.01 per diluted share, which has been included in our
guidance. Beginning with the second fiscal quarter of 2013, our
effective tax rate will include a tax benefit for the projected credit
for the full year fiscal 2013.
First Fiscal Quarter 2013 Conference Call
Details
Digi invites all those interested in hearing management's discussion of
its quarter, on Thursday, January 24, 2013 after market close at 5:00
p.m. EST (4:00 p.m. CST), to join the call by dialing (800) 798-2801 and
entering passcode 26573925. International participants may access the
call by dialing (617) 614-6205 and entering passcode 26573925. A replay
will be available two hours after the completion of the call, and for
one week following the call, by dialing (888) 286-8010 for domestic
participants or (617) 801-6888 for international participants and
entering access code 62406575 when prompted. Participants may also
access a live webcast of the conference call through the investor
relations section of Digi's website at www.digi.com.
The webcast will remain on our website for one week after the live
session is completed.
A copy of this earnings release can be accessed through the financial
releases page of the investor relations section of Digi's website at www.digi.com.
About Digi International
Digi International is the M2M solutions expert, combining products and
services as end-to-end solutions to drive business efficiencies. Digi
provides the industry's broadest range of wireless products, a cloud
computing platform tailored for devices and development services to help
customers get to market fast with wireless devices and applications.
Digi's entire solution set is tailored to allow any device to
communicate with any application, anywhere in the world. For more
information, visit Digi's website at www.digi.com,
or call 877-912-3444 (U.S.), or 952-912-3444 (International).
Forward-Looking Statements
This press release contains forward-looking statements that are based
on management's current expectations and assumptions. These
statements often can be identified by the use of forward-looking
terminology such as "anticipate," "believe," "estimate," "may," "will,"
"expect," "plan," "project," "should," or "continue" or the negative
thereof or other variations thereon or similar terminology. Among
other items, these statements relate to expectations of the business
environment in which the company operates, projections of future
performance, perceived marketplace opportunities and statements
regarding our mission and vision. Such statements are not
guarantees of future performance and involve certain risks,
uncertainties and assumptions, including risks related to the highly
competitive market in which our company operates, rapid changes in
technologies that may displace products sold by us, declining prices of
networking products, our reliance on distributors and other third
parties to sell our products, delays in product development efforts,
uncertainty in user acceptance of our products, the ongoing shift of our
sales efforts to focus more on the delivery of broader based solutions
which can be a more complex sales process, has not been a historical
sales focus of our company and can involve longer sales cycles than the
sale of our legacy hardware products, the ability to integrate our
products and services with those of other parties in a commercially
accepted manner, potential liabilities that can arise if any of our
products have design or manufacturing defects, our ability to defend or
settle satisfactorily any litigation, uncertainty in global economic
conditions and economic conditions within particular regions of the
world which could negatively affect product demand and the financial
solvency of customers and suppliers, the impact of natural disasters and
other events beyond our control that could negatively impact our supply
chain and customers, the ability to achieve the anticipated benefits and
synergies associated with acquisitions such as our recently announced
purchase of Etherios, Inc., and changes in our level of revenue or
profitability which can fluctuate for many reasons beyond our control.
These and other risks, uncertainties and assumptions identified from
time to time in our filings with the United States Securities and
Exchange Commission, including without limitation, our annual report on
Form 10-K for the year ended September 30, 2012 and subsequent quarterly
reports on Form 10-Q and other filings, could cause the company's future
results to differ materially from those expressed in any forward-looking
statements made by us or on our behalf. Many of such factors are
beyond our ability to control or predict. These forward-looking
statements speak only as of the date for which they are made. We
disclaim any intent or obligation to update any forward-looking
statements, whether as a result of new information, future events or
otherwise.
Presentation of Non-GAAP Financial Measures
This release includes historical non-GAAP net income and net income
per diluted share data, and earnings before interest, taxes,
depreciation and amortization (EBITDA).
We understand that there are material limitations on the use of
non-GAAP measures. Non-GAAP measures are not substitutes for GAAP
measures, such as net income, for the purpose of analyzing financial
performance. The disclosure of these measures does not reflect
all charges and gains that were actually recognized by the company. 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. We
believe that non-GAAP measures have limitations in that they do not
reflect all of the amounts associated with our results of operations as
determined in accordance with GAAP and that these measures should only
be used to evaluate our results of operations in conjunction with the
corresponding GAAP measures. Additionally, we understand that
EBITDA does not reflect our cash expenditures, the cash requirements for
the replacement of depreciated and amortized assets, or changes in or
cash requirements for our working capital needs.
