| Press Release | Source:
Cognex Corporation |
Cognex Corporation Announces Third Quarter Results Monday November 2, 4:06 pm ET
Machine Vision Company Announces Sequential Increase in
Revenue and Earnings
NATICK, Mass.--(BUSINESS WIRE)--Cognex Corporation (NASDAQ: CGNX - News) today announced its financial results
for the third quarter of 2009. Revenue and income/(loss) from continuing
operations for the quarter and nine months ended October 4, 2009 are
compared to the second quarter of 2009, and the third quarter and first
nine months of 2008 in Table 1 below.
Table 1
|
|
|
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
Income/(loss)
|
|
Income/(loss)
|
|
|
|
|
|
|
Income/(loss) from
|
|
per Share from
|
|
per Share from
|
|
|
|
|
|
|
Continuing
|
|
Continuing
|
|
Continuing
|
|
|
|
|
Revenue
|
|
Operations
|
|
Operations
|
|
Operations*
|
|
|
Quarterly Comparisons
|
|
|
|
|
|
|
|
|
|
|
Current quarter: Q3-09
|
|
$41,178,000
|
|
$4,501,000
|
|
$0.11
|
|
$0.03
|
|
|
Prior year’s quarter: Q3-08
|
|
$63,256,000
|
|
$11,333,000
|
|
$0.27
|
|
$0.18
|
|
|
Change from Q3-08 to Q3-09
|
|
(35%)
|
|
(60%)
|
|
(58%)
|
|
(85%)
|
|
|
Prior quarter: Q2-09
|
|
$40,968,000
|
|
($6,419,000)
|
|
($0.16)
|
|
($0.08)
|
|
|
Change from Q2-09 to Q3-09
|
|
1%
|
|
170%
|
|
170%
|
|
133%
|
|
|
Year to Date Comparisons
|
|
|
|
|
|
|
|
|
|
|
Nine months ended 10/4/09
|
|
$124,433,000
|
|
($5,328,000)
|
|
($0.13)
|
|
($0.13)
|
|
|
Nine months ended 9/28/08
|
|
$190,858,000
|
|
$28,685,000
|
|
$0.68
|
|
$0.58
|
|
|
Change from first 9 months of 2008 to first 9 months of 2009
|
|
(35%)
|
|
(119%)
|
|
(120%)
|
|
(123%)
|
|
*Non-GAAP income/(loss) per share excludes restructuring charges and tax
adjustments. A reconciliation of GAAP to non-GAAP is shown in Exhibit 2. “We are encouraged by the sequential improvement in our financial
results, and we are pleased to announce our return to profitability
after two quarters of losses, which is sooner than anticipated,” said
Dr. Robert J. Shillman, the Chairman and Chief Executive Officer of
Cognex. “Revenue increased slightly over the prior quarter due to higher
demand from the Semiconductor and Electronics Capital Equipment market
and also from the Factory Automation market, which was especially good
news given that this market is typically seasonally soft during the
summer months. The gross margin improved by 800 basis points. And, on
the expense side we realized additional savings from our cost-cutting
measures. These facts resulted in our return to profitability at both
the operating income and net income lines.” “While business conditions remain challenging, the number of projects
that we are chasing has increased, and we expect that this will lead to
higher revenue on a sequential basis in the fourth quarter of 2009.
Offsetting this higher revenue will be higher operating expenses, which
are expected to increase by 7% to 10% primarily due to savings from
mandatory shutdown days in Q3-09 that will not repeat in Q4-09.” Dr.
Shillman concluded.
Details of the Quarter Statement of Operations Highlights – Third Quarter of 2009
-
Revenue for the third quarter of 2009 decreased 35% from the third
quarter of 2008 and increased 1% from the prior quarter. Revenue from
the Semiconductor and Electronics Capital Equipment (SEMI), Factory
Automation and Surface Inspection markets declined year-on-year. The
increase on a sequential basis is due to higher revenue from the SEMI
market and, to a lesser extent, the Factory Automation market.
