Exhibit B | |||||||||||||||||||
MTS SYSTEMS CORPORATION | |||||||||||||||||||
Reconciliation of Earnings Per Share Excluding Restructuring, Acquisition-Related | |||||||||||||||||||
and Acquisition Inventory Fair Value Adjustment Expenses | |||||||||||||||||||
(unaudited - in thousands, except per share data) | |||||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
| ||||||||||||
| Three Months Ended | ||||||||||||||||||
| June 29, 2019 |
| June 30, 2018 | ||||||||||||||||
| Pre-Tax | Tax | Net |
| Pre-Tax | Tax | Net | ||||||||||||
Net income | $ | 16,190 |
| $ | 2,605 |
| $ | 13,585 |
|
| $ | 10,045 |
| $ | 1,066 |
| $ | 8,979 |
|
Restructuring expenses 1 | — |
| — |
| — |
|
| 735 |
| 186 |
| 549 |
| ||||||
Acquisition-related expenses 2 | 98 |
| 21 |
| 77 |
|
| — |
| — |
| — |
| ||||||
Acquisition inventory fair value adjustment 1 | 157 |
| 24 |
| 133 |
|
| — |
| — |
| — |
| ||||||
Adjusted net income 3 | $ | 16,445 |
| $ | 2,650 |
| $ | 13,795 |
|
| $ | 10,780 |
| $ | 1,252 |
| $ | 9,528 |
|
|
|
|
|
|
|
|
| ||||||||||||
Weighted average diluted common shares outstanding |
|
| 19,520 |
|
|
|
| 19,305 |
| ||||||||||
|
|
|
|
|
|
|
| ||||||||||||
Diluted earnings per share | $ | 0.84 |
| $ | 0.14 |
| $ | 0.70 |
|
| $ | 0.52 |
| $ | 0.05 |
| $ | 0.47 |
|
Impact of restructuring expenses | — |
| — |
| — |
|
| 0.04 |
| 0.02 |
| 0.02 |
| ||||||
Impact of acquisition-related expenses | — |
| — |
| — |
|
| — |
| — |
| — |
| ||||||
Impact of acquisition inventory fair value adjustment | 0.01 |
| — |
| 0.01 |
|
| — |
| — |
| — |
| ||||||
Adjusted diluted earnings per share 3 | $ | 0.85 |
| $ | 0.14 |
| $ | 0.71 |
|
| $ | 0.56 |
| $ | 0.07 |
| $ | 0.49 |
|
| |||||||||||||||||||
1 | In determining the tax impact of restructuring expenses and acquisition inventory fair value adjustment, we applied the statutory rate in effect for each jurisdiction where the expenses were incurred. | ||||||||||||||||||
| |||||||||||||||||||
2 | In determining the tax impact of acquisition-related expenses, we applied a U.S. effective income tax rate before discrete items. | ||||||||||||||||||
| |||||||||||||||||||
3 | Denotes non-GAAP financial measure. |