Itron, Inc. (NASDAQ:ITRI) announced today financial results for its
second quarter and six months ended June 30, 2014. Highlights for the
quarter include:
• Quarterly revenues of $489 million, an increase of 1.5 percent over
the prior year;
• Quarterly GAAP diluted earnings per share of 49 cents, an increase of
18 cents over the prior year;
• Quarterly non-GAAP diluted earnings per share of 54 cents, a decrease
of 4 cents from the prior year;
• Quarterly adjusted EBITDA of $47 million, an increase of 6 percent
over the prior year;
• Twelve-month backlog of $675 million and total backlog of $1.3
billion; and
• Quarterly bookings of $478 million.
“Our strong second quarter results were driven by double-digit revenue
growth and solid execution in our gas and water segments,” said Philip
Mezey, Itron’s president and chief executive office. “This was our third
consecutive quarter of year over year growth in both revenue and
adjusted EBITDA, reflecting our continued focus on delivering innovative
technology and services to our customers while streamlining our
operations. I am encouraged by our performance in the first half of 2014
and we have increased our financial guidance for the full year. In
addition, we are making progress on the performance improvement plans
for the electricity segment which will be a key driver of long-term
company profitability.”
Financial Results
Revenues were $489 million for the quarter and $964 million for the
first six months of 2014 compared with $482 million and $930 million for
the same periods in 2013. Changes in foreign currency exchange rates
favorably impacted revenues by approximately $1 million for the quarter
and unfavorably impacted the first six months by $3 million. Excluding
the impact from foreign currency, revenues increased $6 million, or 1.3
percent, for the quarter and $38 million, or 4 percent, for the six
month period compared with the same periods in 2013. The increases for
the quarter and six month period were driven by growth in the Water and
Gas segments, which more than offset a decrease in the Electricity
segment.
Gross margin for the quarter was 33.3 percent compared with the prior
year period margin of 33.1 percent. For the first six months of 2014,
gross margin was 32.9 percent compared with 32.2 percent in the prior
year period. The improved gross margin for both the quarter and six
month period was driven by the higher relative contribution from the
Water and Gas segments, which have higher gross margins than the
Electricity segment.
GAAP operating expenses were $131 million in the quarter compared with
$142 million in the same period last year. The decrease was driven by
lower restructuring expenses and reduced headcount, offset by increased
variable compensation and intangible asset amortization. GAAP operating
expenses for the first six months of 2014 were $281 million compared
with $279 million in the 2013 period. The increase in operating expenses
for the six month period was driven by increased intangible asset
amortization expense, and higher general and administrative costs
related to professional fees and compensation, partially offset by lower
restructuring expenses and the impact of reduced headcount.
GAAP operating income for the quarter was $32 million compared with $18
million in the same period last year. The increase was driven by higher
revenues and lower operating expenses. GAAP net income and diluted EPS
for the quarter were $19.3 million, or 49 cents per share, compared with
$12 million, or 31 cents per share, in the same period in 2013. The
increase in GAAP net income for the quarter was driven by higher
operating income, partially offset by a higher effective tax rate. Both
the GAAP and non-GAAP estimated tax rate for full year 2014 has
increased compared with 2013 due to the expiration of a research and
development credit in the U.S. that has not yet been reinstated for the
year, and the need for a valuation allowance on certain deferred tax
assets.
GAAP operating income for the first six months of 2014 was $36 million
compared with $20 million in the prior year period. The increase was
driven by higher revenues and gross profit. GAAP net income and diluted
earnings per share for the six month period were $19.0 million, or 48
cents per share, compared with net income of $15 million, or 38 cents
per share, in the same period last year. The increase in GAAP net income
was driven by higher operating income, partially offset by higher net
interest expense, higher foreign exchange losses due to the devaluation
of currencies in certain markets and a higher effective tax rate.
Non-GAAP operating expenses for the quarter, which excludes amortization
of intangibles, restructuring charges, acquisition related expenses and
goodwill impairment, were $128 million which is consistent with the
prior year period. Increased variable compensation expense in the
quarter was offset by the impact of reduced headcount and lower
professional fees, litigation and other reserves. For the first six
months of 2014, non-GAAP operating expenses were $260 million compared
with $253 million in the prior year period. The increase was driven by
higher general and administrative costs associated with professional
fees and compensation, which were partially offset by the impact of
lower headcount.