-
Gross margin was 71% in the third quarter of 2009, 72% in the third
quarter of 2008 and 63% in the prior quarter. The percentage decreased
year-on-year due to an increase in new product introduction costs as a
percentage of total cost of goods sold and product mix (revenue from
surface inspection systems, which have a lower product margin than
modular vision systems, represented a higher percentage of total
revenue in Q3-09 than in Q3-08). On a sequential basis, the percentage
increased because Q3-09 included a higher percentage of revenue from
modular vision systems, and Q2-09 had a higher provision for obsolete
inventory.
-
Research, Development & Engineering (R, D & E) spending in the third
quarter of 2009 decreased 26% from the third quarter of 2008 and 12%
from the prior quarter. The decrease in R, D & E spending, both
year-on-year and sequentially, is due to headcount reductions and the
effect of mandatory shutdown days. Lower stock option expense, the
elimination of company bonuses and the impact of foreign exchange
rates on the company’s international operations also contributed to
the year-on-year decrease in spending.
-
Selling, General & Administrative (S, G & A) spending in the third
quarter of 2009 decreased 26% from the third quarter of 2008 and 5%
from the prior quarter. S, G & A spending decreased year-on-year due
to headcount reductions, an intangible asset impairment charge of
$1,500,000 in the third quarter of 2008 that did not repeat, the
effect of mandatory shutdown days, lower spending on marketing
communications, travel and commissions, lower stock option expense,
the elimination of company bonuses, and the impact of foreign exchange
rates. These lower expenses were partially offset by higher
professional fees. S, G & A spending decreased on a sequential basis
due to headcount reductions, the effect of mandatory shutdown days,
lower spending on marketing communications and travel, and lower stock
option expense offset by higher professional fees, commissions and the
impact of foreign exchange rates.
-
Cognex reported restructuring charges of $223,000 in the third quarter
of 2009 and $3,738,000 in the prior quarter related to cost-saving
initiatives implemented by the company.
-
Cognex reported a foreign currency gain of $1,000 in the third quarter
of 2009, a foreign currency gain of $327,000 in the third quarter of
2008 and a foreign currency loss of $422,000 in the prior quarter. The
company recognizes foreign currency gains and losses on the
revaluation and settlement of accounts receivable and intercompany
balances that are reported in one currency and collected in another.
-
Investment and other income was $261,000 in the third quarter of 2009,
$1,830,000 in the third quarter of 2008 and $447,000 in the prior
quarter. The decrease year-on-year is due to a lower average invested
balance and lower yields. The decrease on a sequential basis is due to
lower yields and lower rental income.
-
Excluding tax adjustments, the effective tax rate was 20% in the third
quarter of 2009 as compared to an effective tax rate of 26% in the
third quarter of 2008 and a tax benefit of 18% in the prior quarter.
The effective tax rate decreased year-on-year due to more of the
company’s profits being earned in lower tax jurisdictions. The
effective tax rate was higher than the prior quarter’s tax benefit due
to more of the company’s projected losses for 2009 being incurred in
higher tax jurisdictions than previously anticipated.
The third quarter of 2009 included a benefit from tax adjustments of
$3,586,000, of which $3,150,000 is due to the reversal of reserves made
based upon the expiration of the statute of limitations. Including tax
adjustments, Cognex reported a tax benefit of 294% in the third quarter
of 2009, 12% in the third quarter of 2008 and 18% in the prior quarter. Balance Sheet Highlights – October 4, 2009
-
Cognex’s financial position at October 4, 2009 was very strong, with
approximately $205,915,000 in cash and investments and no debt. In the
third quarter of 2009, Cognex generated positive cash flow from
operations of approximately $3,800,000, and paid out $4,500,000 to
acquire certain assets associated with the SmartAdvisor™ web
monitoring system product line, approximately $1,400,000 in severance
and other payments related to the company’s restructuring initiatives
and approximately $2,000,000 in dividends to shareholders.
-
Inventories at October 4, 2009 decreased by $4,138,000, or 17%, from
the end of 2008.
