Itron, Inc. (NASDAQ:ITRI) announced today financial results for its
third quarter and nine months ended Sept. 30, 2015. The results include:
-
Quarterly and nine month revenues of $469 million and $1.4 billion;
-
Strong year-over-year Electricity revenue growth in North America of
17 percent in the quarter and 30 percent in the nine month period on a
constant currency basis;
-
Quarterly and nine month GAAP net earnings per share of 33 cents and 9
cents;
-
Quarterly and nine month non-GAAP net earnings per share of 43 cents
and 25 cents;
-
An unfavorable tax adjustment due to a valuation allowance on deferred
tax assets in Brazil impacted per share results by approximately 11
cents in the quarter and nine month period;
-
Quarterly and nine month adjusted EBITDA of $42 million or 8.9
percent, and $75 million or 5.4 percent.
“Despite foreign currency headwinds, Itron’s third quarter financial
performance improved year-over-year driven by strong growth in the
Electricity segment in North America,” said Philip Mezey, Itron
president and chief executive officer. “We also progressed on our
operational improvements in the Gas and Water segments. Importantly, we
expect continued improvements in consolidated company profitability and
a lower tax rate in the fourth quarter.”
“We continue to see strong customer opportunities involving smarter
endpoints, software analytics and services, and we are driving
innovation in these areas,” added Mr. Mezey. “At Itron Utility Week in
October, we unveiled plans for the next generation communications system
for energy and water customers. With OpenWay Riva, we will have a single
open standards-based network and application platform for electricity,
gas and water utilities -- differentiating Itron and positioning the
company to deliver an industry-leading multi-purpose network.”
”We remain focused on rigorously executing our restructuring
initiatives, which we expect to deliver $40 million of annualized
savings beginning in 2017. We are moving quickly and are on schedule
with our planned activities. Additionally, Tom Deitrich recently joined
Itron as the new chief operating officer and is leading a comprehensive
evaluation of Itron’s manufacturing and supply chain strategies and R&D
efficiency with the goal of identifying additional operational and
financial improvements. A.T. Kearney, a global consulting firm, is
supporting Tom with the evaluation. I am confident we have the right
team in place and we are moving swiftly to deliver the value inherent in
Itron for the benefit of the company’s customers and shareholders.”
Financial Results - Quarter
Revenues were $469 million for the quarter compared with $496 million in
2014. Changes in foreign currency exchange rates unfavorably impacted
revenues by approximately $46 million for the quarter. Excluding the
impact of foreign currency, revenues increased $19 million, or 4
percent, compared with the 2014 quarter. The increase in revenue was
driven by strong sales performance in the Electricity segment. Third
quarter Electricity segment revenues grew 17 percent in North America
and 9 percent worldwide, excluding the impact of foreign currency.
Gross margin for the quarter increased to 31.3 percent compared with the
prior year period margin of 30.4 percent. The improvement in gross
margin was driven by the Electricity segment, which benefited from
increased volumes and lower costs on an OpenWay project in North America.
GAAP operating expenses in the quarter were $120 million compared with
$134 million in same period of 2014. Changes in foreign currency
exchange rates favorably impacted GAAP expenses by approximately $12
million in the quarter. Excluding the impact of foreign currency,
expenses in the quarter decreased $3 million compared with the prior
year quarter. The decrease was the result of lower general and
administrative costs driven by a recovery of $3.4 million from a
litigation matter associated with the 2012 SmartSynch acquisition as
well as lower intangible asset amortization expense, partially offset by
increased product development investments.
GAAP operating income for the quarter improved to $27 million compared
with operating income of $16 million in the same period of 2014. GAAP
net income for the quarter was $13 million, or 33 cents per diluted
share, compared with net income of $7 million, or 19 cents per diluted
share. The increase in operating and net income for the quarter was
primarily attributable to improved performance in the Electricity
segment, which was partially offset by an increased tax rate due to a
valuation allowance applied to deferred tax assets in Brazil.
Non-GAAP operating expenses, which exclude amortization of intangibles,
restructuring charges, acquisition related expenses and goodwill
impairment, were $115 million for the quarter compared with $123 million
in the prior year quarter. Changes in foreign currency exchange rates
favorably impacted non-GAAP expenses by approximately $11 million in the
quarter. Excluding the foreign currency impact, expenses increased by $3
million driven by increased product development investments and higher
general and administrative expenses related to severance costs.