Non-GAAP operating income for the quarter was $35 million compared with
$32 million in the same period last year. The increase in non-GAAP
operating income was driven by higher revenue. Non-GAAP net income and
diluted earnings per share for the quarter were $21 million, or 54 cents
per share, compared with $23 million, or 58 cents per share, in the same
period in 2013. The decrease in non-GAAP net income and earnings per
share was attributable to higher operating income offset by a higher
effective tax rate.
Non-GAAP operating income for the first six months of 2014 was $58
million compared with $47 million in the same period in 2013. The
increase in non-GAAP operating income was driven by higher revenue and
gross profit. Non-GAAP net income and diluted earnings per share for the
first six months of 2014 were $34 million, or 85 cents per share,
compared with $35 million, or 89 cents per share, in the same period in
2013. Non-GAAP net income was impacted by higher net interest expense,
higher foreign exchange losses due to the devaluation of currencies in
certain markets and a higher effective tax rate in 2014.
Free cash flow for the quarter was negative $10 million compared with
positive $4 million in the second quarter of 2013. Free cash flow in the
quarter was impacted by increased working capital primarily related to
the timing of accounts receivable and accounts payable transactions,
offsetting lower capital expenditures. During the first six months of
2014, free cash flow was $47.8 million, an improvement of nearly $58
million over 2013 due to higher profits, better relative working capital
metrics and lower levels of capital expenditures.
The company repurchased 107,477 shares of common stock during the
quarter at an average price of $39.23 per share pursuant to Board
authorization to repurchase up to $50 million of Itron common stock over
a 12- month period beginning March 2014.
Financial Guidance
Itron’s guidance for the full-year 2014 is as follows:
• Revenue between $1.9 and $1.975 billion
• Non-GAAP diluted
earnings per share between $1.50 and $1.80
The company’s guidance for the year assumes a gross margin of
approximately 31 to 32 percent, a non-GAAP effective tax rate of
approximately 33 to 34 percent, average shares outstanding of
approximately 39.5 million, and an average Euro to U.S. dollar exchange
rate of $1.36.
Earnings Conference Call
Itron will host a conference call to discuss the financial results
contained in this release at 5:00 p.m. Eastern Daylight Time (EDT) on
Aug. 5, 2014. The call will be webcast in a listen-only mode. Webcast
information and conference call materials will be made available 10
minutes before the start of the call and are accessible on Itron’s
website at http://investors.itron.com/events.cfm.
The webcast replay will be available within 90 minutes of the conclusion
of the live call and will be available for two weeks. A telephone replay
of the conference call will be available at 10:00 p.m. EDT on Aug. 5,
2014 through 10:00 p.m. EDT on Aug. 10, 2014. To access the telephone
replay, dial (888) 203-1112 (Domestic) or (719) 457-0820 (International)
and enter passcode 8607656.
About Itron
Itron is a world-leading technology and services company dedicated to
the resourceful use of energy and water. We provide comprehensive
solutions that measure, manage and analyze energy and water. Our broad
product portfolio includes electricity, gas, water and thermal energy
measurement devices and control technology; communications systems;
software; as well as managed and consulting services. With thousands of
employees supporting nearly 8,000 customers in more than 100 countries,
Itron applies knowledge and technology to better manage energy and water
resources. Together, we can create a more resourceful world. Join us: www.itron.com.
Forward Looking Statements
This release contains forward-looking statements concerning our
expectations about operations, financial performance, sales, earnings
and cash flows. These statements reflect our current plans and
expectations and are based on information currently available. The
statements rely on a number of assumptions and estimates, which could be
inaccurate, and which are subject to risks and uncertainties that could
cause our actual results to vary materially from those anticipated.
Risks and uncertainties include the rate and timing of customer demand
for our products, rescheduling of current customer orders, changes in
estimated liabilities for product warranties, changes in laws and
regulations, our dependence on new product development and intellectual
property, future acquisitions, changes in estimates for stock-based and
bonus compensation, increasing volatility in foreign exchange rates,
international business risks and other factors that are more fully
described in our Annual Report on Form 10-K for the year ended December
31, 2013 and other reports on file with the Securities and Exchange
Commission. Itron undertakes no obligation to update publicly or revise
any forward-looking statements, including our business outlook.
