FLIR SYSTEMS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts)(Unaudited)
Three Months Ended Twelve Months Ended
December 31, December 31,
--------------------- --------------------
2007 2006 2007 2006
--------- ---------- --------- ---------
Revenue $ 242,634 $ 185,899 $ 779,397 $ 575,000
Cost of goods sold 105,395 81,456 346,167 260,087
--------- ---------- --------- ---------
Gross profit 137,239 104,443 433,230 314,913
Operating expenses:
Research and development 20,835 16,261 72,458 60,584
Selling, general and
administrative 53,540 33,109 168,940 117,374
--------- ---------- --------- ---------
Total operating expenses 74,375 49,370 241,398 177,958
Earnings from operations 62,864 55,073 191,832 136,955
Interest expense 2,681 2,813 10,230 8,956
Other (income) expense, net (5,016) 262 (9,551) (4,612)
--------- ---------- --------- ---------
Earnings before income
taxes 65,199 51,998 191,153 132,611
Income tax provision 18,602 12,242 54,442 31,715
--------- ---------- --------- ---------
Net earnings $ 46,597 $ 39,756 $ 136,711 $ 100,896
========= ========== ========= =========
Net earnings per share:
Basic $ 0.34 $ 0.30 $ 1.02 $ 0.74
========= ========== ========= =========
Diluted $ 0.30 $ 0.26 $ 0.89 $ 0.66
========= ========== ========= =========
Weighted average shares
outstanding:
Basic 136,224 131,347 134,244 135,691
========= ========== ========= =========
Diluted 161,426 155,239 159,241 159,555
========= ========== ========= =========
FLIR SYSTEMS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)(Unaudited)
December 31, December 31,
2007 2006
----------- -----------
ASSETS
------
Current assets:
Cash and cash equivalents $ 203,681 $ 138,623
Accounts receivable, net 203,371 167,502
Inventories, net 179,366 135,928
Prepaid expenses and other current assets 53,703 29,155
Deferred income taxes, net 15,386 15,262
----------- -----------
Total current assets 655,507 486,470
Property and equipment, net 120,873 92,156
Deferred income taxes, net 2,237 3,687
Goodwill 176,830 159,802
Intangible assets, net 52,219 40,917
Other assets 16,650 15,116
----------- -----------
$ 1,024,316 $ 798,148
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Current liabilities:
Notes payable $ 19,000 $ 45,500
Accounts payable 53,990 40,608
Deferred revenue 19,612 13,709
Accrued payroll and related liabilities 39,431 25,831
Accrued product warranties 6,594 5,174
Advance payments from customers 9,156 10,064
Other current liabilities 14,600 12,149
Accrued income taxes 3,752 17,331
Current portion of long-term debt 7 7
----------- -----------
Total current liabilities 166,142 170,373
Long-term debt 207,889 207,024
Deferred tax liability, net 1,902 2,392
Accrued income taxes 4,295 --
Pension and other long-term liabilities 20,813 19,607
Commitments and contingencies
Shareholders' equity 623,275 398,752
----------- -----------
$ 1,024,316 $ 798,148
=========== ===========
Contact Information: Company Contact: Tony Trunzo +1 503.498.3547 www.flir.com