NATICK, Mass.--(BUSINESS WIRE)--Jul. 30, 2018--
Cognex
Corporation (NASDAQ: CGNX) today announced financial results for the
second quarter of 2018. Table 1 below shows selected financial data for
Q2-18 compared with Q2-17 and Q1-18, and the first six months of 2018
compared with the first six months of 2017. All periods presented
reflect the two-for-one stock split in Q4-17.
|
|
|
Table 1*
|
|
(Dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
Net Income
|
|
Net Income per Diluted Share
|
|
Non-GAAP Net Income per Diluted Share**
|
|
Quarterly Comparisons
|
|
|
|
|
|
|
|
|
|
Current quarter: Q2-18
|
|
$211,264 |
|
$56,196 |
|
$0.32 |
|
$0.31 |
|
Prior year’s quarter: Q2-17
|
|
$178,080
|
|
$56,495
|
|
$0.32
|
|
$0.28
|
|
Change: Q2-17 to Q2-18
|
|
19%
|
|
(1%)
|
|
0%
|
|
11%
|
|
Prior quarter: Q1-18
|
|
$169,567
|
|
$37,217
|
|
$0.21
|
|
$0.18
|
|
Change: Q1-18 to Q2-18
|
|
25%
|
|
51%
|
|
52%
|
|
72%
|
|
Year-to-Date Comparisons
|
|
|
|
|
|
|
|
|
|
Six months ended July 1, 2018
|
|
$380,831 |
|
$93,413 |
|
$0.52 |
|
$0.49 |
|
Six months ended July 2, 2017
|
|
$317,119
|
|
$101,966
|
|
$0.57
|
|
$0.46
|
|
Change from first six months of 2017 to first six months of 2018
|
|
20%
|
|
(8%)
|
|
(9%)
|
|
7%
|
* The financial results for all periods presented reflect the
retroactive adoption of a new revenue recognition standard (ASC 606,
“Revenue from Contracts with Customers”) that became effective on
January 1, 2018. This standard did not have a material impact on total
revenue. For a historical perspective, Exhibit 4 of this news release
includes the company’s quarterly Statement of Operations for 2017
adjusted for the impact of the new standard.
**Non-GAAP net income per diluted share excludes tax adjustments. A
reconciliation from GAAP to Non-GAAP is shown in Exhibit 2 of this news
release.
“Our results for Q2 of 2018 were rather good,” said Dr.
Robert J. Shillman, Founder and Chairman of Cognex. “Revenue was the
second highest of any quarter in our company’s 37-year history. And
operating margin was at our 30% long-term target.”
“I am pleased with our overall Q2 performance, which was slightly better
than our expectations,” said Robert
J. Willett, Chief Executive Officer of Cognex. “Revenue grew by 19%
year-on-year despite significantly lower revenue from the OLED display
market in Asia. Opportunities for machine vision in our other served
markets continue to grow rapidly, and because of that, we plan to go on
investing strongly in new product development and sales resources to
position ourselves for success over the long term.”
Mr. Willett continued, “Looking at the second-half, comparisons will be
more challenging, particularly for Q3, because of last year’s
extraordinary sales into OLED display and smartphone manufacturing.”
Details of the Quarter
Statement of Operations Highlights – Second Quarter of 2018
-
Revenue increased 19% from Q2-17 and increased 25% from Q1-18. Revenue
from most of Cognex’s end markets grew worldwide, both year-on-year
and sequentially. An exception was consumer electronics—Cognex’s
largest end market—where revenue was flat with Q2-17.
-
Gross margin was 74% for Q2-18, which was at the lower end of Cognex’s
target range compared with 76% for both Q2-17 and Q1-18. The decrease
was primarily due to revenue mix, with a higher percentage of revenue
coming from application-specific customer solutions in Q2-18.
-
Research, Development & Engineering (RD&E) expenses increased 15% from
Q2-17 and decreased 13% from Q1-18. The year-on-year increase in RD&E
reflects Cognex’s investment in engineering resources and
employee-related costs for the development of new products. The
sequential decrease in RD&E reflects development efforts related to
large opportunities in Q1-18 and lower stock option expense.
-
Selling, General & Administrative (SG&A) expenses increased 27% from
Q2-17 and 5% from Q1-18. SG&A increased both year-on-year and
sequentially due to investments in sales resources, and higher costs
for travel and demonstration equipment. On a sequential basis, the
increase was partially offset by lower stock option expense.