Non-GAAP Financial Information
To supplement our consolidated financial statements presented in
accordance with GAAP, we use certain non-GAAP financial measures,
including non-GAAP operating expense, non-GAAP operating income,
non-GAAP net income, non-GAAP diluted EPS, adjusted EBITDA and free cash
flow. We provide these non-GAAP financial measures because we believe
they provide greater transparency and represent supplemental information
used by management in its financial and operational decision making.
Specifically, these non-GAAP financial measures are provided to enhance
investors’ overall understanding of our current financial performance
and our future anticipated performance by excluding infrequent or
non-cash costs, particularly those associated with acquisitions. We
exclude certain costs in our non-GAAP financial measures as we believe
the net result is a measure of our core business. Non-GAAP performance
measures should be considered in addition to, and not as a substitute
for, results prepared in accordance with GAAP. Our non-GAAP financial
measures may be different from those reported by other companies. A more
detailed discussion of why we use non-GAAP financial measures, the
limitations of using such measures, and reconciliations between non-GAAP
and the nearest GAAP financial measures are included in this press
release.
Statements of operations, segment information, balance sheets, cash flow
statements and reconciliations of non-GAAP financial measures to the
most directly comparable GAAP financial measures follow.
|
|
ITRON, INC.
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
(Unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
|
Revenues
|
|
$
|
489,353
|
|
$
|
482,175
|
|
|
$
|
964,148
|
|
$
|
929,711
|
|
Cost of revenues
|
|
|
326,312
|
|
|
322,587
|
|
|
|
646,572
|
|
|
630,000
|
|
Gross profit
|
|
|
163,041
|
|
|
159,588
|
|
|
|
317,576
|
|
|
299,711
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
46,119
|
|
|
46,182
|
|
|
|
93,728
|
|
|
94,398
|
|
|
Product development
|
|
|
43,999
|
|
|
43,481
|
|
|
|
88,408
|
|
|
87,689
|
|
|
General and administrative
|
|
|
37,680
|
|
|
38,317
|
|
|
|
78,087
|
|
|
71,912
|
|
|
Amortization of intangible assets
|
|
|
11,109
|
|
|
10,247
|
|
|
|
22,179
|
|
|
20,991
|
|
|
Restructuring expense
|
|
|
(7,793
|
)
|
|
3,385
|
|
|
|
(2,269
|
)
|
|
4,398
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
-
|
|
|
|
977
|
|
|
-
|
|
|
|
Total operating expenses
|
|
|
131,114
|
|
|
141,612
|
|
|
|
281,110
|
|
|
279,388
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
31,927
|
|
|
17,976
|
|
|
|
36,466
|
|
|
20,323
|
|
Other income (expense)
|
|
|
|
|
|
|
|
Interest income
|
|
|
53
|
|
|
194
|
|
|
|
150
|
|
|
1,255
|
|
|
Interest expense
|
|
|
(2,913
|
)
|
|
(2,336
|
)
|
|
|
(5,822
|
)
|
|
(4,674
|
)
|
|
Other income (expense), net
|
|
|
(1,375
|
)
|
|
(1,742
|
)
|
|
|
(3,873
|
)
|
|
(2,559
|
)
|
|
|
Total other income (expense)
|
|
|
(4,235
|
)
|
|
(3,884
|
)
|
|
|
(9,545
|
)
|
|
(5,978
|
)
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
27,692
|
|
|
14,092
|
|
|
|
26,921
|
|
|
14,345
|
|
Income tax benefit (provision)
|
|
|
(7,848
|
)
|
|
(1,896
|
)
|
|
|
(7,195
|
)
|
|
1,347
|
|
Net income
|
|
|
19,844
|
|
|
12,196
|
|
|
|
19,726
|
|
|
15,692
|
|
|
Net income (loss) attributable to non-controlling interests
|
|
|
585
|
|
|
(203
|
)
|
|
|
721
|
|
|
723
|
|
Net income attributable to Itron, Inc.