Non-GAAP operating income improved to $32 million for the quarter
compared with $28 million in the same period in 2014. Non-GAAP net
income for the quarter was $17 million, or 43 cents per diluted share,
compared with $15 million, or 39 cents per diluted share, in the prior
year quarter. The increase in non-GAAP operating and net income for the
quarter was primarily attributable to improved performance in the
Electricity segment, which was partially offset by an increased tax rate
due to a valuation allowance applied to deferred tax assets in Brazil.
Free cash flow was negative $10 million for the quarter compared with a
positive $37 million in the prior year quarter. The decrease over the
prior year was primarily due to increased inventory to support future
production requirements and timing of accounts payable disbursements.
Financial Results – Nine Months
Revenues were $1.4 billion for the first nine months of 2015, compared
with $1.5 billion in the 2014 period. Changes in foreign currency
exchange rates unfavorably impacted revenues by $140 million for the
first nine months. Excluding the impact of foreign currency, revenues
increased $67 million, or 5 percent, compared with the 2014 period. The
increase in revenues was driven by the Electricity segment, which grew
15 percent year-over-year on a constant currency basis. Smart meter
projects drove significant revenue in North America resulting in 30
percent growth year-over-over, excluding the impacts of foreign currency.
Gross margin for the first nine months of 2015 was 29.1 percent compared
with 32.1 percent in 2014. Improved performance in the Electricity
segment was partially offset by increased warranty expense, primarily
due to $28.2 million of charges recorded in the Water segment that
negatively impacted gross margin by approximately 200 basis points. In
addition, lower volumes and an unfavorable product mix in the Gas
segment negatively impacted gross margin.
GAAP operating expenses for the nine month period were $367 million
compared with $415 million in the prior year period. Changes in foreign
currency exchange rates favorably impacted GAAP expenses by
approximately $39 million for the nine month period. Excluding the
impact from foreign currency, expenses in the nine month period
decreased $9 million compared with the 2014 period. The decrease was
driven by lower intangible asset amortization expense and adjustments to
restructuring reserves.
GAAP operating income for the nine month period was $37 million compared
with $53 million in the 2014 period. GAAP net income in the first nine
months was $3 million, or 9 cents per diluted share, compared with net
income of $26 million, or 67 cents per diluted share, in the 2014
period. The decrease in GAAP net earnings compared with the prior year
period was driven by lower gross profit in the Water and Gas segments
and an increased effective tax rate and expense as a result of valuation
allowances applied to deferred tax assets in Brazil as well as other
certain jurisdictions.
Non-GAAP operating expenses, which exclude amortization of intangibles,
restructuring charges, acquisition related expenses and goodwill
impairment, were $358 million for the nine month period compared with
$383 million in the prior year period. Changes in foreign currency
exchange rates favorably impacted non-GAAP expenses by approximately $36
million in the nine month period. Excluding the foreign currency impact,
expenses increased due to product development investments and higher
personnel, severance and professional service costs.
Non-GAAP operating income for the first nine months of 2015 was $45
million compared with $86 million in the 2014 period. Non-GAAP net
income for the first nine months of 2015 was $10 million, or 25 cents
per diluted share, compared with non-GAAP net income of $49 million, or
$1.24 per diluted share, in the 2014 period. The decrease in non-GAAP
operating income for the nine month period was primarily attributable to
lower gross profit in the Water and Gas segments. Non-GAAP net income
was negatively impacted by a higher effective tax rate driven primarily
by the valuation allowances applied to deferred tax assets in Brazil as
well as other certain jurisdictions.
During the first nine months of 2015, free cash flow was negative $13
million compared with positive $84 million in the 2014 period. The
decrease over the prior year was primarily due to lower earnings and
increased inventory levels.
Other Measures
Total backlog was $1.2 billion and twelve month backlog was $727 million
at the end of the quarter. Bookings in the quarter totaled $337 million,
reflecting a number of smaller, diverse bookings across many customers.
During the quarter, the company repurchased 382,403 shares of Itron
common stock at an average price of $31.62 per share pursuant to Board
authorization to repurchase up to $50 million of Itron common stock. As
of Sept. 30, 2015, the company had repurchased 655,178 shares of Itron
common stock at an average price of $33.57 per share since the inception
of the plan in February 2015.