We believe that providing historical and adjusted net income and net
income per diluted share exclusive of restructuring expenses, gain on
sale of investments, and reversals of tax reserves and discrete
tax benefits permits investors to compare results with prior periods
that did not include these items. Management uses the
aforementioned non-GAAP measures to monitor and evaluate ongoing
operating results and trends and to gain an understanding of our
comparative operating performance. In addition, certain of our
stockholders have expressed an interest in seeing financial performance
measures exclusive of the impact of matters such as the impact of
decisions relating to taxes and restructuring, which while important,
are not central to the core operations of our business. We
believe that the presentation of EBITDA as a percentage of net sales is
useful because it provides a reliable and consistent approach to
measuring our performance from year to year and in assessing our
performance against that of other companies. We believe this
information helps compare operating results and corporate performance
exclusive of the impact of our capital structure and the method by which
assets were acquired. EBITDA is also used as an internal metric
for executive compensation, as well as incentive compensation for the
rest of the employee base, and it is monitored quarterly for these
purposes.
|
|
|
|
|
|
|
Digi International Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
Net sales
|
|
|
|
$
|
46,991
|
|
|
|
|
$
|
46,662
|
|
Cost of sales
|
|
|
|
22,512
|
|
|
|
|
22,232
|
|
Gross profit
|
|
|
|
24,479
|
|
|
|
|
24,430
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
10,274
|
|
|
|
|
10,099
|
|
Research and development
|
|
|
|
7,417
|
|
|
|
|
8,232
|
|
General and administrative
|
|
|
|
5,116
|
|
|
|
|
5,047
|
|
Restructuring
|
|
|
|
-
|
|
|
|
|
236
|
|
Total operating expenses
|
|
|
|
22,807
|
|
|
|
|
23,614
|
|
Operating income
|
|
|
|
1,672
|
|
|
|
|
816
|
|
Other income (expense), net:
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
52
|
|
|
|
|
72
|
|
Other income, net
|
|
|
|
124
|
|
|
|
|
147
|
|
Total other income, net
|
|
|
|
176
|
|
|
|
|
219
|
|
Income before income taxes
|
|
|
|
1,848
|
|
|
|
|
1,035
|
|
Income tax provision
|
|
|
|
618
|
|
|
|
|
311
|
|
Net income
|
|
|
|
$
|
1,230
|
|
|
|
|
$
|
724
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.05
|
|
|
|
|
$
|
0.03
|
|
Diluted
|
|
|
|
$
|
0.05
|
|
|
|
|
$
|
0.03
|
|
Weighted average common shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
26,188
|
|
|
|
|
25,639
|
|
Diluted
|
|
|
|
26,434
|
|
|
|
|
26,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digi International Inc.
|
|
Condensed Consolidated Statements of Comprehensive Income
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
Net income
|
|
|
|
$
|
1,230
|
|
|
|
|
$
|
724
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
|
(289
|
)
|
|
|
|
(1,783
|
)
|
|
Net unrealized gain on investments, net of related tax effect of
($1) and ($9), respectively
|
|
|
|
1
|
|
|
|
|
14
|
|
|
Reclassification of realized loss included in net income, net of
related tax effect of ($0) and ($5), respectively
|
|
|
|
-
|
|
|
|
|
7
|
|
|
Other comprehensive loss, net of tax
|
|
|
|
(288
|
)
|
|
|
|
(1,762
|
)
|
|
Comprehensive income (loss)
|
|
|
|
$
|
942
|
|
|
|
|
$
|
(1,038
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digi International Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
September 30,
|
|
|
|
|
|
2012
|
|
|
|
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
52,010
|
|
|
|
|
$
|
60,246
|
|
Marketable securities
|
|
|
|
49,512
|
|
|
|
|
58,372
|
|
Accounts receivable, net
|
|
|
|
24,704
|
|
|
|
|
24,634
|
|
Inventories
|
|
|
|
25,360
|
|
|
|
|
24,435
|
|
Deferred tax assets
|
|
|
|
3,449
|
|
|
|
|
3,389
|
|
Other
|
|
|