-
Investment and other income was $3,313,000 in Q2-18; $1,969,000 in
Q2-17; and $3,517,000 in Q1-18. Investment income increased
year-on-year due to higher yields on invested balances. On a
sequential basis, the decrease was due to changes in the fair value of
contingent consideration associated with recent acquisitions.
-
The effective tax rate was 16% in Q2-18, 9% in Q2-17, and 2% in Q1-18.
All periods presented include a varying discrete tax benefit related
to employee stock options exercised during that quarter. Excluding
this discrete benefit and other discrete events, the rate was 17%, 18%
and 15%, respectively (tax adjustments are summarized in Exhibit 2).
The decrease year-on-year was due to the lower U.S. federal statutory
corporate tax rate enacted in the Tax Cuts and Jobs Act of 2017. The
increase on a sequential basis was due to the expectation that more of
the company’s profits in 2018 will be earned and taxed in higher tax
jurisdictions than previously anticipated.
Balance Sheet Highlights – July 1, 2018
-
Cognex’s financial position as of July 1, 2018, continued to be very
strong, with $755 million in cash and investments and no debt. Cash
and investments decreased by $73 million from the end of 2017. Cash
outflows included $121 million spent to repurchase Cognex common
stock, $22 million paid for capital expenditures, and $16 million in
dividends paid to shareholders. Cash inflows consisted of $73 million
generated from operations and $15 million received from the exercise
of employee stock options. Cognex intends to continue to repurchase
shares of its common stock in Q3-18, subject to market conditions and
other relevant factors.
-
Inventories decreased by $7 million, or 7%, from the end of Q1-18 and
increased by $22 million, or 32%, from the end of 2017. The increase
from year end reflects strategic purchases for anticipated large
customer shipments in the coming quarters and planned new product
introductions.
Financial Outlook – Q3 2018
This financial outlook reflects the new revenue recognition standard
(ASC 606, “Revenue from Contracts with Customers”) that took effect on
January 1, 2018. Cognex does not believe this standard will have a
material impact on total revenue. For a historical perspective, Exhibit
4 of this news release includes the company’s quarterly Statement of
Operations for 2017 adjusted for the impact of the new standard.
-
Revenue for Q3-18 is expected to be between $220 million and $230
million. This range represents a decline year-on-year due to
substantially lower revenue expected from large customers in OLED
display and smartphone manufacturing.
-
Gross margin is expected to be in the mid-70% range, which is Cognex’s
target range for gross margin under the new revenue recognition
standard.
-
Operating expenses are expected to be approximately flat on a
sequential basis.
-
The effective tax rate is expected to be 16%, before discrete tax
items.
Non-GAAP Financial Measures
-
Exhibit 2 of this news release includes a reconciliation of certain
financial measures from GAAP to non-GAAP. Cognex believes these
non-GAAP financial measures are helpful because they allow investors
to more accurately compare Cognex results over multiple periods using
the same methodology that management employs in its budgeting process
and in its review of Cognex’s operating results. Non-GAAP
presentations exclude the following: (1) stock option expense for
calculating non-GAAP operating income and net income (because these
expenses have no current effect on cash or the future uses of cash,
and they fluctuate because of changes in Cognex’s stock price), and
(2) certain one-time discrete events, such as tax adjustments (because
these costs are outside of Cognex’s normal business operations).
Cognex also uses results on a constant-currency basis as one measure
to evaluate performance. Constant-currency information compares
results between periods as if the exchange rates had remained constant
period-over-period. Cognex does not intend for non-GAAP financial
measures to be considered in isolation, or as a substitute for
financial information provided in accordance with GAAP.
-
The tax effect of items identified in the reconciliation is estimated
by applying the effective tax rate to the pre-tax amount. However, if
a specific tax rate or tax treatment is required because of the nature
of the item and/or the tax jurisdiction where the item was recorded,
the tax effect is estimated by applying the relevant specific tax rate
or tax treatment, rather than the effective tax rate.
Analyst Conference Call and Simultaneous Webcast
- Cognex will host a conference call today at 5:00 p.m. Eastern Time
(ET). The telephone number is (877) 704-4573 (or (201) 389-0911 if
outside the United States). A replay will begin at 8:00 p.m. ET today
and will be available until 11:59 p.m. ET on Thursday, August 2, 2018.