Earnings Conference Call
Itron will host a conference call to discuss the financial results and
guidance contained in this release at 5 p.m. Eastern Standard Time (EST)
on Nov. 3, 2015. 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 will be accessible on Itron’s
website at http://investors.itron.com/events.cfm.
A replay of the audio webcast will be available within 90 minutes of the
conclusion of the live call and available for one year at http://investors.itron.com/events.cfm.
A telephone replay of the conference call will be available through Nov.
8, 2015. To access the telephone replay, dial (888) 203-1112 (Domestic)
or (719) 457-0820 (International) and enter passcode 9516999.
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.
Itron® is a registered trademark of Itron, Inc.
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, 2014 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 September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
2015
|
|
|
2014
|
|
Revenues
|
|
|
$
|
469,092
|
|
$
|
496,454
|
|
|
$
|
1,387,442
|
|
$
|
1,460,602
|
|
Cost of revenues
|
|
|
322,126
|
|
|
345,692
|
|
|
|
983,706
|
|
|
992,264
|
|
Gross profit
|
|
|
146,966
|
|
|
150,762
|
|
|
|
403,736
|
|
|
468,338
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
39,217
|
|
|
44,484
|
|
|
|
123,302
|
|
|
138,212
|
|
|
Product development
|
|
|
41,559
|
|
|
42,303
|
|
|
|
126,399
|
|
|
130,711
|
|
|
General and administrative
|
|
|
31,118
|
|
|
36,542
|
|
|
|
103,195
|
|
|
114,629
|
|
|
Amortization of intangible assets
|
|
|
7,869
|
|
|
10,917
|
|
|
|
23,730
|
|
|
33,096
|
|
|
Restructuring expense
|
|
|
(5
|
)
|
|
58
|
|
|
|
(9,686
|
)
|
|
(2,211
|
)
|
|
Goodwill impairment
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
977
|
|
|
|
Total operating expenses
|
|
|
119,758
|
|
|
134,304
|
|
|
|
366,940
|
|
|
415,414
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
27,208
|
|
|
16,458
|
|
|
|
36,796
|
|
|
52,924
|
|
Other income (expense)
|
|
|
-
|
|
|
|
|
|
|
Interest income
|
|
|
180
|
|
|
163
|
|
|
|
440
|
|
|
313
|
|
|
Interest expense
|
|
|
(2,799
|
)
|
|
(3,015
|
)
|
|
|
(9,336
|
)
|
|
(8,837
|
)
|
|
Other income (expense), net
|
|
|
(1,120
|
)
|
|
(1,569
|
)
|
|
|
(3,003
|
)
|
|
(5,442
|
)
|
|
|
Total other income (expense)
|
|
|
(3,739
|
)
|
|
(4,421
|
)
|
|
|
(11,899
|
)
|
|
(13,966
|
)
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
23,469
|
|
|
12,037
|
|
|
|
24,897
|
|
|
38,958
|
|
Income tax benefit (provision)
|
|
|
(10,144
|
)
|
|
(4,484
|
)
|
|
|
(19,673
|
)
|
|
(11,679
|
)
|
Net income
|
|
|
13,325
|
|
|
7,553
|
|
|
|
5,224
|
|
|
27,279
|
|
|
Net income attributable to non-controlling interests
|
|
|
630
|
|
|
245
|
|
|
|
1,817
|
|
|
966
|
|
Net income attributable to Itron, Inc.