|
|
$
|
19,259
|
|
$
|
12,399
|
|
|
$
|
19,005
|
|
$
|
14,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - Basic
|
|
$
|
0.49
|
|
$
|
0.31
|
|
|
$
|
0.48
|
|
$
|
0.38
|
|
Earnings per common share - Diluted
|
|
$
|
0.49
|
|
$
|
0.31
|
|
|
$
|
0.48
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Basic
|
|
|
39,356
|
|
|
39,431
|
|
|
|
39,296
|
|
|
39,426
|
|
Weighted average common shares outstanding - Diluted
|
|
|
39,544
|
|
|
39,678
|
|
|
|
39,528
|
|
|
39,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
SEGMENT INFORMATION
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
|
Revenues
|
|
|
|
|
|
|
|
Electricity
|
|
$
|
183,755
|
|
$
|
213,612
|
|
|
$
|
363,973
|
|
$
|
389,375
|
|
|
Gas
|
|
|
|
154,322
|
|
|
136,011
|
|
|
|
300,431
|
|
|
272,926
|
|
|
Water
|
|
|
|
151,276
|
|
|
132,552
|
|
|
|
299,744
|
|
|
267,410
|
|
|
|
Total Company
|
|
$
|
489,353
|
|
$
|
482,175
|
|
|
$
|
964,148
|
|
$
|
929,711
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
Electricity
|
|
$
|
52,976
|
|
$
|
62,545
|
|
|
$
|
95,716
|
|
$
|
107,457
|
|
|
Gas
|
|
|
|
56,711
|
|
|
50,128
|
|
|
|
115,117
|
|
|
100,770
|
|
|
Water
|
|
|
|
53,354
|
|
|
46,915
|
|
|
|
106,743
|
|
|
91,484
|
|
|
|
Total Company
|
|
$
|
163,041
|
|
$
|
159,588
|
|
|
$
|
317,576
|
|
$
|
299,711
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
|
|
|
|
Electricity
|
|
$
|
(1,247
|
)
|
$
|
(4,117
|
)
|
|
$
|
(24,216
|
)
|
$
|
(23,167
|
)
|
|
Gas
|
|
|
|
24,329
|
|
|
18,881
|
|
|
|
50,053
|
|
|
38,411
|
|
|
Water
|
|
|
|
20,519
|
|
|
15,389
|
|
|
|
41,162
|
|
|
27,964
|
|
|
Corporate unallocated
|
|
|
(11,674
|
)
|
|
(12,177
|
)
|
|
|
(30,533
|
)
|
|
(22,885
|
)
|
|
|
Total Company
|
|
$
|
31,927
|
|
$
|
17,976
|
|
|
$
|
36,466
|
|
$
|
20,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METER AND MODULE SUMMARY
|
(Units in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
|
Meters
|
|
|
|
|
|
|
|
|
Standard
|
|
|
4,480
|
|
|
4,730
|
|
|
|
9,330
|
|
|
9,170
|
|
|
Advanced and Smart
|
|
|
1,360
|
|
|
1,340
|
|
|
|
2,880
|
|
|
2,970
|
|
|
|
Total meters
|
|
|
5,840
|
|
|
6,070
|
|
|
|
12,210
|
|
|
12,140
|
|
|
|
|
|
|
|
|
|
|
|
Stand-alone communication modules
|
|
|
|
|
|
|
|
|
Advanced and Smart
|
|
|
1,580
|
|
|
1,350
|
|
|
|
2,930
|
|
|
2,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
ASSETS
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
114,780
|
|
|
$
|
124,805
|
|
|
Accounts receivable, net
|
|
|
369,473
|
|
|
|
356,709
|
|
|
Inventories
|
|
|
192,413
|
|
|
|
177,467
|
|
|
Deferred tax assets current, net
|
|
|
37,103
|
|
|
|
37,110
|
|
|
Other current assets
|
|
|
112,172
|
|
|
|
103,275
|
|
|
|
Total current assets
|
|
|
825,941
|
|
|
|
799,366
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, net
|
|
|
234,840
|
|
|
|
246,820
|
|
Deferred tax assets noncurrent, net
|
|
|
64,641
|
|
|
|
58,880
|
|
Other long-term assets
|
|
|
31,862
|
|
|
|
33,027
|
|
Intangible assets, net
|
|
|
172,927
|
|
|
|
195,840
|
|
Goodwill
|
|
|
|
541,539
|
|
|
|
548,578
|
|
|
|
Total assets
|
|
$
|
1,871,750
|
|
|
$
|
1,882,511
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable
|
|
$
|
209,080
|
|
|
$
|
199,769
|
|
|
Other current liabilities
|
|
|
69,064
|
|
|
|
70,768
|
|
|
Wages and benefits payable
|
|
|
93,069
|
|
|
|
89,314
|
|
|
Taxes payable
|
|
|
14,172
|
|
|
|
10,700
|
|
|
Current portion of debt
|
|
|
30,000
|
|
|
|
26,250
|
|