The telephone number for the replay is (877) 660-6853 (or (201)
612-7415 if outside the United States). The access code for both the
live call and the replay is 13680912.
-
Internet users can listen to a real-time audio broadcast of the
conference call or an archived recording on the Cognex Investor
Relations website: http://www.cognex.com/Investor.
About Cognex Corporation
Cognex Corporation designs, develops, manufactures and markets a wide
range of image-based products, all of which use artificial intelligence
(AI) techniques that give them the human-like ability to make decisions
on what they see. Cognex products include machine vision systems,
machine vision sensors and barcode readers that are used in factories
and distribution centers around the world where they eliminate
production and shipping errors.
Cognex is the world's leader in the machine vision industry, having
shipped more than 1.5 million vision-based products, representing over
$5 billion in cumulative revenue, since the company's founding in 1981.
Headquartered in Natick, Massachusetts, USA, Cognex has offices and
distributors located throughout the Americas, Europe and Asia. For
details visit Cognex online at www.cognex.com.
Certain statements made in this news 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,” “should,” and similar words and other
statements of a similar sense. These forward-looking statements, which
include statements regarding business and market trends, future
financial performance, customer order rates and the timing of related
revenue, expected areas of growth, emerging markets, future product mix,
research and development activities, further stock repurchases,
investments, strategic plans and tax matters, involve known and unknown
risks and uncertainties that could cause actual results to differ
materially from those projected. Such risks and uncertainties include:
(1) the loss of a large customer; (2) current and future conditions in
the global economy; (3) the reliance on revenue from the consumer
electronics or automotive industries; (4) the inability to penetrate new
markets; (5) the inability to achieve significant international revenue;
(6) fluctuations in foreign currency exchange rates and the use of
derivative instruments; (7) information security breaches or business
system disruptions; (8) the inability to attract and retain skilled
employees; (9) the failure to effectively manage our growth; (10) the
reliance upon key suppliers to manufacture and deliver critical
components for our products; (11) the failure to effectively manage
product transitions or accurately forecast customer demand; (12) the
inability to design and manufacture high-quality products; (13) the
technological obsolescence of current products and the inability to
develop new products; (14) the failure to properly manage the
distribution of products and services; (15) the inability to protect our
proprietary technology and intellectual property; (16) our involvement
in time-consuming and costly litigation; (17) the impact of competitive
pressures; (18) the challenges in integrating and achieving expected
results from acquired businesses; (19) potential impairment charges with
respect to our investments or for acquired intangible assets or
goodwill; (20) exposure to additional tax liabilities; and (21) the
other risks detailed in Cognex reports filed with the SEC, including its
Form 10-K for the fiscal year ended December 31, 2017. 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 |
