UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported) October 28, 2008

ALIGN TECHNOLOGY, INC.

(Exact Name of Registrant as Specified in Its Charter)

Delaware

(State or Other Jurisdiction of Incorporation)

0-32259
94-3267295
(Commission File Number)
(IRS Employer Identification No.)


881 Martin Avenue, Santa Clara, California
95050
(Address of Principal Executive Offices)
(Zip Code)

(408) 470-1000

(Registrant’s Telephone Number, Including Area Code)

Not applicable

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


 
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITIONS

On October 28, 2008, Align Technology, Inc. ("Align") is issuing a press release and holding a conference call regarding its financial results for its third quarter ended September 30, 2008. The full text of the press release is furnished as Exhibit 99.1 to this Form 8-K.

This information shall not be deemed "filed" for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Align is making reference to non-GAAP financial information in both the press release and the conference call. A reconciliation of non-GAAP financial measures contained in the attached press release to the comparable GAAP financial measures is contained in the attached press release and a reconciliation of these and certain other non-GAAP financial information provided on the conference call (to the extent not reconciled on such call) is contained on the Investor Relations section of our website at investor.aligntech.com.
 
ITEM 9.01 Financial Statements and Exhibits

(d) Exhibits

Exhibit No.
Description
99.1
Press Release of Align Technology, Inc. dated October 28, 2008



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

ALIGN TECHNOLOGY, INC.
   
 
By:
/s/Kenneth B. Arola
   
Kenneth B. Arola
   
Vice President, Finance and Chief Financial Officer



INDEX TO EXHIBITS

Exhibit No.
Description
99.1
Press Release of Align Technology, Inc. dated October 28, 2008
 

 
 
 
CONFIDENTIAL FINAL DRAFT - FOR RELEASE ON OCTOBER 28, 2008 AT 1:00 PM PACIFIC TIME
 
 
Press Contact
Shirley Stacy
 
Shannon Mangum Henderson
Align Technology, Inc.
 
Ethos Communication, Inc.
 
(678) 540-9222
sstacy@aligntech.com
 
align@ethoscommunication.com

Align Technology Announces Third Quarter Fiscal 2008 Results

SANTA CLARA, Calif., October 28, 2008 / — Align Technology, Inc. (Nasdaq: ALGN) today reported financial results for the third quarter of fiscal 2008, ended September 30, 2008.

Total net revenues for the third quarter of fiscal 2008 (Q3 08) were $75.2 million compared to $71.5 million reported in the third quarter of 2007 (Q3 07) and compared to $79.9 million reported in the second quarter of 2008 (Q2 08).

On a generally accepted accounting principles (GAAP) basis, net profit for Q3 08 was $5.2 million, or $0.08 per diluted share. This is compared to net profit of $9.5 million, or $0.13 per diluted share in Q3 07, and net profit of $4.0 million, or $0.06 per diluted share in Q2 08. Stock-based compensation expense included in Q3 08 net profit was $4.4 million, compared to $3.4 million in Q3 07, and $4.8 million in Q2 08.

“I am pleased with our results during these challenging times,” said Thomas M. Prescott, president and CEO of Align Technology. “We are committed to continuing investment in new products and our key strategic initiatives while lowering our overall cost structure, which will position the Company for renewed growth and profitability as the environment improves.”

Non-GAAP net profit for Q3 08 was $7.4 million, or $0.11 per diluted share. This is compared to non-GAAP net profit of $9.5 million, or $0.13 per diluted share in Q3 07, and non-GAAP net profit of $4.0 million, or $0.06 per diluted share in Q2 08.

Non-GAAP financial measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. A detailed reconciliation between GAAP and non-GAAP information is contained in the tables following the financial tables of this release.