Financial Outlook
-
Given the high degree of uncertainty resulting from global economic
conditions, Cognex is not providing revenue or earnings per share
expectations for the fourth quarter of 2009 as it cannot do so with
any degree of confidence. However, Cognex expects that revenue will
increase on a sequential basis but net income will decrease on a
sequential basis as Q3-09 included a benefit from tax adjustments of
$3,586,000 and savings from mandatory shutdown days that will not
repeat in Q4-09.
Non-GAAP Financial Measures Exhibit 2 of this press release includes a reconciliation of certain
financial measures from GAAP to non-GAAP. Cognex believes that these
non-GAAP financial measures are useful to investors because they allow
investors to more accurately assess and compare the company’s results
over multiple periods and to evaluate the effectiveness of the
methodology used by management to review its operating results. In
particular, Cognex incurs expense related to stock options included in
its GAAP presentation of cost of revenue, research, development, and
engineering expenses (R, D & E), and selling, general and administrative
expenses (S, G & A). Cognex excludes these expenses for the purpose of
calculating non-GAAP adjusted income/(loss) from continuing operations
and non-GAAP adjusted income/(loss) from continuing operations per share
when it evaluates its continuing operational performance and in
connection with its budgeting process and the allocation of resources,
because these expenses have no current effect on cash or the future uses
of cash and they fluctuate as a result of changes in Cognex’s stock
price. Cognex also excludes certain items if they are one-time discrete
events, such as restructuring charges related to cost-cutting
initiatives and tax adjustments. Cognex does not intend for these
non-GAAP financial measures to be considered in isolation, nor as a
substitute for financial information provided in accordance with GAAP. Analyst Conference Call and Simultaneous Webcast Cognex will host a conference call to discuss its results for the third
quarter of 2009, as well as its financial and business outlook, today at
5:00 p.m. eastern time. The telephone number for the live call is
866-244-4637 (or 703-639-1179 if outside the United States). A replay
will begin at 8:00 p.m. eastern time today and will run continuously
until 11:59 p.m. eastern time on Thursday, November 5, 2009. The
telephone number for the replay is 888-266-2081 (or 703-925-2533 if
outside the United States) and the access code is 1393154. Internet users can listen to a real-time audio broadcast of the
conference call, as well as an archive replay of the call, on Cognex’s
website at http://www.cognex.com/Investor. About Cognex Corporation Cognex Corporation designs, develops, manufactures, and markets machine
vision sensors and systems, or devices that can "see." Cognex vision
sensors are used in factories around the world to automate the
manufacture of a wide range of items and to assure their quality. Cognex
is the world's leader in the machine vision industry, having shipped
more than 500,000 machine vision systems, representing over $2.5 billion
in cumulative revenue, since the company's founding in 1981. In addition
to its corporate headquarters in Natick, Massachusetts, Cognex also has
regional offices and distributors located throughout North America,
Japan, Europe, Asia, and Latin America. Visit Cognex on-line at http://www.cognex.com/. Forward-Looking Statements Certain statements made in this press release, which do not relate
solely to historical matters, are forward-looking statements. These
statements can be identified by use of the words “expects,”
“anticipates,” ”estimates,” “believes,” “projects,” “intends,” “plans,”
“will,” “may,” “shall,” “could,” and similar words. These
forward-looking statements, which include statements regarding business
and market trends, future financial performance, customer demand and
order rates, strategic plans and the impact of the company’s
cost-cutting measures, involve known and unknown risks and uncertainties
that could cause actual results to differ materially from those
projected. Such risks and uncertainties include: (1) current and future
conditions in the global economy; (2) the cyclicality of the
semiconductor and electronics industries; (3) the inability to achieve
significant international revenue; (4) fluctuations in foreign currency
exchange rates; (5) the loss of a large customer; (6) the reliance upon
key suppliers to manufacture and deliver critical components for Cognex
products; (7) the inability to attract and retain skilled employees; (8)
the inability to design and manufacture high-quality products; (9) the
technological obsolescence of current products and the inability to
develop new products; (10) the failure to effectively manage product
transitions or accurately forecast customer demand; (11) the failure to
properly manage the distribution of products and services; (12) the
inability to protect Cognex proprietary technology and intellectual
property; (13) Cognex’s involvement in time-consuming and costly
litigation; (14) the impact of competitive pressures; (15) the
challenges in integrating and achieving expected results from acquired
businesses; (16) potential impairment charges with respect to Cognex’s
investments or for acquired intangible assets or goodwill; (17)
potential disruption to Cognex’s business from its restructuring
programs; (18) exposure to additional tax liabilities; and (19) the
other risks detailed in Cognex reports filed with the SEC, including its
Form 10-K for the fiscal year 2008 and subsequent reports on Form 10-Q.