|
Current portion of warranty
|
|
|
23,689
|
|
|
|
21,048
|
|
|
Unearned revenue
|
|
|
53,487
|
|
|
|
37,163
|
|
|
|
Total current liabilities
|
|
|
492,561
|
|
|
|
455,012
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
297,500
|
|
|
|
352,500
|
|
Long-term warranty
|
|
|
18,860
|
|
|
|
24,098
|
|
Pension plan benefit liability
|
|
|
87,988
|
|
|
|
88,687
|
|
Deferred tax liabilities noncurrent, net
|
|
|
6,297
|
|
|
|
7,326
|
|
Other long-term obligations
|
|
|
84,608
|
|
|
|
81,917
|
|
|
|
Total liabilities
|
|
|
987,814
|
|
|
|
1,009,540
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
Common stock
|
|
|
1,293,548
|
|
|
|
1,290,629
|
|
|
Accumulated other comprehensive loss, net
|
|
|
(32,832
|
)
|
|
|
(21,722
|
)
|
|
Accumulated deficit
|
|
|
(394,666
|
)
|
|
|
(413,671
|
)
|
|
|
Total Itron, Inc. shareholders' equity
|
|
|
866,050
|
|
|
|
855,236
|
|
|
Non-controlling interests
|
|
|
17,886
|
|
|
|
17,735
|
|
|
|
Total equity
|
|
|
883,936
|
|
|
|
872,971
|
|
|
|
Total liabilities and equity
|
|
$
|
1,871,750
|
|
|
$
|
1,882,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
|
2014
|
|
|
2013
|
|
Operating activities
|
|
|
|
|
Net income
|
|
$
|
19,726
|
|
$
|
15,692
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
50,606
|
|
|
49,031
|
|
|
|
Stock-based compensation
|
|
|
9,454
|
|
|
10,122
|
|
|
|
Amortization of prepaid debt fees
|
|
|
808
|
|
|
829
|
|
|
|
Deferred taxes, net
|
|
|
(8,046
|
)
|
|
(11,543
|
)
|
|
|
Goodwill impairment
|
|
|
977
|
|
|
-
|
|
|
|
Restructuring expense, non-cash
|
|
|
-
|
|
|
27
|
|
|
|
Other adjustments, net
|
|
|
85
|
|
|
324
|
|
Changes in operating assets and liabilities, net of acquisition:
|
|
|
|
|
Accounts receivable
|
|
|
(14,712
|
)
|
|
(4,278
|
)
|
|
Inventories
|
|
|
(16,801
|
)
|
|
(25,124
|
)
|
|
Other current assets
|
|
|
(9,103
|
)
|
|
(9,408
|
)
|
|
Other long-term assets
|
|
|
312
|
|
|
4,489
|
|
|
Accounts payable, other current liabilities, and taxes payable
|
|
|
12,360
|
|
|
(10,280
|
)
|
|
Wages and benefits payable
|
|
|
4,473
|
|
|
(5,661
|
)
|
|
Unearned revenue
|
|
|
16,560
|
|
|
10,497
|
|
|
Warranty
|
|
|
(2,864
|
)
|
|
(1,797
|
)
|
|
Other operating, net
|
|
|
3,356
|
|
|
(3,946
|
)
|
|
|
Net cash provided by operating activities
|
|
|
67,191
|
|
|
18,974
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Acquisitions of property, plant, and equipment
|
|
|
(19,403
|
)
|
|
(28,895
|
)
|
|
Business acquisitions, net of cash equivalents acquired
|
|
|
-
|
|
|
(860
|
)
|
|
Other investing, net
|
|
|
56
|
|
|
241
|
|
|
|
Net cash used in investing activities
|
|
|
(19,347
|
)
|
|
(29,514
|
)
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Proceeds from borrowings
|
|
|
-
|
|
|
15,000
|
|
|
Payments on debt
|
|
|
(51,250
|
)
|
|
(22,500
|
)
|
|
Issuance of common stock
|
|
|
1,530
|
|
|
2,590
|
|
|
Repurchase of common stock
|
|
|
(7,164
|
)
|
|
(16,126
|
)
|
|
Other financing, net
|
|
|
1,204
|
|
|
2,220
|
|
|
|
Net cash used in financing activities
|
|
|
(55,680
|
)
|
|
(18,816
|
)
|
|
|
|
|
|
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
|
|
(2,189
|
)
|
|
(3,393
|
)
|
Increase (decrease) in cash and cash equivalents
|
|
|
(10,025
|
)
|
|
(32,749
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
124,805
|
|
|
136,411
|
|
Cash and cash equivalents at end of period
|
|
$
|
114,780
|
|
$
|
103,662
|
|
|
|
|
|
|
|
|
|
Itron, Inc.