Align Technology Inc. 881 Martin Avenue Santa Clara, CA 95050 Tel: (408) 470-1000 Fax: (408) 470-1201
 

 
Align Technology, Inc. Q3 Fiscal 2008 Earnings Release

Q3 08 Operating Results

Key GAAP Operating Results
 
Q3 08
 
Q2 08
 
Q3 07
 
Gross Margin
   
75.0
%
 
74.7
%
 
74.6
%
Operating Expense
 
$
50.7M
 
$
55.8M
 
$
44.9M
 
Operating Margin
   
7.6
%
 
4.8
%
 
11.7
%
Net Profit
 
$
5.2M
 
$
4.0M
 
$
9.5M
 
Earnings Per Diluted Share (EPS)
 
$
0.08
 
$
0.06
 
$
0.13
 
                     
Key Non-GAAP Operating Results
 
Q3 08
 
Q2 08
 
Q3 07
 
Non-GAAP Operating Expense
 
$
48.5M
 
$
55.8M
 
$
44.9M
 
Non-GAAP Net Profit
 
$
7.4M
    
$
4.0M
   
$
9.5M
 
Non-GAAP Earnings Per Diluted Share (EPS)
 
$
0.11
 
$
0.06
 
$
0.13
 
 
Liquidity and Capital Resources

As of September 30, 2008, Align had $114.3 million in cash, cash equivalents, and short term marketable securities compared to $127.9 million as of December 31, 2007. During Q3 08, Align purchased 930,373 shares at an average price of $12.62 per share for a total of $11.7 million. There remains $10.7 million under the Company’s existing stock repurchase authorization.
 
Key Business Metrics

The following table highlights business metrics for Align’s third quarter of 2008. Additional historical information is available on the Company’s website at http://investor.aligntech.com.

Revenue by Channel:
 
Q3 08
 
Q3 08/Q2 08
% Change
 
Q3 08/Q3 07
% Change
 
U.S. Orthodontists
 
$
22.3
   
(4.2
)%
 
(0.8
)%
U.S. GP Dentists
 
$
35.2
   
(3.9
)%
 
1.0
%
International
 
$
15.1
   
(8.0
)%
 
31.1
%
Training and Other
 
$
2.6
   
(28.3
)%
 
(1.3
)%
Total Revenue
 
$
75.2
   
(5.9
)%
 
5.2
%
 
Average Selling Price (ASP):
 
Q3 08
 
Q3 08/Q2 08
% Change
 
Q3 08/Q3 07
% Change
 
Total Worldwide Blended ASP
 
$
1,390
   
0.0
%
 
5.3
%
Total Worldwide ASP excluding Invisalign Express
 
$
1,500
   
0.0
%
 
4.9
%
U.S. Orthodontists Blended ASP
 
$
1,290
   
0.0
%
 
4.9
%
U.S. GP Dentists Blended ASP
 
$
1,360
   
1.5
%
 
3.8
%
International
 
$
1,660
   
(2.4
)%
 
5.1
%
 
Number of Cases Shipped:
 
Q3 08
 
Q3 08/Q2 08
% Change
 
Q3 08/Q3 07
% Change
 
U.S. Orthodontists – Full Invisalign
   
15,000
   
1.1
%
 
(1.1
)%
U.S. Orthodontists – Invisalign Express
   
2,970
   
(8.6
)%
 
(5.1
)%
U.S. GP Dentists – Full Invisalign
   
21,070
   
(4.8
)%
 
(3.7
)%
U.S. GP Dentists – Invisalign Express
   
4,620
   
(7.0
)%
 
0.4
%
International– Full Invisalign
   
8,950
   
(6.0
)%
 
25.0
%
International– Invisalign Express
   
190
   
18.8
%
 
46.2
%
Total Cases Shipped
   
52,800
   
(3.8
)%
 
1.4
%
 
-2-

 
Align Technology, Inc. Q3 Fiscal 2008 Earnings Release
 
Number of Doctors Cases were Shipped to:
   
Q3 08
             
U.S. Orthodontists
   
3,730
             
U.S. GP Dentists
   
10,920
             
International
   
2,900
             
Total Doctors Cases were Shipped to Worldwide
   
17,550
             
                     
Number of Doctors Trained Worldwide:
   
