Fourth Quarter Revenues Grew 4 percent, Excluding Impact of Foreign
Currencies
Record Quarterly Revenue in Gas-North America
Strong Book-to-bill Ratio of 1.7:1 in Quarter
Itron, Inc. (NASDAQ:ITRI) announced today financial results for its
fourth quarter and full year ended December 31, 2015. Highlights include:
-
Quarterly and full year revenues of $490 million and $1.9 billion;
-
Quarterly and full year GAAP diluted earnings per share of 56 cents
and 64 cents;
-
Quarterly and full year non-GAAP diluted earnings per share of 76
cents and $1.01;
-
Quarterly and full year adjusted EBITDA of $53 million or 11 percent,
and $128 million or 7 percent.
“Itron’s fourth quarter results reflect solid operating performance,”
said Philip Mezey, Itron’s president and chief executive
officer. “Highlights in the quarter included higher shipments of smart
meters and modules, strong revenue growth in the Water segment, improved
gross margin in Gas, robust bookings in the Electricity and Gas
businesses and increased cash flow.”
Mezey added, “Smart grid and smart city momentum is accelerating,
creating more opportunity for Itron’s innovative solutions for this
industry. Our significant backlog growth, benefits from our
restructuring and efficiency projects and our Itron OpenWay Riva™ next
generation platform position us well for continued revenue growth and
improved profitability in 2016.”
Summary of Fourth Quarter Consolidated Financial Results
(All comparisons made are against the prior year period unless otherwise
noted)
Revenue
Total revenue for the quarter was $490 million compared with $510
million in 2014. Changes in foreign currency exchange rates unfavorably
impacted revenue by approximately $38 million for the quarter. Excluding
the impact of foreign currency, revenues increased $19 million, or 4
percent, driven primarily by the Water segment which grew 13 percent on
a constant currency basis.
Gross Margin
Gross margin for the quarter increased to 31.7 percent compared with the
prior year period margin of 30.3 percent. The improvement in gross
margin was driven by decreased variable compensation and improved Gas
gross margin.
GAAP Operating Income, Net Income, Earnings per
Share
GAAP operating income improved to $35 million for the quarter compared
with an operating loss of $49 million in 2014. Net income for the
quarter was $21 million, or 56 cents per diluted share, compared with a
net loss of $49 million, or $1.25 per share. The increases in operating
income and net income for the quarter were driven primarily by a
decrease of $52 million in restructuring charges and a decrease of $23
million in variable compensation due to a reduction in planned payout.
The results also reflect improved gross margin performance in the Gas
business. Tax expense was recognized in the quarter compared with a net
tax benefit in the prior year period, largely due to improved income.
Non-GAAP Operating Income, Net Income, Earnings
per Share
Non-GAAP operating income improved to $44 million for the quarter
compared with $29 million. Non-GAAP net income for the quarter was $29
million, or 76 cents per diluted share, compared with $14 million, or 36
cents per diluted share. The increases in non-GAAP operating and net
income for the quarter were driven primarily by lower operating expenses
attributable to the reduced variable compensation and higher gross
margin performance in the Gas business.
Free Cash Flow
Free cash flow was $43 million for the fourth quarter compared with $4
million in the prior year quarter. The increase over the prior year was
driven by improved earnings and working capital.
Other Measures
Bookings in the quarter totaled $822 million. Total backlog was $1.55
billion and twelve month backlog was $833 million at year-end, an
increase of 4 percent and 11.5 percent, respectively.
During the quarter, the company repurchased 88,266 shares of Itron
common stock at an average price of $34.04 per share pursuant to Board
authorization to repurchase up to $50 million of Itron common stock. As
of Dec. 31, 2015, the company had repurchased 743,444 shares of Itron
common stock at an average price of $33.63 per share since the inception
of the plan in February 2015. This plan will conclude on Feb. 19, 2016.
Financial Guidance – Full Year 2016
Itron’s guidance for the full year 2016 is as follows:
-
Revenue between $1.85 and $1.95 billion
-
Non-GAAP diluted EPS between $1.95 and $2.25
This guidance assumes a Euro to U.S. dollar average exchange rate of
$1.10 in 2016, average shares outstanding of approximately 38 million
for the year and a non-GAAP effective tax rate for the year of
approximately 37 percent.
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 Time on Feb. 17,
2016. 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 made available for one year at http://investors.itron.com/events.cfm.
A telephone replay of the conference call will be available through Feb.
22, 2016. To access the telephone replay, dial (888) 203-1112 (Domestic)
or (719) 457-0820 (International) and enter passcode 297230.
