SHENZHEN, China, May 7 /Xinhua-PRNewswire-FirstCall/ -- Mindray Medical International Limited (NYSE: MR), a leading developer, manufacturer and marketer of medical devices in China with a rapidly growing international presence, today announced its selected unaudited financial results for the first quarter ended March 31, 2008.
Highlights for First Quarter 2008
-- First quarter 2008 net revenues were RMB626.0 million (US$89.3
million), an increase of 48.2% over from RMB422.4 million (US$54.7
million) in the first quarter 2007.
-- Net revenues generated in international markets in the first quarter
2008 were RMB319.6 million (US$45.6 million), an increase of 49.4% from
RMB213.9 million (US$27.7 million) in the first quarter 2007.
-- Net revenues generated in China in the first quarter 2008 were
RMB306.4 million (US$43.7 million), an increase of 46.9% from RMB208.5
million (US$27.0 million) in the first quarter 2007.
-- Non-GAAP operating profit, as defined below, in the first quarter 2008
was RMB220.5 million (US$31.4 million), a 54.6% increase from RMB142.6
million (US$18.5 million) in the first quarter 2007. First quarter 2008
GAAP operating profit was RMB199.8 million (US$28.5 million).
-- First quarter 2008 non-GAAP net income, as defined below, was RMB199.2
million (US$28.4 million), an increase of 42.7% from RMB139.6 million
(US$18.1 million) in the first quarter 2007. First quarter 2008 GAAP net
income was RMB179.4 million (US$25.6 million).
-- First quarter 2008 non-GAAP diluted earnings per share, as defined
below, was RMB1.76 (US$0.25) compared to RMB1.25 (US$0.16) in the first
quarter 2007. First quarter 2008 GAAP diluted earnings per share was
RMB1.59 (US$0.23). First quarter 2008 income tax expense was RMB40.8
million (US$5.8 million), representing an effective tax rate of 18.5%
compared to a 15.7% effective tax rate in the first quarter 2007, or an
increase of 78.6% from RMB22.9 million (US$3.0 million) in the first
quarter 2007.
-- Mindray provides gross margin, operating margin, net income and
earnings per share on a non-GAAP basis that exclude non-cash, share-
based compensation expense and acquired intangible assets amortization
expense to enable investors to better assess the Company’s operating
performance. The non-GAAP measures are described below and reconciled
to the corresponding GAAP measure in the section below titled “Use of
Non-GAAP Financial Measures.”
“We delivered another quarter of strong results both in China and international markets,” said Mr. Xu Hang, Mindray’s chairman and co-chief executive officer. “During the quarter, we successfully acquired Datascope Corporation’s patient monitoring business, bringing us one step closer to our goal of becoming a leading global medical device provider, which will allow us to make high-quality and affordable medical devices available to the greatest number of doctors and hospitals in China and in the world.”
The Company develops and manufactures over 40 products which are available in more than 140 countries.
“Despite a challenging currency environment, we achieved high growth in international markets that was widespread across geographies and well balanced between product segments while maintaining a high gross margin,” added Mr. Li Xiting, Mindray’s president and co-chief executive officer. “In our home market, we delivered more than 40 percent growth in sales for the fourth consecutive quarter. With a world-class R&D team and strict capital discipline, we continued to drive down costs and enhance overall operating efficiency to achieve higher year-over-year growth in our operating profit than in revenues during the quarter.”
Financial Results for First Quarter 2008
Mindray reported net revenues of RMB626.0 million (US$89.3 million) for the first quarter 2008, a 48.2% increase from RMB422.4 million (US$54.7 million) in the first quarter 2007.
Net revenues generated in international markets in the first quarter 2008 increased 49.4% to RMB319.6 million (US$45.6 million) from RMB213.9 million (US$27.7 million) in the first quarter 2007.
Net revenues generated in China in the first quarter 2008 increased 46.9% to RMB306.4 million (US$43.7 million) from RMB208.5 million (US$27.0 million) in the first quarter 2007.
Performance by Segment
Patient Monitoring & Life Support Products: Patient monitoring & life support products segment revenues increased 30.2% to RMB208.9 million (US$29.8 million) from RMB160.5 million (US$20.8 million) in the first quarter 2007. The patient monitoring & life support products segment contributed 33.9% to total net segment revenues in the first quarter 2008.