Q3 08
   
Cumulative
       
U.S. Orthodontists
   
90
   
8,600
       
U.S. GP Dentists
   
1,030
   
31,300
       
International
   
330
   
13,670
       
Total Doctors Trained Worldwide
   
1,450
   
53,570
       
                     
Multiple Case Doctors (Cumulative as of):
   
Q3 08
             
U.S. Orthodontists
   
90.6
%
           
U.S. GP Dentists
   
86.4
%
           
International
   
77.3
%
           
                     
Doctors Starting Invisalign Treatment (Cumulative as of):
   
Q3 08
             
U.S. Orthodontists
   
7,030
             
U.S. GP Dentists
   
24,900
             
International
   
7,740
             
Total Doctors Starting Invisalign Treatment
   
39,670
             
                     
Doctor Utilization Rates*:
   
Q3 08
   
Q2 08
   
Q3 07
 
U.S. Orthodontists
   
4.8
   
4.9
   
4.9
 
U.S. GP Dentists
   
2.4
   
2.5
   
2.6
 
International
   
3.2
   
3.3
   
3.1
 
Total Utilization Rate
   
3.0
   
3.1
   
3.2
 
* Utilization = # of cases/# of doctors to whom cases were shipped

Business Outlook
 
For the fourth quarter of fiscal 2008 (Q4 08), Align Technology expects net revenues to be in a range of $72.5 million to $76.5 million. GAAP earnings per diluted share for Q4 08 is expected to be in a range of $0.01 to $0.03. Non-GAAP earnings per diluted share for Q4 08 is expected to be in a range of $0.06 to $0.09. Stock-based stock compensation expense for Q4 08 is expected to be approximately $4.1 million.
 
For fiscal 2008, Align Technology expects net revenues to be in a range of $302.5 million to $306.5 million. The Company continues to expect the increase in deferred revenue for fiscal 2008 to be in the range of $5 million to $8 million primarily associated with new products, which will be recognized in future periods, bringing the Company’s total deferred revenue balance at the end of 2008 to a range of $17 million to $20 million. GAAP earnings per diluted share for fiscal 2008 is expected to be in a range of $0.22 to $0.24. Non-GAAP earnings per diluted share for fiscal 2008 is expected to be in a range of $0.31 to $0.33. Stock-based compensation expense for fiscal 2008 is expected to be approximately $17.3 million.
 
A more comprehensive business outlook is available following the financial tables of this release.

-3-


Align Technology, Inc. Q3 Fiscal 2008 Earnings Release
 
Restructuring Announcement
 
On October 23, 2008 Align, announced a restructuring plan to increase efficiencies across the organization and lower the Company’s overall cost structure. The restructuring plan includes a total reduction of 110 full time headcount in Santa Clara, California. As part of these actions, Align will record a restructuring charge estimated to be approximately $5 million, of which approximately $3.5 million will be realized in Q4 08 and the remainder over the first half of 2009. This is in addition to the restructuring charge that the Company announced in July 2008. For more information, please see Align's press release titled, "Align Technology Announces Restructuring Plan."
 
Align Web Cast and Conference Call

Align Technology will host a conference call today, October 28, 2008 at 4:30 p.m. ET, 1:30 p.m. PT, to review its third quarter fiscal 2008 results, discuss future operating trends and business outlook. The conference call will also be web cast live via the Internet. To access the web cast, go to the “Events & Presentations” section under Company Information on Align Technology’s Investor Relations web site at http://investor.aligntech.com. To access the conference call, please dial 201-689-8341 approximately fifteen minutes prior to the start of the call. If you are unable to listen to the call, an archived web cast will be available beginning approximately one hour after the call's conclusion and will remain available for approximately 12 months. Additionally, a telephonic replay of the call can be accessed by dialing 877-660-6853 with account number 292 followed by # and conference number 289246 followed by #. The replay must be accessed from international locations by dialing 201-612-7415 and using the same account and conference numbers referenced above. The telephonic replay will be available through 5:30 p.m. ET on November 11, 2008.
 
About Align Technology, Inc.