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 December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
2014
|
|
Revenues
|
|
$
|
490,371
|
|
|
$
|
510,095
|
|
|
|
$
|
1,877,813
|
|
|
$
|
1,970,697
|
|
Cost of revenues
|
|
|
334,989
|
|
|
|
355,308
|
|
|
|
|
1,318,695
|
|
|
|
1,347,572
|
|
Gross profit
|
|
|
155,382
|
|
|
|
154,787
|
|
|
|
|
559,118
|
|
|
|
623,125
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
38,078
|
|
|
|
47,027
|
|
|
|
|
161,380
|
|
|
|
185,239
|
|
Product development
|
|
|
35,928
|
|
|
|
44,789
|
|
|
|
|
162,327
|
|
|
|
175,500
|
|
General and administrative
|
|
|
37,124
|
|
|
|
48,472
|
|
|
|
|
140,319
|
|
|
|
163,101
|
|
Amortization of intangible assets
|
|
|
7,943
|
|
|
|
10,523
|
|
|
|
|
31,673
|
|
|
|
43,619
|
|
Restructuring
|
|
|
960
|
|
|
|
53,068
|
|
|
|
|
(8,726
|
)
|
|
|
50,857
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
977
|
|
Total operating expenses
|
|
|
120,033
|
|
|
|
203,879
|
|
|
|
|
486,973
|
|
|
|
619,293
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
35,349
|
|
|
|
(49,092
|
)
|
|
|
|
72,145
|
|
|
|
3,832
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
321
|
|
|
|
181
|
|
|
|
|
761
|
|
|
|
494
|
|
Interest expense
|
|
|
(2,953
|
)
|
|
|
(2,765
|
)
|
|
|
|
(12,289
|
)
|
|
|
(11,602
|
)
|
Other income (expense), net
|
|
|
(1,213
|
)
|
|
|
(2,191
|
)
|
|
|
|
(4,216
|
)
|
|
|
(7,633
|
)
|
Total other income (expense)
|
|
|
(3,845
|
)
|
|
|
(4,775
|
)
|
|
|
|
(15,744
|
)
|
|
|
(18,741
|
)
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
31,504
|
|
|
|
(53,867
|
)
|
|
|
|
56,401
|
|
|
|
(14,909
|
)
|
Income tax benefit (provision)
|
|
|
(9,637
|
)
|
|
|
5,038
|
|
|
|
|
(29,310
|
)
|
|
|
(6,641
|
)
|
Net income (loss)
|
|
|
21,867
|
|
|
|
(48,829
|
)
|
|
|
|
27,091
|
|
|
|
(21,550
|
)
|
Net income attributable to non-controlling interests
|
|
|
508
|
|
|
|
404
|
|
|
|
|
2,325
|
|
|
|
1,370
|
|
Net income (loss) attributable to Itron, Inc.
|
|
$
|
21,359
|
|
|
$
|
(49,233
|
)
|
|
|
$
|
24,766
|
|
|
$
|
(22,920
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share - Basic
|
|
$
|
0.56
|
|
|
$
|
(1.25
|
)
|
|
|
$
|
0.65
|
|
|
$
|
(0.58
|
)
|
Earnings (loss) per common share - Diluted
|
|
$
|
0.56
|
|
|
$
|
(1.25
|
)
|
|
|
$
|
0.64
|
|
|
$
|
(0.58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Basic
|
|
|
37,912
|
|
|
|
38,937
|
|
|
|
|
38,224
|
|
|
|
39,184
|
|
Weighted average common shares outstanding - Diluted
|
|
|
38,256
|
|
|
|
38,937
|
|
|
|
|
38,506
|
|
|
|
39,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
SEGMENT INFORMATION
|
|
|
|
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
2014
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Electricity
|
|
$
|
214,257
|
|
|
$
|
226,730
|
|
|
|
$
|
817,908
|
|
|
$
|
794,144
|
|
Gas
|
|
|
140,562
|
|
|
|
149,374
|
|
|
|
|
541,625
|
|
|
|
599,081
|
|
Water
|
|
|
135,552
|
|
|
|
133,991
|
|
|
|
|
518,280
|
|
|
|
577,472
|
|
Total Company
|
|
$
|
490,371
|
|
|
$
|
510,095
|
|
|
|
$
|
1,877,813
|
|
|
$
|
1,970,697
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
Electricity
|
|
$
|
64,237
|
|
|
$
|
66,801
|
|
|
|
$
|
228,838
|
|
|
$
|
208,476
|
|
Gas
|
|
|
48,773
|
|
|
|
43,206
|
|
|
|
|
182,314
|
|
|
|
211,815