|
3,562
|
|
|
|
|
2,493
|
|
Total current assets
|
|
|
|
158,597
|
|
|
|
|
173,569
|
|
Marketable securities, long-term
|
|
|
|
3,278
|
|
|
|
|
2,016
|
|
Property, equipment and improvements, net
|
|
|
|
15,534
|
|
|
|
|
15,157
|
|
Identifiable intangible assets, net
|
|
|
|
13,021
|
|
|
|
|
10,629
|
|
Goodwill
|
|
|
|
103,391
|
|
|
|
|
86,209
|
|
Deferred tax assets
|
|
|
|
4,158
|
|
|
|
|
5,010
|
|
Other
|
|
|
|
498
|
|
|
|
|
494
|
|
Total assets
|
|
|
|
$
|
298,477
|
|
|
|
|
$
|
293,084
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
8,469
|
|
|
|
|
$
|
6,040
|
|
Income taxes payable
|
|
|
|
-
|
|
|
|
|
1,269
|
|
Accrued compensation
|
|
|
|
5,780
|
|
|
|
|
5,744
|
|
Accrued warranty
|
|
|
|
935
|
|
|
|
|
1,021
|
|
Accrued professional fees
|
|
|
|
986
|
|
|
|
|
695
|
|
Other
|
|
|
|
2,826
|
|
|
|
|
3,423
|
|
Total current liabilities
|
|
|
|
18,996
|
|
|
|
|
18,192
|
|
Income taxes payable
|
|
|
|
3,128
|
|
|
|
|
3,294
|
|
Deferred tax liabilities
|
|
|
|
576
|
|
|
|
|
630
|
|
Other noncurrent liabilities
|
|
|
|
107
|
|
|
|
|
111
|
|
Total liabilities
|
|
|
|
22,807
|
|
|
|
|
22,227
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
275,670
|
|
|
|
|
270,857
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
298,477
|
|
|
|
|
$
|
293,084
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digi International Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
1,230
|
|
|
|
|
$
|
724
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation of property, equipment and improvements
|
|
|
|
848
|
|
|
|
|
784
|
|
|
Amortization of identifiable intangible assets
|
|
|
|
1,071
|
|
|
|
|
1,245
|
|
|
Stock-based compensation
|
|
|
|
955
|
|
|
|
|
931
|
|
|
Excess tax benefits from stock-based compensation
|
|
|
|
(28
|
)
|
|
|
|
(13
|
)
|
|
Deferred income tax benefit
|
|
|
|
(542
|
)
|
|
|
|
(583
|
)
|
|
Bad debt/product return provision
|
|
|
|
221
|
|
|
|
|
323
|
|
|
Inventory obsolescence
|
|
|
|
250
|
|
|
|
|
476
|
|
|
Restructuring
|
|
|
|
-
|
|
|
|
|
236
|
|
|
Other
|
|
|
|
38
|
|
|
|
|
(274
|
)
|
|
Changes in operating assets and liabilities (net of acquisition)
|
|
|
|
(1,755
|
)
|
|
|
|
(3,607
|
)
|
|
Net cash provided by operating activities
|
|
|
|
2,288
|
|
|
|
|
242
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
Purchase of marketable securities
|
|
|
|
(9,873
|
)
|
|
|
|
(22,789
|
)
|
|
Proceeds from maturities of marketable securities
|
|
|
|
17,473
|
|
|
|
|
12,298
|
|
|
Proceeds from sale of investment
|
|
|
|
-
|
|
|
|
|
135
|
|
|
Acquisition of business, net of cash acquired
|
|
|
|
(12,919
|
)
|
|
|
|
-
|
|
|
Purchase of property, equipment, improvements and certain other
intangible assets
|
|
|
|
(1,427
|
)
|
|
|
|
(1,624
|
)
|
|
Net cash used in investing activities
|
|
|
|
(6,746
|
)
|
|
|
|
(11,980
|
)
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
Excess tax benefits from stock-based compensation
|
|
|
|
28
|
|
|
|
|
13
|
|
|
Proceeds from stock option plan transactions
|
|
|
|
169
|
|
|
|
|
150
|
|
|
Proceeds from employee stock purchase plan transactions
|
|
|
|
248
|
|
|
|
|
314
|
|
|
Purchase of treasury stock
|
|
|
|
(4,226
|
)
|
|
|
|
-
|
|
|
Net cash (used) provided by financing activities
|
|
|
|
(3,781
|
)
|
|
|
|
477
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
3
|
|
|
|
|
(855
|
)
|
|
Net decrease in cash and cash equivalents
|
|
|
|
(8,236
|
)
|
|
|
|
(12,116
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
60,246
|
|
|
|
|
54,684
|
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
52,010
|
|
|
|
|
$
|
42,568
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash investing activities:
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for business acquisition
|
|
|
|
$
|
(6,804
|
)
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

[ Back To LatinAmerica.tmcnet.com's Homepage 's Homepage ]
|