Align Technology designs, manufactures and markets Invisalign, a proprietary method for treating malocclusion, or the misalignment of teeth. Invisalign corrects malocclusion using a series of clear, nearly invisible, removable appliances that gently move teeth to a desired final position. Because it does not rely on the use of metal or ceramic brackets and wires, Invisalign significantly reduces the aesthetic and other limitations associated with braces. Invisalign is appropriate for treating adults and teens. Align Technology was founded in March 1997 and received FDA clearance to market Invisalign in 1998. Today, the Invisalign product family includes Invisalign, Invisalign Teen, Invisalign Assist, Invisalign Express, and Vivera Retainers.

To learn more about Invisalign or to find a certified Invisalign doctor in your area, please visit www.invisalign.com or call 1-800-INVISIBLE.

About non-GAAP Financial Measures

To supplement our consolidated financial statements and our business outlook, we use the following non-GAAP financial measures: non-GAAP operating expenses, non-GAAP net profit, non-GAAP earnings per share, which exclude the effect of charges associated with the restructuring. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Business Outlook Summary” included at the end of this release.

We use these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our “core operating performance”. Management believes that “core operating performance” represents Align’s performance in the ordinary, ongoing and customary course of its operations. Accordingly, management excludes from “core operating performance” certain expenses and expenditures that may not be indicative of our operating performance including discrete cash charges that are infrequent or one-time in nature. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods. These non-GAAP financial measures also facilitate management's internal evaluation of period-to-period comparisons. We believe these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision making and (2) they are provided to and used by our institutional investors and the analyst community to facilitate comparisons with prior and subsequent reporting periods.
 
-4-

 
Align Technology, Inc. Q3 Fiscal 2008 Earnings Release
 
Forward-Looking Statement

This news release, including the tables below, contains forward-looking statements, including statements regarding, the expected amount of and timing of the charges to be incurred in connection with the restructuring and Align’s anticipated financial results and certain business metrics for the fourth quarter and full year of 2008, including anticipated revenue and deferred revenue, gross profit, gross margin, operating expense, net profit, earnings per share, percentage of revenue by channel, case shipments and average selling prices. Forward-looking statements contained in this news release and the tables below relating to expectations about future events or results are based upon information available to Align as of the date hereof. Readers are cautioned that these forward-looking statements are only predictions and are subject to risks, uncertainties and assumptions that are difficult to predict. As a result, actual results may differ materially and adversely from those expressed in any forward-looking statement. Factors that might cause such a difference include, but are not limited to, failure to achieve the expected cost savings and efficiencies related to the restructuring, including a delay in the implementation of the relocation of certain customer facing organizations from Santa Clara, California to Costa Rica and greater than anticipated costs resulting from the relocation, changes in the size of the expected restructuring charge, loss of key personnel responsible for interpreting the relocation in a timely manner, failure to effectively manage the relocation resulting in decreased customer service levels, the possibility that the development and release of new products does not proceed in accordance with the anticipated timeline, the possibility that the market for the sale of these new products may not develop as expected, the risks relating to Align's ability to sustain or increase profitability or revenue growth in future periods while controlling expenses, continued customer demand for Invisalign and new products, changes in consumer spending habits as a result of, among other tings, prevailing economic conditions, levels of employment, salaries and wages and consumer confidence, the timing of case submissions from our doctors within a quarter, acceptance of Invisalign by consumers and dental professionals, Align's third party manufacturing processes and personnel, foreign operational, political and other risks relating to Align's international manufacturing operations, Align's ability to protect its intellectual property rights, competition from manufacturers of traditional braces and new competitors, Align's ability to develop and successfully introduce new products and product enhancements, and the loss of key personnel. These and other risks are detailed from time to time in Align's periodic reports filed with the Securities and Exchange Commission, including, but not limited to, its Annual Report on Form 10-K for the fiscal year ended December 31, 2007, which was filed with the Securities and Exchange Commission on February 26, 2008. Align undertakes no obligation to revise or update publicly any forward-looking statements for any reason.