About Non-GAAP Financial Measures
The accompanying press release contains non-GAAP financial measures. To
supplement our consolidated financial statements, which are prepared and
presented in accordance with GAAP, we use certain non-GAAP financial
measures, including non-GAAP operating expense, non-GAAP operating
income, non-GAAP net income, non-GAAP diluted EPS, adjusted EBITDA and
free cash flow. 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 table captioned “Reconciliations of Non-GAAP
Financial Measures to Most Directly Comparable GAAP Financial Measures.”
We use these non-GAAP financial measures for financial and operational
decision making and as a means for determining executive compensation.
Management believes that these non-GAAP financial measures provide
meaningful supplemental information regarding our performance and
ability to service debt by excluding certain expenses that may not be
indicative of our recurring core operating results. These non-GAAP
financial measures facilitate management’s internal comparisons to our
historical performance as well as comparisons to our competitors’
operating results. Our executive compensation plans exclude non-cash
charges related to amortization of intangibles and non-recurring
discrete cash and non-cash charges that are infrequent in nature such as
purchase accounting adjustments, restructuring charges or goodwill
impairment charges. 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. We believe these non-GAAP financial measures are useful to
investors because they provide greater transparency with respect to key
metrics used by management in its financial and operational decision
making and because they are used by our institutional investors and the
analyst community to analyze the health of our business.
Non-GAAP operating expense and non-GAAP operating income – We define
non-GAAP operating expense as operating expense excluding certain
expenses related to the amortization of intangible assets,
restructuring, acquisitions and goodwill impairment. We define non-GAAP
operating income as operating income excluding the expenses related to
the amortization of intangible assets, restructuring, acquisitions and
goodwill impairment. We consider these non-GAAP financial measures to be
useful metrics for management and investors because they exclude the
effect of expenses that are related to previous acquisitions and
restructurings. By excluding these expenses, we believe that it is
easier for management and investors to compare our financial results
over multiple periods and analyze trends in our operations. For example,
in certain periods expenses related to amortization of intangible assets
may decrease, which would improve GAAP operating margins, yet the
improvement in GAAP operating margins due to this lower expense is not
necessarily reflective of an improvement in our core business. There are
some limitations related to the use of non-GAAP operating expense and
non-GAAP operating income versus operating expense and operating income
calculated in accordance with GAAP. Non-GAAP operating expense and
non-GAAP operating income exclude some costs that are recurring.
Additionally, the expenses that we exclude in our calculation of
non-GAAP operating expense and non-GAAP operating income may differ from
the expenses that our peer companies exclude when they report the
results of their operations. We compensate for these limitations by
providing specific information about the GAAP amounts we have excluded
from our non-GAAP operating expense and non-GAAP operating income and
evaluating non-GAAP operating expense and non-GAAP operating income
together with GAAP operating expense and GAAP operating income.
Non-GAAP net income and non-GAAP diluted EPS – We define non-GAAP net
income as net income excluding the expenses associated with amortization
of intangible assets, restructuring, acquisitions, goodwill impairment
and amortization of debt placement fees. We define non-GAAP diluted EPS
as non-GAAP net income divided by the weighted average shares, on a
diluted basis, outstanding during each period. We consider these
financial measures to be useful metrics for management and investors for
the same reasons that we use non-GAAP operating income. The same
limitations described above regarding our use of non-GAAP operating
income apply to our use of non-GAAP net income and non-GAAP diluted EPS.
We compensate for these limitations by providing specific information
regarding the GAAP amounts excluded from these non-GAAP measures and
evaluating non-GAAP net income and non-GAAP diluted EPS together with
GAAP net income and GAAP diluted EPS.