You should not place undue reliance upon any such forward-looking
statements, which speak only as of the date made. Cognex disclaims any
obligation to update forward-looking statements after the date of such
statements. Exhibit 1
|
COGNEX CORPORATION
|
|
Statements of Operations
|
|
(Unaudited)
|
|
Dollars in thousands, except per share amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-months Ended
|
|
Nine-months Ended
|
|
|
|
|
|
|
|
Oct. 4,
|
|
Jul. 5,
|
|
Sept. 28,
|
|
Oct. 4,
|
|
Sept. 28,
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
41,178
|
|
|
$
|
40,968
|
|
|
$
|
63,256
|
|
|
$
|
124,433
|
|
|
$
|
190,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue (1)
|
|
|
12,038
|
|
|
|
14,976
|
|
|
|
17,408
|
|
|
|
40,478
|
|
|
|
53,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
29,140
|
|
|
|
25,992
|
|
|
|
45,848
|
|
|
|
83,955
|
|
|
|
137,370
|
|
|
Percentage of revenue
|
|
|
71
|
%
|
|
|
63
|
%
|
|
|
72
|
%
|
|
|
67
|
%
|
|
|
72
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research, development, and engineering expenses (1)
|
|
|
6,756
|
|
|
|
7,704
|
|
|
|
9,073
|
|
|
|
23,295
|
|
|
|
27,292
|
|
|
Percentage of revenue
|
|
|
16
|
%
|
|
|
19
|
%
|
|
|
14
|
%
|
|
|
19
|
%
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative expenses (1)
|
|
|
21,281
|
|
|
|
22,404
|
|
|
|
28,788
|
|
|
|
69,826
|
|
|
|
83,362
|
|
|
Percentage of revenue
|
|
|
52
|
%
|
|
|
55
|
%
|
|
|
46
|
%
|
|
|
56
|
%
|
|
|
44
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges
|
|
|
223
|
|
|
|
3,738
|
|
|
|
-
|
|
|
|
4,258
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
880
|
|
|
|
(7,854
|
)
|
|
|
7,987
|
|
|
|
(13,424
|
)
|
|
|
26,716
|
|
|
Percentage of revenue
|
|
|
2
|
%
|
|
|
-19
|
%
|
|
|
13
|
%
|
|
|
-11
|
%
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency gain (loss)
|
|
|
1
|
|
|
|
(422
|
)
|
|
|
327
|
|
|
|
(813
|
)
|
|
|
798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment and other income
|
|
|
261
|
|
|
|
447
|
|
|
|
1,830
|
|
|
|
3,392
|
|
|
|
5,948
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income tax expense
(benefit)
|
|
|
1,142
|
|
|
|
(7,829
|
)
|
|
|
10,144
|
|
|
|
(10,845
|
)
|
|
|
33,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) on continuing operations
|
|
|
(3,359
|
)
|
|
|
(1,410
|
)
|
|
|
(1,189
|
)
|
|
|
(5,517
|
)
|
|
|
4,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
4,501
|
|
|
|
(6,419
|
)
|
|
|
11,333
|
|
|
|
(5,328
|
)
|
|
|
28,685
|
|
|
Percentage of revenue
|
|
|
11
|
%
|
|
|
-16
|
%
|
|
|
18
|
%
|
|
|
-4
|
%
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued business, net of tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,224
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
4,501
|
|
|
$
|
(6,419
|
)
|
|
$
|
11,333
|
|
|
$
|
(5,328
|
)
|
|
$
|
25,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per weighted-average common and common
equivalent share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations (2)
|
|
$
|
0.11
|
|
|
$
|
(0.16
|
)
|
|
$
|
0.27
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.68
