Exhibit C | |||||||||||||||||||
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) | |||||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
| ||||||||||||
| Nine Months Ended | ||||||||||||||||||
| June 29, 2019 |
| June 30, 2018 | ||||||||||||||||
| Pre-Tax | Tax | Net |
| Pre-Tax | Tax | Net | ||||||||||||
Net income | $ | 44,463 |
| $ | 6,217 |
| $ | 38,246 |
|
| $ | 29,691 |
| $ | (20,877) |
| $ | 50,568 |
|
Restructuring expenses 1 | 130 |
| 33 |
| 97 |
|
| 1,343 |
| 340 |
| 1,003 |
| ||||||
Acquisition-related expenses 2 | 1,133 |
| 238 |
| 895 |
|
| — |
| — |
| — |
| ||||||
Acquisition inventory fair value adjustment 1 | 1,141 |
| 172 |
| 969 |
|
| — |
| — |
| — |
| ||||||
Adjusted net income 3 | $ | 46,867 |
| $ | 6,660 |
| $ | 40,207 |
|
| $ | 31,034 |
| $ | (20,537) |
| $ | 51,571 |
|
|
|
|
|
|
|
|
| ||||||||||||
Weighted average diluted common shares outstanding |
|
| 19,436 |
|
|
|
| 19,269 |
| ||||||||||
|
|
|
|
|
|
|
| ||||||||||||
Diluted earnings per share | $ | 2.29 |
| $ | 0.32 |
| $ | 1.97 |
|
| $ | 1.54 |
| $ | (1.08) |
| $ | 2.62 |
|
Impact of restructuring expenses | — |
| — |
| — |
|
| 0.07 |
| 0.01 |
| 0.06 |
| ||||||
Impact of acquisition-related expenses | 0.06 |
| 0.01 |
| 0.05 |
|
| — |
| — |
| — |
| ||||||
Impact of acquisition inventory fair value adjustment | 0.06 |
| 0.01 |
| 0.05 |
|
| — |
| — |
| — |
| ||||||
Adjusted diluted earnings per share 3 | $ | 2.41 |
| $ | 0.34 |
| $ | 2.07 |
|
| $ | 1.61 |
| $ | (1.07) |
| $ | 2.68 |
|
| |||||||||||||||||||
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. |