Adjusted EBITDA – We define adjusted EBITDA as net income (a) minus
interest income, (b) plus interest expense, depreciation and
amortization of intangible asset expenses, restructuring expense,
acquisition related expense, goodwill impairment and (c) exclude the tax
expense or benefit. We believe that providing this financial measure is
important for management and investors to understand our ability to
service our debt as it is a measure of the cash generated by our core
business. Management uses adjusted EBITDA as a performance measure for
executive compensation. A limitation to using adjusted EBITDA is that it
does not represent the total increase or decrease in the cash balance
for the period and the measure includes some non-cash items and excludes
other non-cash items. Additionally, the items that we exclude in our
calculation of adjusted EBITDA may differ from the items that our peer
companies exclude when they report their results. We compensate for
these limitations by providing a reconciliation of this measure to GAAP
net income.
Free cash flow – We define free cash flow as net cash provided by
operating activities less cash used for acquisitions of property, plant
and equipment. We believe free cash flow provides investors with a
relevant measure of liquidity and a useful basis for assessing our
ability to fund our operations and repay our debt. The same limitations
described above regarding our use of adjusted EBITDA apply to our use of
free cash flow. We compensate for these limitations by providing
specific information regarding the GAAP amounts and reconciling to free
cash flow.
The accompanying tables have more detail on the GAAP financial measures
that are most directly comparable to the non-GAAP financial measures and
the related reconciliations between these financial measures.
|
ITRON, INC.
|
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
|
TO THE MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPANY RECONCILIATIONS
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
NON-GAAP NET INCOME & DILUTED EPS
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$ 19,259
|
|
$ 12,399
|
|
|
$ 19,005
|
|
$ 14,969
|
|
|
|
Amortization of intangible assets
|
|
11,109
|
|
10,247
|
|
|
22,179
|
|
20,991
|
|
|
|
Amortization of debt placement fees
|
|
379
|
|
389
|
|
|
758
|
|
778
|
|
|
|
Restructuring expense
|
|
(7,793)
|
|
3,385
|
|
|
(2,269)
|
|
4,398
|
|
|
|
Acquisition related expenses
|
|
89
|
|
601
|
|
|
578
|
|
1,229
|
|
|
|
Goodwill impairment
|
|
-
|
|
-
|
|
|
977
|
|
-
|
|
|
|
Income tax effect of non-GAAP adjustments
|
|
(1,636)
|
|
(4,116)
|
|
|
(7,578)
|
|
(6,972)
|
|
|
Non-GAAP net income
|
|
$ 21,407
|
|
$ 22,905
|
|
|
$ 33,650
|
|
$ 35,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted EPS
|
|
$ 0.54
|
|
$ 0.58
|
|
|
$ 0.85
|
|
$ 0.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted
|
|
39,544
|
|
39,678
|
|
|
39,528
|
|
39,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$ 19,259
|
|
$ 12,399
|
|
|
$ 19,005
|
|
$ 14,969
|
|
|
|
Interest income
|
|
(53)
|
|
(194)
|
|
|
(150)
|
|
(1,255)
|
|
|
|
Interest expense
|
|
2,913
|
|
2,336
|
|
|
5,822
|
|
4,674
|
|
|
|
Income tax (benefit) provision
|
|
7,848
|
|
1,896
|
|
|
7,195
|
|
(1,347)
|
|
|
|
Depreciation and amortization
|
|
25,014
|
|
24,274
|
|
|
50,606
|
|
49,031
|
|
|
|
Restructuring expense
|
|
(7,793)
|
|
3,385
|
|
|
(2,269)
|
|
4,398
|
|
|
|
Acquisition related expenses
|
|
89
|
|
601
|
|
|
578
|
|
1,229