|
|
|
Loss from discontinued operations
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(0.08
|
)
|
|
Net income (loss)
|
|
$
|
0.11
|
|
|
$
|
(0.16
|
)
|
|
$
|
0.27
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common and common
|
|
|
|
|
|
|
|
|
|
|
|
equivalent shares outstanding
|
|
|
39,666
|
|
|
|
39,656
|
|
|
|
41,462
|
|
|
|
39,658
|
|
|
|
42,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per common share
|
|
$
|
0.050
|
|
|
$
|
0.050
|
|
|
$
|
0.150
|
|
|
$
|
0.250
|
|
|
$
|
0.320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and investments per common share
|
|
$
|
5.19
|
|
|
$
|
5.20
|
|
|
$
|
5.79
|
|
|
$
|
5.19
|
|
|
$
|
5.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity per common share
|
|
$
|
10.29
|
|
|
$
|
10.05
|
|
|
$
|
10.79
|
|
|
$
|
10.29
|
|
|
$
|
10.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Amounts include stock option expense, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$
|
108
|
|
|
$
|
122
|
|
|
$
|
253
|
|
|
$
|
501
|
|
|
$
|
883
|
|
|
|
|
Research, development, and engineering
|
|
|
387
|
|
|
|
391
|
|
|
|
732
|
|
|
|
1,354
|
|
|
|
2,325
|
|
|
|
|
Selling, general, and administrative
|
|
|
949
|
|
|
|
1,276
|
|
|
|
1,931
|
|
|
|
3,233
|
|
|
|
4,104
|
|
|
|
|
Total stock option expense
|
|
$
|
1,444
|
|
|
$
|
1,789
|
|
|
$
|
2,916
|
|
|
$
|
5,088
|
|
|
$
|
7,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Income (loss) from continuing operations per diluted common and
common equivalent share excluding restructuring charges, net of tax,
and tax adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.03
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.18
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.58
|
|
Exhibit 2
|
COGNEX CORPORATION
|
|
Reconciliation of Selected Items from GAAP to Non-GAAP
|
|
(Unaudited)
|
|
Dollars in thousands, except per share amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-months Ended
|
|
Nine-months Ended
|
|
|
|
|
|
|
|
Oct. 4,
|
|
Jul. 5,
|
|
Sept. 28,
|
|
Oct. 4,
|
|
Sept. 28,
|
|
|
|
|
|
|
|
2009
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research, development, and engineering expenses (GAAP)
|
|
$
|
6,756
|
|
|
$
|
7,704
|
|
|
$
|
9,073
|
|
|
$
|
23,295
|
|
|
$
|
27,292
|
|
|
Selling, general, and administrative expenses (GAAP)
|
|
$
|
21,281
|
|
|
$
|
22,404
|
|
|
$
|
28,788
|
|
|
$
|
69,826
|
|
|
$
|
83,362
|
|
|
|
Total RD&E and SG&A (GAAP)
|
|
$
|
28,037
|
|
|
$
|
30,108
|
|
|
$
|
37,861
|
|
|
$
|
93,121
|
|
|
$
|
110,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option expense included in RD&E and SG&A as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research, development, and engineering expenses
|
|
$
|
387
|
|
|
$
|
391
|
|
|
$
|
732
|
|
|
$
|
1,354
|
|
|
$
|
2,325
|
|
|
|
Selling, general, and administrative expenses
|
|
$
|
949
|
|
|
$
|
1,276
|
|
|
$
|
1,931
|
|
|
$
|
3,233
|
|
|
$
|
4,104
|
|
|
|
Total stock option expense included in RD&E and SG&A
|
|
$
|
1,336
|
|
|
$
|
1,667
|
|
|
$
|
2,663
|
|
|
$
|
4,587
|