|
|
$
|
12,695
|
|
$
|
7,308
|
|
|
$
|
3,407
|
|
$
|
26,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - Basic
|
|
$
|
0.33
|
|
$
|
0.19
|
|
|
$
|
0.09
|
|
$
|
0.67
|
|
Earnings per common share - Diluted
|
|
$
|
0.33
|
|
$
|
0.19
|
|
|
$
|
0.09
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Basic
|
|
|
38,114
|
|
|
39,213
|
|
|
|
38,329
|
|
|
39,268
|
|
Weighted average common shares outstanding - Diluted
|
|
|
38,358
|
|
|
39,493
|
|
|
|
38,591
|
|
|
39,516
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
SEGMENT INFORMATION
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
2015
|
|
|
2014
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Electricity
|
|
|
$
|
206,389
|
|
$
|
203,441
|
|
|
$
|
603,651
|
|
$
|
567,414
|
|
|
Gas
|
|
|
|
|
136,588
|
|
|
149,276
|
|
|
|
401,063
|
|
|
449,707
|
|
|
Water
|
|
|
|
126,115
|
|
|
143,737
|
|
|
|
382,728
|
|
|
443,481
|
|
|
|
Total Company
|
|
$
|
469,092
|
|
$
|
496,454
|
|
|
$
|
1,387,442
|
|
$
|
1,460,602
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
Electricity
|
|
|
$
|
56,859
|
|
$
|
45,959
|
|
|
$
|
164,601
|
|
$
|
141,675
|
|
|
Gas
|
|
|
|
|
45,916
|
|
|
53,492
|
|
|
|
133,541
|
|
|
168,609
|
|
|
Water
|
|
|
|
44,191
|
|
|
51,311
|
|
|
|
105,594
|
|
|
158,054
|
|
|
|
Total Company
|
|
$
|
146,966
|
|
$
|
150,762
|
|
|
$
|
403,736
|
|
$
|
468,338
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
|
|
|
|
Electricity
|
|
|
$
|
10,575
|
|
$
|
(11,196
|
)
|
|
$
|
16,875
|
|
$
|
(35,412
|
)
|
|
Gas
|
|
|
|
|
15,741
|
|
|
23,836
|
|
|
|
44,075
|
|
|
73,889
|
|
|
Water
|
|
|
|
14,290
|
|
|
19,157
|
|
|
|
10,876
|
|
|
60,319
|
|
|
Corporate unallocated
|
|
|
(13,398
|
)
|
|
(15,339
|
)
|
|
|
(35,030
|
)
|
|
(45,872
|
)
|
|
|
Total Company
|
|
$
|
27,208
|
|
$
|
16,458
|
|
|
$
|
36,796
|
|
$
|
52,924
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METER AND MODULE SUMMARY
|
|
|
|
|
|
|
|
|
|
|
(Units in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
2015
|
|
|
2014
|
|
Meters
|
|
|
|
|
|
|
|
|
|
Standard
|
|
|
|
4,100
|
|
|
4,800
|
|
|
|
13,540
|
|
|
14,130
|
|
|
Advanced and Smart
|
|
|
1,930
|
|
|
1,400
|
|
|
|
5,330
|
|
|
4,280
|
|
|
|
Total meters
|
|
|
6,030
|
|
|
6,200
|
|
|
|
18,870
|
|
|
18,410
|
|
|
|
|
|
|
|
|
|
|
|
Stand-alone communication modules
|
|
|
|
|
|
|
Advanced and Smart
|
|
|
1,530
|
|
|
1,480
|
|
|
|
4,250
|
|
|
4,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
ASSETS
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
109,458
|
|
|
$
|
112,371
|
|
|
Accounts receivable, net
|
|
|
340,423
|
|
|
|
348,389
|
|
|
Inventories
|
|
|
214,237
|
|
|
|
154,504
|
|
|
Deferred tax assets current, net
|
|
|
35,975
|
|
|
|
39,115
|
|
|
Other current assets
|
|
|
106,059
|
|
|
|
104,307
|
|
|
|
Total current assets
|
|
|
806,152
|
|
|
|
758,686
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, net
|
|
|
190,295
|
|
|
|
207,789
|
|
Deferred tax assets noncurrent, net
|
|
|
59,830
|
|
|
|
74,598
|
|
Other long-term assets
|
|
|
27,192
|
|
|
|
28,503
|
|
Intangible assets, net
|
|
|
111,767
|
|
|
|
139,909
|
|
Goodwill
|
|
|
474,965
|
|
|
|
500,820
|
|
|
|
Total assets
|
|
$
|
1,670,201
|
|
|
$
|
1,710,305
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable
|
|
$
|
201,450
|
|
|
$
|
184,132
|
|
|
Other current liabilities
|
|
|