|
Six-months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
July 1, 2018
|
|
April 1, 2018
|
|
July 2, 2017
|
|
July 1, 2018
|
|
July 2, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (1)
|
|
$ |
211,264 |
|
|
$
|
169,567
|
|
|
$
|
178,080
|
|
|
$ |
380,831 |
|
|
$
|
317,119
|
|
|
Cost of revenue (1)
|
|
54,169 |
|
|
40,198
|
|
|
42,164
|
|
|
94,367 |
|
|
74,696
|
|
|
Gross margin
|
|
157,095 |
|
|
129,369
|
|
|
135,916
|
|
|
286,464 |
|
|
242,423
|
|
| Percentage of revenue |
|
74 |
% |
|
76 |
% |
|
76 |
% |
|
75 |
% |
|
76 |
% |
|
Research, development, and engineering expenses (1)
|
|
26,888 |
|
|
31,076
|
|
|
23,377
|
|
|
57,964 |
|
|
46,147
|
|
| Percentage of revenue |
|
13 |
% |
|
18 |
% |
|
13 |
% |
|
15 |
% |
|
15 |
% |
|
Selling, general, and administrative expenses (1)
|
|
66,752 |
|
|
63,697
|
|
|
52,518
|
|
|
130,449 |
|
|
99,039
|
|
| Percentage of revenue |
|
32 |
% |
|
38 |
% |
|
29 |
% |
|
34 |
% |
|
31 |
% |
|
Operating income
|
|
63,455 |
|
|
34,596
|
|
|
60,021
|
|
|
98,051 |
|
|
97,237
|
|
| Percentage of revenue |
|
30 |
% |
|
20 |
% |
|
34 |
% |
|
26 |
% |
|
31 |
% |
|
Foreign currency gain (loss)
|
|
(195 |
) |
|
(134
|
)
|
|
(184
|
)
|
|
(329 |
) |
|
(447
|
)
|
|
Investment and other income
|
|
3,313 |
|
|
3,517
|
|
|
1,969
|
|
|
6,830 |
|
|
4,251
|
|
|
Income before income tax expense
|
|
66,573 |
|
|
37,979
|
|
|
61,806
|
|
|
104,552 |
|
|
101,041
|
|
|
Income tax expense (benefit)
|
|
10,377 |
|
|
762
|
|
|
5,311
|
|
|
11,139 |
|
|
(925
|
)
|
|
Net income (loss)
|
|
$ |
56,196 |
|
|
$
|
37,217
|
|
|
$
|
56,495
|
|
|
$ |
93,413 |
|
|
$
|
101,966
|
|
| Percentage of revenue |
|
27 |
% |
|
22 |
% |
|
32 |
% |
|
25 |
% |
|
32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per weighted-average common and common-equivalent share (2):
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.33 |
|
|
$
|
0.21
|
|
|
$
|
0.33
|
|
|
$ |
0.54 |
|
|
$
|
0.59
|
|
|
Diluted
|
|
$ |
0.32 |
|
|
$
|
0.21
|
|
|
$
|
0.32
|
|
|
$
|
0.52
|
|
|
$
|
0.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common and common-equivalent shares outstanding (2):
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
172,370 |
|
|
173,280
|
|
|
173,278
|
|
|
172,825 |
|
|
172,960
|
|
|
Diluted
|
|
177,149 |
|
|
179,641
|
|
|
179,228
|
|
|
178,418 |
|
|
178,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per common share (2)
|
|
$ |
0.0450 |
|
|
$
|
0.0450
|
|
|
$
|
0.0425
|
|
|
$ |
0.0900 |
|
|
$
|
0.0800
|
|
|
Cash and investments per common share (2)
|
|
$ |
4.39 |
|
|
$
|
4.65
|
|
|
$
|
4.42
|
|
|
$ |
4.39 |
|
|
$
|
4.42
|
|
|
Book value per common share (2)
|
|
$ |
6.27 |
|
|
$
|
6.23
|
|
|
$
|
6.08
|
|
|
$ |
6.27 |
|
|
$
|
6.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts include stock option expense, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$ |
557 |
|
|
$
|
797
|
|
|
$
|
454
|
|
|
$ |
1,354 |
|
|
$
|
884
|
|
|
Research, development, and engineering
|
|
3,154 |
|
|
4,815
|
|
|
2,715
|
|
|
7,969 |
|
|
5,325
|
|
|
Selling, general, and administrative
|
|
5,291 |
|
|
7,582
|
|
|
4,677
|
|
|
12,873 |
|
|
9,120
|
|
|
Total stock option expense
|
|
$ |
9,002 |
|
|
$
|
13,194
|
|
|
$
|
7,846
|
|
|
$ |
22,196 |
|
|
$
|
15,329
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Prior periods share and per share amounts have been adjusted to
reflect the 2-for-1 stock split of the Company's common stock that
occurred in the fourth quarter of 2017.