In-Vitro Diagnostic Products: In-vitro diagnostic products segment revenues increased 56.1% to RMB208.7 million (US$29.8 million) from RMB133.7 million (US$17.3 million) in the first quarter 2007. The in-vitro diagnostic products segment contributed 33.9% to total net segment revenues in the first quarter 2008.
Medical Imaging Systems: Medical imaging systems segment revenues increased 61.2% to RMB189.1 million (US$27.0 million) from RMB117.3 million (US$15.2 million) in the first quarter 2007. The medical imaging systems segment contributed 30.7% to total net segment revenues in the first quarter 2008.
Gross Margins
First quarter 2008 non-GAAP gross profit, as defined below, was RMB359.4 million (US$51.3 million), a 48.4% increase from RMB242.2 million (US$31.4 million) in the first quarter 2007. Non-GAAP gross margin was 57.4% in the first quarter 2008 compared to 57.3% in the first quarter 2007 and 53.8% in the fourth quarter 2007. First quarter 2008 GAAP gross profit was RMB353.9 million (US$50.5 million) compared to RMB237.1 million (US$30.7 million) in the first quarter 2007.
Operating Expenses
Non-GAAP selling expenses for the first quarter 2008 were RMB69.3 million (US$9.9 million), or 11.1% of total net revenues, compared to 10.2% in the first quarter 2007 and 13.8% in the fourth quarter 2007. GAAP selling expenses for the first quarter 2008 were RMB75.1 million (US$10.7 million).
Non-GAAP general and administrative expenses for the first quarter 2008 were RMB14.6 million (US$2.1 million), or 2.3% of total net revenues, compared to 4.5% in the first quarter 2007 and 3.2% in the fourth quarter 2007. GAAP general and administrative expenses for the first quarter 2008 were RMB18.7 million (US$2.7 million).
Non-GAAP research and development expenses for the first quarter 2008 were RMB54.9 million (US$7.8 million), or 8.8% of total net revenues, compared to 8.8% of total net revenues in the first quarter 2007 and 9.1% in the fourth quarter 2007. GAAP research and development expenses for the first quarter 2008 were RMB60.3 million (US$8.6 million).
Total share-based compensation expenses, which were allocated to cost of goods sold and related operating expenses, were RMB16.0 million (US$2.3 million) in the first quarter 2008, compared to RMB13.3 million (US$1.7 million) in the first quarter 2007 and RMB17.5 million (US$2.4 million) in the fourth quarter 2007.
Non-GAAP operating profit, as defined below, in the first quarter 2008 was RMB220.5 million (US$31.4 million), a 54.6% increase from RMB142.6 million (US$18.5 million) in the first quarter 2007. Non-GAAP operating margins were 35.2% in the first quarter 2008, compared to 33.8% in the first quarter 2007 and 27.6% in the fourth quarter 2007. GAAP operating profit in the first quarter 2008 was RMB199.8 million (US$28.5 million) compared to RMB124.6 million (US$16.1 million) in the first quarter 2007.
Net Income
First quarter 2008 non-GAAP net income increased 42.7% year-over-year to RMB199.2 million (US$28.4 million) from RMB139.6 million (US$18.1 million) in the first quarter 2007. Non-GAAP net margins were 31.8% in the first quarter 2008, compared to 33.1% in the first quarter 2007 and 27.5% in the fourth quarter 2007. First quarter 2008 GAAP net income was RMB179.4 million (US$25.6 million) compared to RMB122.4 million (US$15.8 million) in the first quarter 2007. First quarter 2008 income tax expense was RMB40.8 million (US$5.8 million), representing an effective tax rate of 18.5% compared to a 15.7% effective tax rate in the first quarter 2007, or an increase of 78.6% from RMB22.9 million (US$3.0 million) in the first quarter 2007.
First quarter 2008 basic and diluted non-GAAP earnings per share were RMB1.86 (US$0.27) and RMB1.76 (US$0.25), respectively. First quarter 2007 basic and diluted non-GAAP earnings per share were RMB1.32 (US$0.17) and RMB1.25 (US$0.16), respectively. First quarter 2008 GAAP basic and diluted earnings per share were RMB1.68 (US$0.24) and RMB1.59 (US$0.23), respectively. First quarter 2007 GAAP basic and diluted earnings per share were RMB1.16 (US$0.15) and RMB1.09 (US$0.14), respectively. Shares used in the computation of diluted earnings per share increased from 111.9 million in the first quarter 2007 to 113.0 million in the first quarter 2008 due to issuances of new shares and grants of share options in the past twelve months.