68,140
|
|
|
|
100,945
|
|
|
Wages and benefits payable
|
|
|
93,206
|
|
|
|
95,248
|
|
|
Taxes payable
|
|
|
13,210
|
|
|
|
21,951
|
|
|
Current portion of debt
|
|
|
11,250
|
|
|
|
30,000
|
|
|
Current portion of warranty
|
|
|
40,060
|
|
|
|
21,063
|
|
|
Unearned revenue
|
|
|
44,639
|
|
|
|
43,436
|
|
|
|
Total current liabilities
|
|
|
471,955
|
|
|
|
496,775
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
369,457
|
|
|
|
293,969
|
|
Long-term warranty
|
|
|
14,684
|
|
|
|
15,403
|
|
Pension plan benefit liability
|
|
|
94,100
|
|
|
|
101,432
|
|
Deferred tax liabilities noncurrent, net
|
|
|
3,569
|
|
|
|
3,808
|
|
Other long-term obligations
|
|
|
81,628
|
|
|
|
84,437
|
|
|
|
Total liabilities
|
|
|
1,035,393
|
|
|
|
995,824
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
Common stock
|
|
|
1,246,177
|
|
|
|
1,270,045
|
|
|
Accumulated other comprehensive loss, net
|
|
|
(197,543
|
)
|
|
|
(136,514
|
)
|
|
Accumulated deficit
|
|
|
(433,184
|
)
|
|
|
(436,591
|
)
|
|
|
Total Itron, Inc. shareholders' equity
|
|
|
615,450
|
|
|
|
696,940
|
|
|
Non-controlling interests
|
|
|
19,358
|
|
|
|
17,541
|
|
|
|
Total equity
|
|
|
634,808
|
|
|
|
714,481
|
|
|
|
Total liabilities and equity
|
|
$
|
1,670,201
|
|
|
$
|
1,710,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2015
|
|
|
2014
|
|
Operating activities
|
|
|
|
|
Net income
|
|
$
|
5,224
|
|
$
|
27,279
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
58,514
|
|
|
75,233
|
|
|
|
Stock-based compensation
|
|
|
10,879
|
|
|
12,703
|
|
|
|
Amortization of prepaid debt fees
|
|
|
1,851
|
|
|
1,212
|
|
|
|
Deferred taxes, net
|
|
|
14,926
|
|
|
(9,787
|
)
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
977
|
|
|
|
Restructuring expense, non-cash
|
|
|
1,395
|
|
|
-
|
|
|
|
Other adjustments, net
|
|
|
1,877
|
|
|
120
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(12,401
|
)
|
|
(1,576
|
)
|
|
Inventories
|
|
|
(73,212
|
)
|
|
(23,986
|
)
|
|
Other current assets
|
|
|
(4,696
|
)
|
|
(5,298
|
)
|
|
Other long-term assets
|
|
|
605
|
|
|
(1,396
|
)
|
|
Accounts payable, other current liabilities, and taxes payable
|
|
|
(11,666
|
)
|
|
19,669
|
|
|
Wages and benefits payable
|
|
|
4,110
|
|
|
6,717
|
|
|
Unearned revenue
|
|
|
4,128
|
|
|
11,800
|
|
|
Warranty
|
|
|
20,280
|
|
|
(3,544
|
)
|
|
Other operating, net
|
|
|
(1,660
|
)
|
|
6,415
|
|
|
|
Net cash provided by operating activities
|
|
|
20,154
|
|
|
116,538
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Acquisitions of property, plant, and equipment
|
|
|
(33,324
|
)
|
|
(32,060
|
)
|
|
Business acquisitions, net of cash equivalents acquired
|
|
|
(5,754
|
)
|
|
-
|
|
|
Other investing, net
|
|
|
545
|
|
|
(193
|
)
|
|
|
Net cash used in investing activities
|
|
|
(38,533
|
)
|
|
(32,253
|
)
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Proceeds from borrowings
|
|
|
89,709
|
|
|
-
|
|
|
Payments on debt
|
|
|
(30,186
|
)
|
|
(68,750
|
)
|
|
Issuance of common stock
|
|
|
2,229
|
|
|
2,324
|
|
|
Repurchase of common stock
|
|
|
(35,278
|
)
|
|
(15,324
|
)
|
|
Other financing, net
|
|
|
1,881
|
|
|
2,395
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
28,355
|
|
|
(79,355
|
)
|
|
|
|
|
|
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
|
|
(12,889
|
)
|
|
(7,260
|
)
|