|
|
|
|
Goodwill impairment
|
|
-
|
|
-
|
|
|
977
|
|
-
|
|
|
Adjusted EBITDA
|
|
$ 47,277
|
|
$ 44,697
|
|
|
$ 81,764
|
|
$ 71,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FREE CASH FLOW
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$ 430
|
|
$ 18,379
|
|
|
$ 67,191
|
|
$ 18,974
|
|
|
|
Acquisitions of property, plant, and equipment
|
|
(10,839)
|
|
(14,130)
|
|
|
(19,403)
|
|
(28,895)
|
|
|
Free Cash Flow
|
|
$ (10,409)
|
|
$ 4,249
|
|
|
$ 47,788
|
|
$ (9,921)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
$ 31,927
|
|
$ 17,976
|
|
|
$ 36,466
|
|
$ 20,323
|
|
|
|
Amortization of intangible assets
|
|
11,109
|
|
10,247
|
|
|
22,179
|
|
20,991
|
|
|
|
Restructuring expense
|
|
(7,793)
|
|
3,385
|
|
|
(2,269)
|
|
4,398
|
|
|
|
Acquisition related expenses
|
|
89
|
|
601
|
|
|
578
|
|
1,229
|
|
|
|
Goodwill impairment
|
|
-
|
|
-
|
|
|
977
|
|
-
|
|
|
Non-GAAP operating income
|
|
$ 35,332
|
|
$ 32,209
|
|
|
$ 57,931
|
|
$ 46,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expense
|
|
$ 131,114
|
|
$ 141,612
|
|
|
$ 281,110
|
|
$ 279,388
|
|
|
|
Amortization of intangible assets
|
|
(11,109)
|
|
(10,247)
|
|
|
(22,179)
|
|
(20,991)
|
|
|
|
Restructuring expense
|
|
7,793
|
|
(3,385)
|
|
|
2,269
|
|
(4,398)
|
|
|
|
Acquisition related expenses
|
|
(89)
|
|
(601)
|
|
|
(578)
|
|
(1,229)
|
|
|
|
Goodwill impairment
|
|
-
|
|
-
|
|
|
(977)
|
|
-
|
|
|
Non-GAAP operating expense
|
|
$ 127,709
|
|
$ 127,379
|
|
|
$ 259,645
|
|
$ 252,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT RECONCILIATIONS
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
NON-GAAP OPERATING INCOME - ELECTRICITY
|
|
|
|
|
|
|
|
|
|
|
|
Electricity - GAAP operating income
|
|
$ (1,247)
|
|
$ (4,117)
|
|
|
$ (24,216)
|
|
$ (23,167)
|
|
|
|
Amortization of intangible assets
|
|
6,189
|
|
4,707
|
|
|
12,344
|
|
9,397
|
|
|
|
Restructuring expense
|
|
(7,925)
|
|
1,760
|
|
|
(8,455)
|
|
1,511
|
|
|
|
Acquisition related expenses
|
|
89
|
|
602
|
|
|
531
|
|
1,226
|
|
|
|
Goodwill impairment
|
|
-
|
|
-
|
|
|
977
|
|
-
|
|
|
Electricity - Non-GAAP operating income
|
|
$ (2,894)
|
|
$ 2,952
|
|
|
$ (18,819)
|
|
$ (11,033)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - GAS
|
|
|
|
|
|
|
|
|
|
|
|
Gas - GAAP operating income
|
|
$ 24,329
|
|
$ 18,881
|
|
|
$ 50,053
|
|
$ 38,411
|
|
|
|
Amortization of intangible assets
|
|
2,681
|
|
2,973
|
|
|
5,370
|
|
6,121
|
|
|
|
Restructuring expense
|
|
517
|
|
3
|
|
|
214
|
|
(898)
|
|
|
Gas - Non-GAAP operating income
|
|
$ 27,527
|
|
$ 21,857
|
|
|
$ 55,637
|
|
$ 43,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - WATER
|
|
|
|
|
|
|
|
|
|
|
|
Water - GAAP operating income
|
|
$ 20,519
|
|
$ 15,389
|
|
|
$ 41,162
|
|
$ 27,964
|
|
|
|
Amortization of intangible assets
|
|
2,239
|
|
2,567
|
|
|
4,465
|
|
5,473
|
|
|
|
Restructuring expense
|
|
453
|
|
510
|
|
|
1,010
|
|
1,119
|
|
|
Water - Non-GAAP operating income
|
|
$ 23,211
|
|
$ 18,466
|
|
|
$ 46,637
|
|
$ 34,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - CORPORATE UNALLOCATED
|
|
|
|
|
|
|
Corporate unallocated - GAAP operating income
|
|
$ (11,674)
|
|
$ (12,177)
|
|
|
$ (30,533)
|
|
$ (22,885)
|
|
|
|
Restructuring expense
|
|
(838)
|
|
1,112
|
|
|
4,962
|
|
2,666
|
|
|
|
Acquisition related expenses
|
|
-
|
|
(1)
|
|
|
47
|
|
3
|
|
|
Corporate unallocated - Non-GAAP operating income
|
|
$ (12,512)
|
|
$ (11,066)
|
|
|
$ (25,524)
|
|
$ (20,216)
|
|
|
|
|
|
|
|
|
|
|
|
|
Copyright Business Wire 2014