The China Unified Corporate Income Tax Law (the "New Law") became effective on January 1, 2008. The New Law established a single unified 25% income tax rate for most companies with some preferential income tax rates including a 15% income tax rate to be applicable to qualified “New and Hi-Tech Enterprises.” The related detailed implementation rules and regulations on the definition of various terms and the interpretation and application of the provisions of the New Law were promulgated by the State Council in December 2007. While the implementation guide for the “New and Hi-Tech Enterprises” was promulgated on April 14, 2008, the New Law is pending for implementation by the relevant government authorities. The Company expects that it will apply and shall qualify for the "New and High-Tech Enterprise" status that will allow it a 15% income tax rate under China’s Unified Enterprise Income Tax Law. Under applicable accounting rules, until the Company receives official approval for this status, it must use the transition rule in its calculation of its deferred tax balances as well as its income tax, which means a gradual increase in rates over the five-year transition period. If the Company had received the approval prior to March 31, 2008, its first quarter 2008 net income would have increased by RMB5.7 million for deferred tax balances and by RMB6.9 million for income tax applicable to its Shenzhen subsidiary using the 15% tax rate. This amount of accrued income taxes will be reversed as soon as the Company receives official approval for the “New and Hi-Tech Enterprise” status.
Other Select Data
Average accounts receivable days outstanding was 32 days for the first quarter 2008 compared to 22 days for the first quarter 2007 and 26 days for the full year 2007. Inventory turnover was 64 days for the first quarter 2008 compared to 72 days for the first quarter 2007 and 55 days for the full year 2007. Average accounts payable days outstanding was 68 days for the first quarter 2008 compared to 75 days for the first quarter 2007 and 59 days for the full year 2007.
As of March 31, 2008, the Company had RMB2,145.2 million (US$305.9 million) in cash and cash equivalents and short-term investments. Net cash generated from operating activities and capital expenditures for the first quarter 2008 were RMB218.7 million (US$31.2 million) and RMB68.8 million (US$9.8 million), respectively.
As of March 31, 2008 the Company had 4,050 employees compared to 3,705 employees on December 31, 2007.
Business Outlook for Full Year 2008
In March 2008, Mindray agreed to acquire Datascope Corporation’s (Nasdaq: DSCP) patient monitoring business for approximately $202 million in cash (the “Datascope acquisition” or the “transaction”). The transaction, expected to close in mid-May, will create, upon completion, the third-largest player in the global patient monitoring device industry and furthers Mindray’s goal of becoming a leading provider of high-quality medical devices to markets worldwide. After closing of the transaction, the Company expects its full-year 2008 net revenue guidance to be in the range of US$560 million to US$580 million, assuming the consolidation of Datascope’s patient monitoring business starting from May 1, 2008.
The updated full-year 2008 non-GAAP (excluding share-based compensation expenses and amortization of intangible assets resulting from acquisitions) net income guidance will be in the range of US$132 million to US$135 million, taking into consideration a 15% effective income tax rate after certain government tax incentives and rebates.
Non-GAAP EPS is expected to be in the range of US$1.16 to US$1.18 per fully diluted share based on an estimated average diluted share count of 114 million for the year. Previously issued non-GAAP EPS guidance was in the range of US$1.15 to US$1.17 per fully diluted share (based on Mindray’s estimated average forecast foreign exchange rate of RMB7.15 to US$1.00 at the time of issuance). The Company expects the Datascope acquisition to yield a neutral impact to its 2008 non-GAAP EPS.
In accordance with SFAS No. 123R, the Company estimates total share-based compensation expenses in 2008 will be approximately US$11 million based on employee share options that have been granted as of May 7, 2008. The Company expects approximately US$20 million in acquisition-related intangible amortization expenses in 2008 including the April 2006 acquisition of minority interest and the Datascope acquisition, subject to the finalization of the purchase price allocation for the Datascope acquisition.
The Company expects its capital expenditure for 2008 to be in the range of US$90 million to US$110 million.
The Company’s practice is to provide guidance on a full year basis only. This forecast reflects Mindray’s current and preliminary views, which are subject to change.