-5-


Align Technology, Inc. Q3 Fiscal 2008 Earnings Release
 
ALIGN TECHNOLOGY, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

 
 
Three Months Ended
 
 Nine Months Ended
 
 
 
September 30,
2008
 
September 30,
2007
 
 September 30,
2008
 
September 30,
2007
 
                    
Net revenues
 
$
75,173
 
$
71,451
 
$
229,851
 
$
211,815
 
                           
Cost of revenues
   
18,766
   
18,132
   
58,617
   
55,908
 
                           
Gross profit
   
56,407
   
53,319
   
171,234
   
155,907
 
                           
Operating expenses:
                         
Sales and marketing
   
28,214
   
24,226
   
88,737
   
71,729
 
General and administrative
   
14,395
   
13,949
   
45,905
   
38,014
 
Research and development
   
5,918
   
6,749
   
20,214
   
19,117
 
Restructuring
   
2,189
   
-
   
2,189
   
-
 
Patients First Program
   
-
   
-
   
-
   
(1,796
)
 
                         
Total operating expenses
   
50,716
   
44,924
   
157,045
   
127,064
 
                           
Profit from operations
   
5,691
   
8,395
   
14,189
   
28,843
 
                           
Interest and other income, net
   
264
   
1,108
   
1,673
   
2,243
 
                           
Profit before income taxes
   
5,955
   
9,503
   
15,862
   
31,086
 
                           
Provision for income taxes
   
(798
)
 
(43
)
 
(1,371
)
 
(1,030
)
                           
Net profit
 
$
5,157
 
$
9,460
 
$
14,491
 
$
30,056
 
                           
Net profit per share
                         
- basic
 
$
0.08
 
$
0.14
 
$
0.21
 
$
0.45
 
- diluted
 
$
0.08
 
$
0.13
 
$
0.21
 
$
0.42
 
                           
Shares used in computing net profit per share
                         
- basic
   
67,367
   
67,970
   
68,330
   
66,709
 
- diluted
   
68,704
   
72,230
   
69,906
   
71,058
 
 
-6-

 
Align Technology, Inc. Q3 Fiscal 2008 Earnings Release
 
ALIGN TECHNOLOGY, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)

   
September 30,
2008
 
December 31,
2007
 
ASSETS
         
           
Current assets:
         
Cash and cash equivalents
 
$
79,756
 
$
89,140
 
Marketable securities, short-term
   
34,499
   
38,771
 
Accounts receivable, net
   
48,872
   
44,850
 
Inventories, net
   
3,015
   
2,910
 
Other current assets
   
7,412
   
8,846
 
Total current assets
   
173,554
   
184,517
 
               
Property and equipment, net
   
29,568
   
25,320
 
Goodwill and intangible assets, net
   
8,966
   
11,093
 
Other long-term assets
   
4,432
   
1,831
 
               
Total assets
 
$
216,520
 
$
222,761
 
               
LIABILITIES AND STOCKHOLDERS' EQUITY
             
               
Current liabilities:
             
Accounts payable
 
$
7,485
 
$
9,222
 
Accrued liabilities
   
33,877
   
39,875
 
Deferred revenues
   
15,380
   
12,362
 
Total current liabilities
   
56,742
   
61,459
 
               
Other long term liabilities
   
124
   
148
 
               
Total liabilities
   
56,866
   
61,607
 
               
Total stockholders' equity
   
159,654
   
161,154
 
               
Total liabilities and stockholders' equity
 
$
216,520
 
$
222,761
 
 
-7-

 
Align Technology, Inc. Q3 Fiscal 2008 Earnings Release
 
ALIGN TECHNOLOGY, INC.
RECONCILIATION OF GAAP TO NON-GAAP KEY FINANCIAL METRICS

Reconciliation of GAAP to Non-GAAP Operating Expenses
(in thousands)

   
Three Months Ended
 
   
September 30,
2008
 
June 30,
2008
 
September 30,
2007
 
               
GAAP Operating expenses
 
$
50,716
 
$
55,787
 
$
44,924
 
Restructuring Cost
   
(2,189
)
 