|
|
$
|
6,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total RD&E and SG&A excluding stock option expense (Non-GAAP)
|
|
$
|
26,701
|
|
|
$
|
28,441
|
|
|
$
|
35,198
|
|
|
$
|
88,534
|
|
|
$
|
104,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) (GAAP)
|
|
$
|
880
|
|
|
$
|
(7,854
|
)
|
|
$
|
7,987
|
|
|
$
|
(13,424
|
)
|
|
$
|
26,716
|
|
|
|
Restructuring charges
|
|
|
223
|
|
|
|
3,738
|
|
|
|
-
|
|
|
|
4,258
|
|
|
|
-
|
|
|
|
Operating income (loss) excluding restructuring charges (Non-GAAP)
|
|
$
|
1,103
|
|
|
$
|
(4,116
|
)
|
|
$
|
7,987
|
|
|
$
|
(9,166
|
)
|
|
$
|
26,716
|
|
|
|
Percentage of total revenue (Non-GAAP)
|
|
|
3
|
%
|
|
|
-10
|
%
|
|
|
13
|
%
|
|
|
-7
|
%
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations (GAAP)
|
|
$
|
4,501
|
|
|
$
|
(6,419
|
)
|
|
$
|
11,333
|
|
|
$
|
(5,328
|
)
|
|
$
|
28,685
|
|
|
|
Restructuring charges, net of tax
|
|
$
|
178
|
|
|
$
|
3,065
|
|
|
$
|
-
|
|
|
$
|
3,406
|
|
|
$
|
-
|
|
|
|
Tax adjustments
|
|
$
|
(3,586
|
)
|
|
$
|
-
|
|
|
$
|
(3,871
|
)
|
|
$
|
(3,347
|
)
|
|
$
|
(3,968
|
)
|
|
|
Income (loss) from continuing operations excluding restructuring
charges and tax adjustments (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,093
|
|
|
$
|
(3,354
|
)
|
|
$
|
7,462
|
|
|
$
|
(5,269
|
)
|
|
$
|
24,717
|
|
|
|
Percentage of total revenue (Non-GAAP)
|
|
|
3
|
%
|
|
|
-8
|
%
|
|
|
12
|
%
|
|
|
-4
|
%
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations per diluted share (GAAP)
|
|
$
|
0.11
|
|
|
$
|
(0.16
|
)
|
|
$
|
0.27
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.68
|
|
|
|
Restructuring charges, net of tax
|
|
$
|
0.01
|
|
|
$
|
0.08
|
|
|
$
|
-
|
|
|
$
|
0.08
|
|
|
$
|
-
|
|
|
|
Tax adjustments
|
|
$
|
(0.09
|
)
|
|
$
|
-
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
(0.10
|
)
|
|
|
Income (loss) from continuing operations per diluted share excluding
restructuring charges and tax adjustments (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.03
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.18
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income tax expense
(benefit) (GAAP)
|
|
$
|
1,142
|
|
|
$
|
(7,829
|
)
|
|
$
|
10,144
|
|
|
$
|
(10,845
|
)
|
|
$
|
33,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) on continuing operations (GAAP)
|
|
$
|
(3,359
|
)
|
|
$
|
(1,410
|
)
|
|
$
|
(1,189
|
)
|
|
$
|
(5,517
|
)
|
|
$
|
4,777
|
|
|
|
Effective tax rate (GAAP)
|
|
|
-294
|
%
|
|
|
18
|
%
|
|
|
-12
|
%
|
|
|
51
|
%
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
True up of annual tax rate
|
|
|
(239
|
)
|
|
|
-
|
|
|
|
185
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Discrete tax events
|
|
|
(3,347
|
)
|
|
|
-
|
|
|
|
(4,056
|
)
|
|
|
(3,347
|
)
|
|
|
(3,968
|
)
|
|
|
Income tax expense (benefit) on continuing operations excluding
tax adjustments (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
227
|
|
|
$
|
(1,410
|
)
|
|
$
|
2,682
|
|
|
$
|
(2,170
|
)
|
|
$
|
8,745
|
|
|
|
Effective tax rate (Non-GAAP)
|
|
|
20
|
%
|
|
|
-18
|
%
|
|
|
26
|
%
|
|
|
-20
|
%
|
|
|
26