|
|
|
Exhibit 2
|
|
|
|
COGNEX CORPORATION
|
|
Reconciliation of Selected Items from GAAP to Non-GAAP
|
|
(Unaudited)
|
|
Dollars in thousands, except per share amounts
|
|
|
|
|
Three-months Ended |
|
|
Six-months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 1, 2018 |
|
April 1, 2018
|
|
July 2, 2017
|
|
|
July 1, 2018 |
|
July 2, 2017
|
| Adjustment for stock option expense and tax benefit for stock
option exercises |
|
|
|
|
|
|
|
|
|
|
|
Operating income (GAAP)
|
|
$ |
63,455 |
|
|
$
|
34,596
|
|
|
$
|
60,021
|
|
|
|
$ |
98,051 |
|
|
$
|
97,237
|
|
|
Stock option expense
|
|
9,002 |
|
|
13,194
|
|
|
7,846
|
|
|
|
22,196 |
|
|
15,329
|
|
|
Operating income (Non-GAAP)
|
|
$ |
72,457 |
|
|
$
|
47,790
|
|
|
$
|
67,867
|
|
|
|
$ |
120,247 |
|
|
$
|
112,566
|
|
| Percentage of revenue (Non-GAAP) |
|
34 |
% |
|
28 |
% |
|
38 |
% |
|
|
32 |
% |
|
35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) (GAAP)
|
|
$ |
56,196 |
|
|
$
|
37,217
|
|
|
$
|
56,495
|
|
|
|
$ |
93,413 |
|
|
$
|
101,966
|
|
|
Stock option expense
|
|
9,002 |
|
|
13,194
|
|
|
7,846
|
|
|
|
22,196 |
|
|
15,329
|
|
|
Tax effect on stock option expense
|
|
(1,607 |
) |
|
(2,347
|
)
|
|
(2,583
|
)
|
|
|
(3,954 |
) |
|
(5,022
|
)
|
|
Discrete tax benefit related to employee stock option exercises
|
|
(654 |
) |
|
(4,935
|
)
|
|
(5,787
|
)
|
|
|
(5,589 |
) |
|
(18,954
|
)
|
|
Net income (loss) (Non-GAAP)
|
|
$ |
62,937 |
|
|
$
|
43,129
|
|
|
$
|
55,971
|
|
|
|
$ |
106,066 |
|
|
$
|
93,319
|
|
| Percentage of revenue (Non-GAAP) |
|
30 |
% |
|
25 |
% |
|
31 |
% |
|
|
28 |
% |
|
29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted weighted-average common and
common-equivalent share (GAAP) (1)
|
|
$ |
0.32 |
|
|
$
|
0.21
|
|
|
$
|
0.32
|
|
|
|
$ |
0.52 |
|
|
$
|
0.57
|
|
|
Share impact of non-GAAP adjustments identified above (1)
|
|
0.04 |
|
|
0.03
|
|
|
(0.01
|
)
|
|
|
0.07 |
|
|
(0.05
|
)
|
|
Net income (loss) per diluted weighted-average common and
common-equivalent share (Non-GAAP) (1)
|
|
$ |
0.36 |
|
|
$
|
0.24
|
|
|
$
|
0.31
|
|
|
|
$ |
0.59 |
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common and common-equivalent shares
outstanding (GAAP) (1)
|
|
177,149 |
|
|
179,641
|
|
|
179,228
|
|
|
|
178,418 |
|
|
178,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exclusion of tax adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense (GAAP)
|
|
$ |
66,573 |
|
|
$
|
37,979
|
|
|
$
|
61,806
|
|
|
|
$ |
104,552 |
|
|
$
|
101,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (GAAP)
|
|
$ |
10,377 |
|
|
$
|
762
|
|
|
$
|
5,311
|
|
|
|
$ |
11,139 |
|
|
$
|
(925
|
)
|
| Effective tax rate (GAAP) |
|
16 |
% |
|
2 |
% |
|
9 |
% |
|
|
11 |
% |
|
(1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discrete tax benefit related to employee stock option exercises
|
|
(654 |
) |
|
(4,935
|
)
|
|
(5,787
|
)
|
|
|
(5,589 |
) |
|
(18,954
|
)
|
|
Other discrete tax events
|
|
— |
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(143
|
)
|
|
Income tax expense excluding tax adjustments (Non-GAAP)
|
|
$ |
11,031 |
|
|
$
|
5,697
|
|
|
$
|
11,098
|
|
|
|
$ |
16,728 |
|
|
$
|
18,172
|
|
| Effective tax rate (Non-GAAP) |
|
17 |
% |
|
15 |
% |
|
18 |
% |
|
|
16 |
% |
|
18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income excluding tax adjustments (Non-GAAP)
|
|
$ |
55,542 |
|
|
$
|
32,282
|
|
|
$
|
50,708
|
|
|
|
$ |
87,824 |
|
|
$
|
82,869
|
|
| Percentage of revenue (Non-GAAP) |
|
26 |
% |
|
19 |
% |
|
28 |
% |
|
|
23 |
% |
|
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted weighted-average common and
common-equivalent share (GAAP) (1)
|
|
$ |
0.32 |
|
|
$
|
0.21
|
|
|
$
|
0.32
|
|
|
|
$ |
0.52 |
|
|
$
|
0.57
|
|
|
Share impact of non-GAAP adjustments identified above (1)
|
|
(0.01 |
) |
|
(0.03
|
)
|
|
(0.04
|
)
|
|
|
(0.03 |
) |
|
(0.11
|
)
|
|
Net income per diluted weighted-average common and common-equivalent
share (Non-GAAP) (1)
|
|
$ |
0.31 |
|
|
$
|
0.18
|
|
|
$
|
0.28
|
|
|
|
$ |
0.49 |
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common and common-equivalent shares
outstanding (GAAP) (1)
|
|
177,149 |
|
|
179,641
|
|
|
179,228
|
|
|
|
178,418 |
|
|
178,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Prior periods share and per share amounts have been adjusted to
reflect the 2-for-1 stock split of the Company's common stock that
occurred in the fourth quarter of 2017.