The translation rate of RMB to USD in the business outlook section is based on Mindray’s estimated average forecast foreign exchange rate, which is RMB6.725 to US$1.00.
Change in Reporting Currency to the U.S. Dollar
Effective April 1, 2008, Mindray changed its reporting currency to the U.S. Dollar (US$). Mindray will report its consolidated financials in U.S. Dollars (US$) starting from its second quarter 2008 results. The change in reporting currency will (1) more accurately reflect Mindray’s increased global operations following the closing of the Datascope acquisition and (2) improve investors’ comprehension of Mindray’s financial results and ability to compare with other companies internationally. Prior to March 31, 2008, the Company’s annual and quarterly financial statements and notes were prepared and reported in Renminbi (RMB). The Company will provide financial results for periods prior to March 31, 2008, restated to reflect the US$ as the reporting currency for comparison to the financial results for the quarters ended March 31, 2007, June 30, 2007, March 31, 2008 and June 30, 2008, and for the year ended December 31, 2007, with the announcement of its second quarter 2008 financial results.
Conference Call Information
Mindray’s management will hold an earnings conference call at 8:00 a.m. on May 8, 2008 U.S. Eastern Time (8:00 p.m. on May 8, 2008 Beijing/Hong Kong Time).
Dial-in details for the earnings conference call are as follows:
Hong Kong: +852-3002-1672
US Toll Free: +1-800-706-7748
International: +1-617-614-3473
Passcode for all regions: Mindray
A replay of the conference call may be accessed by phone at the following numbers until May 19, 2008.
US Toll Free: +1-888-286-8010
International: +1-617-801-6888
Passcode: 61704457
Additionally, a live and archived webcast of this conference call will be available on the Investor Relations section of Mindray’s website at http://www.mindray.com .
About Mindray
Mindray Medical International Limited is a leading developer, manufacturer and marketer of medical devices in China with a significant and growing presence worldwide. Established in 1991, Mindray offers a broad range of products across three primary business segments: patient monitoring & life support products, in-vitro diagnostic products, and medical imaging systems. Mindray is headquartered in Shenzhen, China, and has 29 local sales and service offices in China, as well as sales and service offices in Amsterdam, Moscow, Istanbul, London, Mexico City, Mumbai, Sao Paulo, Seattle, Toronto and Vancouver. For more information, please visit http://www.mindray.com .
Use of Non-GAAP Financial Measures
The Company has reported (1) for the first quarter 2008 non-GAAP net income, operating income, and earnings per share on a non-GAAP basis and (2) for the estimated full year 2008 non-GAAP net income and earnings per share. Each of the terms as used by the Company is defined as follows:
-- Non-GAAP gross profit represents gross profit reported in accordance
with GAAP, adjusted for the effects of share-based compensation, and
expense and/or amortization of acquired intangible assets.
-- Non-GAAP operating profit represents operating profit reported in
accordance with GAAP, adjusted for the effects of share-based
compensation, and expense and/or amortization of acquired intangible
assets including, but not limited to, in-progress research and
development (IPR&D).
-- Non-GAAP net income represents net income reported in accordance with
GAAP, adjusted for the effects of share-based compensation, and expense
and/or amortization of acquired intangible assets including, but not
limited to, IPR&D, all net of related tax impact.
-- Non-GAAP earnings per share represents non-GAAP net income divided by
the number of shares used in computing basic and diluted earnings per
share in accordance with GAAP, and excludes the impact of the deemed
dividends for the basic calculation.
In addition to Mindray’s consolidated financial results under GAAP, the Company also provides non-GAAP financial measures, including non-GAAP gross margin, non-GAAP operating profit, non-GAAP net income and non-GAAP earnings per share on a basic and fully diluted basis. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing Mindray’s financial performance and liquidity and when planning and forecasting future periods. These non-GAAP operating measures are useful for understanding and assessing Mindray’s underlying business performance and operating trends and the Company expects to report operating profit and net income on a non-GAAP basis using a consistent method on a quarterly basis going forward.
The Company computes its non-GAAP financial measures using the same consistent method from quarter to quarter. The Company notes that these measures may not be calculated on the same basis of similar measures used by other companies. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP results with non-GAAP results for the three-month periods ended March 31, 2007 and 2008, respectively, in the attached financial statements.