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations excluding tax adjustments
(Non-GAAP)
|
|
$
|
915
|
|
|
$
|
(6,419
|
)
|
|
$
|
7,462
|
|
|
$
|
(8,675
|
)
|
|
$
|
24,717
|
|
|
|
Percentage of revenue (Non-GAAP)
|
|
|
2
|
%
|
|
|
-16
|
%
|
|
|
12
|
%
|
|
|
-7
|
%
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 3
|
COGNEX CORPORATION
|
|
Balance Sheets
|
|
In thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 4,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
(unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Cash and investments
|
|
$
|
205,915
|
|
$
|
221,086
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
25,246
|
|
|
30,510
|
|
|
|
|
|
|
|
Inventories
|
|
|
20,925
|
|
|
25,063
|
|
|
|
|
|
|
|
Property, plant, and equipment
|
|
|
28,959
|
|
|
27,764
|
|
|
|
|
|
|
|
Goodwill and intangible assets
|
|
|
112,343
|
|
|
112,043
|
|
|
|
|
|
|
|
Other assets
|
|
|
53,509
|
|
|
57,581
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
446,897
|
|
$
|
474,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
20,930
|
|
$
|
28,635
|
|
|
|
|
|
|
|
Income taxes
|
|
|
6,789
|
|
|
12,908
|
|
|
|
|
|
|
|
Deferred revenue and customer deposits
|
|
|
10,858
|
|
|
19,429
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
408,320
|
|
|
413,075
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
446,897
|
|
$
|
474,047
|
Exhibit 4
|
COGNEX CORPORATION
|
|
Additional Information Schedule
|
|
(Unaudited)
|
|
Dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-months Ended
|
|
Nine-months Ended
|
|
|
|
Oct. 4,
|
|
Jul. 5,
|
|
Sept. 28,
|
|
Oct. 4,
|
|
Sept. 28,
|
|
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
41,178
|
|
|
$
|
40,968
|
|
|
$
|
63,256
|
|
|
$
|
124,433
|
|
|
$
|
190,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by division:
|
|
|
|
|
|
|
|
|
|
|
|
Modular Vision Systems Division
|
|
|
80
|
%
|
|
|
76
|
%
|
|
|
83
|
%
|
|
|
80
|
%
|
|
|
86
|
%
|
|
Surface Inspection Systems Division
|
|
|
20
|
%
|
|
|
24
|
%
|
|
|
17
|
%
|
|
|
20
|
%
|
|
|
14
|
%
|
|
Total
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by geography:
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
36
|
%
|
|
|
36
|
%
|
|
|
34
|
%
|
|
|
35
|
%
|
|
|
35
|
%
|
|
Americas
|
|
|
34
|
%
|
|
|
34
|
%
|
|
|
31
|
%
|
|
|
35
|
%
|
|
|
31
|
%
|
|
Japan
|
|
|
15
|
%
|
|
|
18
|
%
|
|
|
21
|
%
|
|
|
19
|
%
|
|
|
22
|
%
|
|
Asia
|
|
|
15
|
%
|
|
|
12
|
%
|
|
|
14
|
%
|
|
|
11
|
%
|
|
|
12
|
%
|
|
Total
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by market:
|
|
|
|
|
|
|
|
|
|
|
|
Discrete factory automation
|
|
|
70
|
%
|
|
|
70
|
%
|
|
|
67
|
%
|
|
|
73
|
%
|
|
|
68
|
%
|
|
Web and surface inspection
|
|
|
20
|
%
|
|
|
24
|
%
|
|
|
17
|
%
|
|
|
20
|
%
|
|
|
14
|
%
|
|
Semiconductor and electronics capital equipment
|
|
|
10
|
%
|
|
|
6
|
%
|
|
|
16
|
%
|
|
|
7
|
%
|
|
|
18
|
%
|
|
Total
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|

Contact:Cognex Corporation
Susan Conway, 508-650-3353
Director of Investor Relations
susan.conway@cognex.com
Source:
Cognex Corporation
|  |
|