-
   
-
 
Non-GAAP Operating expenses
 
$
48,527
 
$
55,787
 
$
44,924
 

Reconciliation of GAAP to Non-GAAP Net Profit (Loss)
(in thousands, except per share amounts)

   
Three Months Ended
 
   
September 30,
2008
 
June 30,
2008
 
September 30,
2007
 
               
GAAP Net profit
 
$
5,157
 
$
4,030
 
$
9,460
 
Restructuring
   
2,189
   
-
   
-
 
Tax effect on Restructuring
   
85
   
-
   
-
 
                     
Non-GAAP Net profit
 
$
7,431
 
$
4,030
 
$
9,460
 
                     
Diluted Net profit per share:
                   
GAAP
 
$
0.08
 
$
0.06
 
$
0.13
 
Non-GAAP
 
$
0.11
 
$
0.06
 
$
0.13
 
                     
Shares used in computing diluted net profit per share
   
68,704
   
69,916
   
72,230
 
 
-8-

 
Align Technology, Inc. Q3 Fiscal 2008 Earnings Release
 
BUSINESS OUTLOOK SUMMARY
(unaudited)
 
The outlook figures provided below and elsewhere in this press release are approximate in nature since Align’s business outlook is difficult to predict. Align’s future performance involves numerous risks and uncertainties and the company’s results could differ materially from the outlook provided. Some of the factors that could affect Align’s future financial performance and business outlook are set forth under “Forward Looking Information” above in this press release. This outlook excludes the effects of any stock repurchases.

Financials (including reconciliation of GAAP to non-GAAP financial measures):
(in millions, except per share amounts and percentages)

   
Q4 2008
 
FY 2008
 
                                       
   
GAAP
 
Adjustment
(a)
Non-GAAP
 
FY 2008
 
Adjustment
(a)
Non-GAAP
 
                           
Net Revenue
 
$72.5 - $76.5
     
$72.5 - $76.5
 
$302.5 - $306.5
     
$302.5 - $306.5
 
               
 
         
Gross Margin
 
 72.5% - 73.0%
 
   
 72.5% - 73.0%
 
 74.0% - 74.1%
 
   
 74.0% - 74.1%
 
   
 
                     
Operating Expenses
 
$52.1 - $53.6
 
$4.0
(a)
$48.1 - $49.6
 
$209.1 - $210.6
 
$6.2
(a)
$202.9 - $204.4
 
   
 
 
 
                 
Net Profit %
 
 1% - 3%
 
         5%         
 
 6% - 8%
 
 5% - 6%
 
2%
 
 7% - 8%
 
   
 
     
 
             
Net Profit per Diluted Share
 
$0.01 - $0.03
 
$0.05 - $0.06
 
$0.06 - $0.09
 
$0.22 - $0.24
 
$0.09
 
$0.31 - $0.33
 
   
 
         
 
         
Stock Based Compensation Expense:
 
 
                     
Cost of Revenues
 
         $0.4         
     
         $0.4         
 
           $1.7           
     
           $1.7           
 
Operating Expenses
 
$3.7
     
$3.7
 
$15.6
     
$15.6
 
Total Stock Based Compensation Expense
 
$4.1
     
$4.1
 
$17.3
     
$17.3
 
                           
Increase in Deferred Revenue
             
$5.0 - $8.0
     
$5.0 - $8.0
 
                           
Total Deferred Revenue Balance              
$17.0 - $20.0
     
$17.0 - $20.0
 
 
(a) Restructuring charges
                         
                           
Business Metrics:
                         
 
 
             Q4 2008            
         
             FY 2008            
         
Case Shipments
 
 52.5K - 55.0K
         
 211.9K - 214.4K
         
Cash
 
$115M - $120M
         
$115M - $120M
 
       
DSO
 
 ~59 days
         
 ~59 days
         
Capex
 
$3.0M - $5.0M
         
$15.0M - $17.0M
 
       
Depreciation & Amortization
 
$2.0M - $3.0M
         
$13.0M - $14.0M
         
Diluted Shares Outstanding
 
68.1
         
 69.4
         
 
 
-9-