Decrease in cash and cash equivalents
|
|
|
(2,913
|
)
|
|
(2,330
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
112,371
|
|
|
124,805
|
|
Cash and cash equivalents at end of period
|
|
$
|
109,458
|
|
$
|
122,475
|
|
|
|
|
|
|
|
|
|
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 acquired through a
business acquisition 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 acquired
through a business acquisition, restructuring, acquisitions and goodwill
impairment. We define non-GAAP operating income as operating income
excluding the expenses related to the amortization of intangible assets
acquired through a business acquisition, 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 acquired through a business acquisition,
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 business acquisition related 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 September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
2015
|
|
|
2014
|
|
|
NON-GAAP NET INCOME & DILUTED EPS
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
12,695
|
|
$
|
7,308
|
|
|
$
|
3,407
|
|
$
|
26,313
|
|
|
|
|
Amortization of intangible assets
|
|
|
7,869
|
|
|
10,917
|
|
|
|
23,730
|
|
|
33,096
|
|
|
|
|
Amortization of debt placement fees
|
|
|
244
|
|
|
379
|
|
|
|
1,773
|
|
|
1,137
|
|
|
|
|
Restructuring expense
|
|
|
(5
|
)
|
|
58
|
|
|
|
(9,686
|
)
|
|
(2,211
|
)
|
|
|
|
Acquisition related expenses
|
|
|
(3,271
|
)
|
|
217
|
|
|
|
(5,554
|
)
|
|
795
|
|
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
977
|
|
|
|
|
Income tax effect of non-GAAP adjustments
|
|
|
(935
|
)
|
|
(3,470
|
)
|
|
|
(3,923
|
)
|
|
(11,048
|
)
|
|
|
Non-GAAP net income
|
|
$
|
16,597
|
|
$
|
15,409
|
|
|
$
|
9,747
|
|
$
|
49,059
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted EPS
|
|
$
|
0.43
|
|
$
|
0.39
|
|
|
$
|
0.25
|
|
$
|
1.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted
|
|
|
38,358
|
|
|
39,493
|
|
|
|
38,591
|
|
|
39,516
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
12,695
|
|
$
|
7,308
|
|
|
$
|
3,407
|
|
$
|
26,313
|
|
|
|
|
Interest income
|
|
|
(180
|
)
|
|
(163
|
)
|
|
|
(440
|
)
|
|
(313
|
)
|
|
|
|
Interest expense
|
|
|
2,799
|
|
|
3,015
|
|
|
|
9,336
|
|
|
8,837
|
|
|
|
|
Income tax provision
|
|
|
10,144
|
|
|
4,484
|
|
|
|
19,673
|
|
|
11,679
|
|
|
|
|
Depreciation and amortization
|
|
|
19,754
|
|
|
24,608
|
|
|
|
58,514
|
|
|
75,214
|
|
|
|
|
Restructuring expense
|
|
|
(5
|
)
|
|
58
|
|
|
|
(9,686
|
)
|
|
(2,211
|
)
|
|
|
|
Acquisition related expenses
|
|
|
(3,271
|
)
|
|
217
|
|
|
|
(5,554
|
)
|
|
795
|
|
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
977
|
|
|
|
Adjusted EBITDA
|
|
$
|
41,936
|
|
$
|
39,527
|
|
|
$
|
75,250
|
|
$
|
121,291
|
|
|
|
|
|
|
|
|
|
|
|
|
FREE CASH FLOW
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
2,587
|
|
$
|
49,347
|
|
|
$
|
20,154
|
|
$
|
116,538
|
|
|
|
|
Acquisitions of property, plant, and equipment
|
|
|
(12,332
|
)
|
|
(12,657
|
)
|
|
|
(33,324
|
)
|
|
(32,060
|
)
|
|
|
Free Cash Flow
|
|
$
|
(9,745
|
)
|
$
|
36,690
|
|
|
$
|
(13,170
|
)
|
$
|
84,478
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
$
|
27,208
|
|
$
|
16,458
|
|
|
$
|
36,796
|
|
$
|
52,924
|
|
|
|
|
Amortization of intangible assets
|
|
|
7,869
|
|
|
10,917
|
|
|
|
23,730
|
|
|
33,096
|
|
|
|
|