|
|
|
Exhibit 3
|
|
|
|
COGNEX CORPORATION
|
|
Balance Sheets
|
|
(Unaudited)
|
|
Dollars in thousands
|
|
|
|
|
July 1, 2018 |
|
December 31, 2017
|
| Assets |
|
|
|
|
|
Cash and investments
|
|
$ |
754,883 |
|
|
$
|
827,984
|
|
Accounts receivable
|
|
136,084 |
|
|
119,388
|
|
Unbilled revenue
|
|
3,603 |
|
|
7,454
|
|
Inventories
|
|
89,556 |
|
|
67,923
|
|
Property, plant, and equipment
|
|
87,893 |
|
|
78,048
|
|
Goodwill and intangible assets
|
|
124,859 |
|
|
126,397
|
|
Other assets
|
|
79,432 |
|
|
60,559
|
|
|
|
|
|
|
Total assets
|
|
$ |
1,276,310 |
|
|
$
|
1,287,753
|
|
|
|
|
|
| Liabilities and Shareholders' Equity |
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$ |
71,242 |
|
|
$
|
91,712
|
|
Deferred revenue and customer deposits
|
|
40,881 |
|
|
9,420
|
|
Income taxes
|
|
80,421 |
|
|
85,044
|
|
Other liabilities
|
|
4,634 |
|
|
5,904
|
|
Shareholders' equity
|
|
1,079,132 |
|
|
1,095,673
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$ |
1,276,310 |
|
|
$
|
1,287,753
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 4
|
|
|
|
COGNEX CORPORATION
|
|
Restated Statements of Operations under ASC 606 "Revenue from
Contracts with Customers"
|
|
(Unaudited)
|
|
Dollars in thousands
|
|
|
|
|
Three-months Ended
|
|
|
April 2, 2017
|
|
July 2, 2017
|
|
October 1, 2017
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
139,039
|
|
|
$
|
178,080
|
|
|
$
|
266,042
|
|
|
$
|
182,922
|
|
|
Cost of revenue
|
|
32,532
|
|
|
42,164
|
|
|
68,061
|
|
|
44,532
|
|
|
Gross margin
|
|
106,507
|
|
|
135,916
|
|
|
197,981
|
|
|
138,390
|
|
| Percentage of revenue |
|
77 |
% |
|
76 |
% |
|
74 |
% |
|
76 |
% |
|
Research, development, and engineering expenses
|
|
22,770
|
|
|
23,377
|
|
|
26,078
|
|
|
26,980
|
|
| Percentage of revenue |
|
16 |
% |
|
13 |
% |
|
10 |
% |
|
15 |
% |
|
Selling, general, and administrative expenses
|
|
46,521
|
|
|
52,518
|
|
|
61,054
|
|
|
60,635
|
|
| Percentage of revenue |
|
33 |
% |
|
29 |
% |
|
23 |
% |
|
33 |
% |
|
Operating income
|
|
37,216
|
|
|
60,021
|
|
|
110,849
|
|
|
50,775
|
|
| Percentage of revenue |
|
27 |
% |
|
34 |
% |
|
42 |
% |
|
28 |
% |
|
Foreign currency gain (loss)
|
|
(263
|
)
|
|
(184
|
)
|
|
(127
|
)
|
|
(1,027
|
)
|
|
Investment and other income
|
|
2,282
|
|
|
1,969
|
|
|
2,030
|
|
|
2,923
|
|
|
Income before income tax expense
|
|
39,235
|
|
|
61,806
|
|
|
112,752
|
|
|
52,671
|
|
|
Income tax expense (benefit)
|
|
(6,236
|
)
|
|
5,311
|
|
|
10,259
|
|
|
80,418
|
|
|
Net income (loss)
|
|
$
|
45,471
|
|
|
$
|
56,495
|
|
|
$
|
102,493
|
|
|
$
|
(27,747
|
)
|
| Percentage of revenue |
|
33 |
% |
|
32 |
% |
|
39 |
% |
|
(15 |
)% |
|
|
|
|
|
|
|
|
|
|
Earnings per weighted-average common and common-equivalent share (1):
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.26
|
|
|
$
|
0.33
|
|
|
$
|
0.59
|
|
|
$
|
(0.16
|
)
|
|
Diluted
|
|
$
|
0.25
|
|
|
$
|
0.32
|
|
|
$
|
0.57
|
|
|
$
|
(0.16
|
)
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common and common-equivalent shares outstanding (1):
|
|
|
|
|
|
|
|
|
|
Basic
|
|
172,646
|
|
|
173,278
|
|
|
173,234
|
|
|
173,397
|
|
|
Diluted
|
|
178,354
|
|
|
179,228
|
|
|
179,354
|
|
|
173,397
|
|
|
|
|
|
|
|
|
|
|
(1) Prior periods share and per share amounts have been adjusted to
reflect the 2-for-1 stock split of the Company's common stock that
occurred in the fourth quarter of 2017.