Cautionary Note Regarding Forward-Looking Statements
This press release contains "forward-looking statements” including those related to the Company’s anticipated operating results for 2008, the anticipated timing for closing the Datascope transaction and the corresponding impact on the Company’s operating results, and the Company’s anticipated effective tax rate. These statements are not historical facts but instead represent only our belief regarding future events, many of which, by their nature, are inherently uncertain and outside of our control. It is possible that our actual results and financial condition and other circumstances may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. In addition, the Datascope transaction may not close when anticipated or at all. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results due to a variety of factors, including but not limited to: the expected growth of the medical device market in China and internationally; relevant government policies and regulations relating to the medical device industry; market acceptance of our products; our expectations regarding demand for our products; our ability to expand our production, our sales and distribution network and other aspects of our operations; our ability to stay abreast of market trends and technological advances; our ability to effectively protect our intellectual property rights and not infringe on the intellectual property rights of others; competition in the medical device industry in China and internationally; and general economic and business conditions in the countries in which we operate. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes thereto included in our public filings with the Securities and Exchange Commission. For a discussion of other important factors that could adversely affect our business, financial condition, results of operations and prospects, see "Risk Factors" beginning on page 5 of our annual report on Form 20-F, filed on June 26, 2007. Our results of operations for the first quarter of 2008 and for fiscal year 2008 are not necessarily indicative of our operating results for any future periods. Any projections in this release are based on limited information currently available to us, which is subject to change. Although such projections and the factors influencing them will likely change, we will not necessarily update the information. Such information speaks only as of the date of this release.
This announcement contains translations of certain Renminbi amounts into US dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to US dollars as of and for the quarters ended March 31, 2008, March 31, 2007, and December 31, 2007 were made at the noon buying rate in the City of New York for cable transfers in Renminbi per US dollar as certified for customs purposes by the Federal Reserve Bank of New York, or the noon buying rate, as of March 31, 2008, March 30, 2007, and December 31, 2007 which was RMB7.0120, RMB7.7232, and RMB7.2946 to US$1.00, respectively, unless noted otherwise. Mindray makes no representation that the Renminbi or US dollar amounts referred to in this release could have been or could be converted into US dollars or Renminbi, as the case may be, at any particular rate or at all.
All references to "shares" are to our ordinary shares, which are divided into two classes, Class A and Class B. Each of our American Depositary Shares, which trade on the New York Stock Exchange, represents one Class A ordinary share.
The accounting policies underlying the financial information for the segmental reporting are based primarily on statutory accounting requirements in the PRC.
Exhibit 1
MINDRAY MEDICAL INTERNATIONAL LIMITED
CONDENSED CONSOLIDATED BALANCE SHEETS
As at
December 31,
2007 As at March 31, 2008
RMB RMB US$
(unaudited) (unaudited)(unaudited)
ASSETS (In thousands) (In thousands)
Current assets:
Cash and cash equivalents 1,379,009 1,486,983 212,063
Short-term investments 407,744 658,244 93,874
Accounts receivable, net 210,176 234,473 33,439
Inventories 181,022 202,418 28,867
Value added tax receivables 238 60 9
Other receivables 39,155 43,131 6,151
Prepayments and other 14,009 19,783 2,821
Deferred tax assets - current
portion 4,400 3,550 506
Total current assets 2,235,753 2,648,642 377,730
Loans to employees 4,366 3,876 553
Long-term investments 250,000 -- --
Other assets 15,294 15,291 2,181