Restructuring expense
|
|
|
(5
|
)
|
|
58
|
|
|
|
(9,686
|
)
|
|
(2,211
|
)
|
|
|
|
Acquisition related expenses
|
|
|
(3,271
|
)
|
|
217
|
|
|
|
(5,554
|
)
|
|
795
|
|
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
977
|
|
|
|
Non-GAAP operating income
|
|
$
|
31,801
|
|
$
|
27,650
|
|
|
$
|
45,286
|
|
$
|
85,581
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING EXPENSE
|
|
|
|
|
|
|
|
|
GAAP operating expense
|
|
$
|
119,758
|
|
$
|
134,304
|
|
|
$
|
366,940
|
|
$
|
415,414
|
|
|
|
|
Amortization of intangible assets
|
|
|
(7,869
|
)
|
|
(10,917
|
)
|
|
|
(23,730
|
)
|
|
(33,096
|
)
|
|
|
|
Restructuring expense
|
|
|
5
|
|
|
(58
|
)
|
|
|
9,686
|
|
|
2,211
|
|
|
|
|
Acquisition related expenses
|
|
|
3,271
|
|
|
(217
|
)
|
|
|
5,554
|
|
|
(795
|
)
|
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
(977
|
)
|
|
|
Non-GAAP operating expense
|
|
$
|
115,165
|
|
$
|
123,112
|
|
|
$
|
358,450
|
|
$
|
382,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT RECONCILIATIONS
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
2015
|
|
|
2014
|
|
|
NON-GAAP OPERATING INCOME - ELECTRICITY
|
|
|
|
|
|
|
|
Electricity - GAAP operating income (loss)
|
|
$
|
10,575
|
|
$
|
(11,196
|
)
|
|
$
|
16,875
|
|
$
|
(35,412
|
)
|
|
|
|
Amortization of intangible assets
|
|
|
4,413
|
|
|
6,129
|
|
|
|
13,296
|
|
|
18,473
|
|
|
|
|
Restructuring expense
|
|
|
(1,960
|
)
|
|
(89
|
)
|
|
|
(7,790
|
)
|
|
(8,544
|
)
|
|
|
|
Acquisition related expenses
|
|
|
(3,390
|
)
|
|
217
|
|
|
|
(5,673
|
)
|
|
748
|
|
|
|
|
Goodwill impairment
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
977
|
|
|
|
Electricity - Non-GAAP operating income (loss)
|
|
$
|
9,638
|
|
$
|
(4,939
|
)
|
|
$
|
16,708
|
|
$
|
(23,758
|
)
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - GAS
|
|
|
|
|
|
|
|
|
Gas - GAAP operating income
|
|
$
|
15,741
|
|
$
|
23,836
|
|
|
$
|
44,075
|
|
$
|
73,889
|
|
|
|
|
Amortization of intangible assets
|
|
|
1,950
|
|
|
2,612
|
|
|
|
5,865
|
|
|
7,982
|
|
|
|
|
Restructuring expense
|
|
|
(619
|
)
|
|
(476
|
)
|
|
|
(1,303
|
)
|
|
(262
|
)
|
|
|
Gas - Non-GAAP operating income
|
|
$
|
17,072
|
|
$
|
25,972
|
|
|
$
|
48,637
|
|
$
|
81,609
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - WATER
|
|
|
|
|
|
|
|
Water - GAAP operating income
|
|
$
|
14,290
|
|
$
|
19,157
|
|
|
$
|
10,876
|
|
$
|
60,319
|
|
|
|
|
Amortization of intangible assets
|
|
|
1,506
|
|
|
2,176
|
|
|
|
4,569
|
|
|
6,641
|
|
|
|
|
Restructuring expense
|
|
|
324
|
|
|
163
|
|
|
|
597
|
|
|
1,173
|
|
|
|
|
Acquisition related expenses
|
|
|
104
|
|
|
-
|
|
|
|
104
|
|
|
-
|
|
|
|
Water - Non-GAAP operating income
|
|
$
|
16,224
|
|
$
|
21,496
|
|
|
$
|
16,146
|
|
$
|
68,133
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - CORPORATE UNALLOCATED
|
|
|
|
|
|
|
Corporate unallocated - GAAP operating loss
|
|
$
|
(13,398
|
)
|
$
|
(15,339
|
)
|
|
$
|
(35,030
|
)
|
$
|
(45,872
|
)
|
|
|
|
Restructuring expense
|
|
|
2,250
|
|
|
460
|
|
|
|
(1,190
|
)
|
|
5,422
|
|
|
|
|
Acquisition related expenses
|
|
|
15
|
|
|
-
|
|
|
|
15
|
|
|
47
|
|
|
|
Corporate unallocated - Non-GAAP operating loss
|
|
$
|
(11,133
|
)
|
$
|
(14,879
|
)
|
|
$
|
(36,205
|
)
|
$
|
(40,403
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151103006739/en/
Copyright Business Wire 2015