|
|
|
Adjustments to certain financial data as a result of the
implementation of ASC 606 "Revenue from Contracts with Customers
on Jan. 1 2018"
|
|
|
Three-months Ended
|
|
|
April 2, 2017
|
|
July 2, 2017
|
|
October 1, 2017
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
Revenue as reported
|
|
$
|
134,942
|
|
|
$
|
172,904
|
|
|
$
|
259,739
|
|
|
$
|
180,365
|
|
|
Adjustments to revenue
|
|
4,097
|
|
|
5,176
|
|
|
6,303
|
|
|
2,557
|
|
|
Revenue as restated
|
|
$
|
139,039
|
|
|
$
|
178,080
|
|
|
$
|
266,042
|
|
|
$
|
182,922
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue as reported
|
|
28,225
|
|
|
37,471
|
|
|
62,360
|
|
|
40,642
|
|
|
Adjustments to cost of revenue
|
|
4,307
|
|
|
4,693
|
|
|
5,701
|
|
|
3,890
|
|
|
Cost of revenue as restated
|
|
$
|
32,532
|
|
|
$
|
42,164
|
|
|
$
|
68,061
|
|
|
$
|
44,532
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin as reported
|
|
$
|
106,717
|
|
|
$
|
135,433
|
|
|
$
|
197,379
|
|
|
$
|
139,723
|
|
|
Adjustments to gross margin
|
|
(210
|
)
|
|
483
|
|
|
602
|
|
|
(1,333
|
)
|
|
Gross margin as restated
|
|
$
|
106,507
|
|
|
135,916
|
|
|
$
|
197,981
|
|
|
$
|
138,390
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin percentage as reported
|
|
79 |
% |
|
78 |
% |
|
76 |
% |
|
77 |
% |
|
Adjustments to gross margin percentage
|
|
(2
|
)%
|
|
(2
|
)%
|
|
(2
|
)%
|
|
(1
|
)%
|
|
Gross margin percentage as restated
|
|
77
|
%
|
|
76
|
%
|
|
74
|
%
|
|
76
|
%
|
|
|
|
|
|
|
|
|
|
|
Operating income as reported
|
|
$
|
37,426
|
|
|
$
|
59,538
|
|
|
$
|
110,247
|
|
|
$
|
52,108
|
|
|
Adjustments to operating income
|
|
(210
|
)
|
|
483
|
|
|
602
|
|
|
(1,333
|
)
|
|
Operating income as restated
|
|
$
|
37,216
|
|
|
$
|
60,021
|
|
|
$
|
110,849
|
|
|
$
|
50,775
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin as reported
|
|
28
|
%
|
|
34
|
%
|
|
42
|
%
|
|
29
|
%
|
|
Adjustments to operating margin
|
|
(1
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
(1
|
)%
|
|
Operating margin as restated
|
|
27
|
%
|
|
34
|
%
|
|
42
|
%
|
|
28
|
%
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20180730005722/en/
Source: Cognex Corporation
Cognex Corporation
Susan Conway, 508-650-3353
Senior Director
of Investor Relations
susan.conway@cognex.com