Advance for purchase of plant
and equipment 132,053 152,332 21,724
Property, plant and equipment,
net 350,551 406,407 57,959
Land use right 17,764 17,731 2,529
Intangible assets, net 130,649 125,942 17,961
Goodwill 122,169 122,169 17,423
Total assets 3,258,599 3,492,390 498,059
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Notes payable 63,460 62,508 8,914
Accounts payable 132,820 148,757 21,215
Advance from customers 52,696 61,583 8,783
Salaries payables 60,857 33,707 4,807
Other payables 124,661 283,849 40,480
Income taxes payable 56,246 82,190 11,721
Other taxes payable 14,801 13,547 1,932
Total current liabilities 505,541 686,141 97,852
Advance from customers -- 14,003 1,997
Minority interests 11 11 2
Deferred tax liabilities, net 24,699 23,751 3,387
24,710 37,765 5,386
Shareholders’ equity:
Ordinary shares 111 111 16
Additional paid-in capital 2,062,361 2,083,314 297,107
Retained earnings 737,596 778,932 111,086
Accumulated other comprehensive
loss (71,720) (93,873) (13,387)
Total shareholders’ equity 2,728,348 2,768,484 394,821
Total liabilities and shareholders’
equity 3,258,599 3,492,390 498,059
(1) All translations from Renminbi to US dollars as of and for the quarter
ended March 31, 2008 were made at the noon buying rate of the Federal
Reserve Bank of New York as of March 31, 2008, which was RMB7.012 to
US$1.00
Exhibit 2
MINDRAY MEDICAL INTERNATIONAL LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three months ended March 31,
2007 2008 2008
RMB RMB US$
(unaudited) (unaudited) (unaudited)
(In thousands, except share
and per share data)
Net revenues
- PRC 208,543 306,388 43,695
- International 213,866 319,605 45,580
Net revenues 422,409 625,993 89,275
Cost of revenues (note 2) (185,282) (272,101) (38,805)
Gross profit 237,127 353,892 50,469
Selling expenses (note 2) (48,050) (75,065) (10,705)
General and administrative
expenses (note 2) (23,168) (18,720) (2,670)
Research and development
expenses (note 2) (41,265) (60,304) (8,600)
Other general expenses (37) (44) (6)
Operating income 124,607 199,759 28,488
Other income, net 3,164 3,596 513
Interest income 17,560 16,884 2,408
Interest expense (96) (35) (5)
Income before income taxes and
minority interests 145,235 220,204 31,404
Provision for income taxes (22,866) (40,837) (5,824)
Minority interests -- -- --
Net Income 122,369 179,367 25,580
Basic earnings per share 1.16 1.68 0.24
Diluted earnings per share 1.09 1.59 0.23
Shares used in the computation
of:
Basic earnings per share 105,743,984 106,962,659 106,962,659
Diluted earnings per share 111,869,215 112,998,260 112,998,260
(2) Share-based compensation
charges incurred during the
period related to:
Cost of revenues 349 789 113
Selling expenses 4,892 5,767 822
General and administrative
expenses 4,022 4,091 583
Research and development
expenses 4,000 5,357 764
Exhibit 3
MINDRAY MEDICAL INTERNATIONAL LIMITED
RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST
COMPARABLE GAAP MEASURES
Three months ended March 31,
2007 2008 2008
RMB RMB US$
(unaudited) (unaudited) (unaudited)
(In thousands, except share
and per share data)
Non-GAAP net income (note 3) 139,633 199,231 28,413
Non-GAAP net margin 33.1% 31.8% 31.8%
Expense/Amortization of acquired
intangible assets (4,707) (4,707) (671)
Deferred tax impact related
to acquired intangible
assets 706 847 121
Effect of change in tax rate
on deferred tax -- -- --
Share-based compensation (13,263) (16,004) (2,282)
GAAP net income 122,369 179,367 25,580
GAAP net margin 29.0% 28.7% 28.7%
Non-GAAP income per share
- basic 1.32 1.86 0.27
Non-GAAP income per share
- diluted 1.25 1.76 0.25
GAAP income per share
- basic 1.16 1.68 0.24
GAAP income per share
- diluted 1.09 1.59 0.23
Shares used in computation of:
Basic earnings per share 105,743,984 106,962,659 106,962,659
Diluted earnings per share 111,869,215 112,998,260 112,998,260
Non-GAAP operating income 142,577 220,470 31,442
Non-GAAP operating margin 33.8% 35.2% 35.2%
Expense/Amortization of acquired
intangible assets (4,707) (4,707) (671)
Share-based compensation (13,263) (16,004) (2,282)
GAAP operating income 124,607 199,759 28,488
GAAP operating margin 29.5% 31.9% 31.9%
Non-GAAP gross profit 242,183 359,388 51,253
Non-GAAP gross margin 57.3% 57.4% 57.4%
Expense/Amortization of acquired
intangible assets (4,707) (4,707) (671)
Share-based compensation (349) (789) (113)
GAAP gross profit 237,127 353,892 50,469
GAAP gross margin 56.1% 56.5% 56.5%