|
|
Water
|
|
|
42,372
|
|
|
|
44,780
|
|
|
|
|
147,966
|
|
|
|
202,834
|
|
Total Company
|
|
$
|
155,382
|
|
|
$
|
154,787
|
|
|
|
$
|
559,118
|
|
|
$
|
623,125
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
|
|
|
|
|
|
Electricity
|
|
$
|
18,882
|
|
|
$
|
(37,064
|
)
|
|
|
$
|
35,757
|
|
|
$
|
(72,476
|
)
|
Gas
|
|
|
19,793
|
|
|
|
1,709
|
|
|
|
|
63,868
|
|
|
|
75,598
|
|
Water
|
|
|
11,650
|
|
|
|
10,687
|
|
|
|
|
22,526
|
|
|
|
71,006
|
|
Corporate unallocated
|
|
|
(14,976
|
)
|
|
|
(24,424
|
)
|
|
|
|
(50,006
|
)
|
|
|
(70,296
|
)
|
Total Company
|
|
$
|
35,349
|
|
|
$
|
(49,092
|
)
|
|
|
$
|
72,145
|
|
|
$
|
3,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METER AND MODULE SUMMARY
|
|
|
|
|
|
|
|
|
|
|
(Units in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
2014
|
|
Meters
|
|
|
|
|
|
|
|
|
|
Standard
|
|
|
4,020
|
|
|
|
4,610
|
|
|
|
|
17,560
|
|
|
|
18,740
|
|
Advanced and Smart
|
|
|
1,960
|
|
|
|
1,810
|
|
|
|
|
7,290
|
|
|
|
6,090
|
|
Total meters
|
|
|
5,980
|
|
|
|
6,420
|
|
|
|
|
24,850
|
|
|
|
24,830
|
|
|
|
|
|
|
|
|
|
|
|
Stand-alone communication modules
|
|
|
|
|
|
|
|
|
|
Advanced and Smart
|
|
|
1,590
|
|
|
|
1,360
|
|
|
|
|
5,840
|
|
|
|
5,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
December 31, 2015
|
|
|
December 31, 2014
|
ASSETS
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
131,018
|
|
|
|
$
|
112,371
|
|
Accounts receivable, net
|
|
|
331,955
|
|
|
|
|
348,389
|
|
Inventories
|
|
|
190,877
|
|
|
|
|
154,504
|
|
Deferred tax assets current, net
|
|
|
-
|
|
|
|
|
39,115
|
|
Other current assets
|
|
|
103,613
|
|
|
|
|
104,307
|
|
Total current assets
|
|
|
757,463
|
|
|
|
|
758,686
|
|
|
|
|
|
|
|
Property, plant, and equipment, net
|
|
|
190,002
|
|
|
|
|
207,789
|
|
Deferred tax assets noncurrent, net
|
|
|
96,327
|
|
|
|
|
74,598
|
|
Other long-term assets
|
|
|
31,309
|
|
|
|
|
28,503
|
|
Intangible assets, net
|
|
|
101,932
|
|
|
|
|
139,909
|
|
Goodwill
|
|
|
468,122
|
|
|
|
|
500,820
|
|
Total assets
|
|
$
|
1,645,155
|
|
|
|
$
|
1,710,305
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable
|
|
$
|
195,721
|
|
|
|
$
|
184,132
|
|
Other current liabilities
|
|
|
62,511
|
|
|
|
|
100,945
|
|
Wages and benefits payable
|
|
|
76,980
|
|
|
|
|
95,248
|
|
Taxes payable
|
|
|
14,740
|
|
|
|
|
21,951
|
|
Current portion of debt
|
|
|
11,250
|
|
|
|
|
30,000
|
|
Current portion of warranty
|
|
|
33,622
|
|
|
|
|
21,063
|
|
Unearned revenue
|
|
|
57,367
|
|
|
|
|
43,436
|
|
Total current liabilities
|
|
|
452,191
|
|
|
|
|
496,775
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
359,962
|
|
|
|
|
293,969
|
|
Long-term warranty
|
|
|
14,695
|
|
|
|
|
15,403
|
|
Pension plan benefit liability
|
|
|
85,971
|
|
|
|
|
101,432
|
|
Deferred tax liabilities noncurrent, net
|
|
|
1,723
|
|
|
|
|
3,808
|
|
Other long-term obligations
|
|
|
80,973
|
|
|
|
|
84,437
|
|
Total liabilities
|
|
|
995,515
|
|
|
|
|
995,824
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Preferred stock
|
|
|
-
|
|
|
|
|
-
|
|
Common stock
|
|
|
1,246,671
|
|
|
|
|
1,270,045
|
|
Accumulated other comprehensive loss, net
|
|
|
(203,151
|
)
|
|
|
|
(136,514
|
)
|
Accumulated deficit
|
|
|
(411,825
|
)
|
|
|
|
(436,591
|
)
|
Total Itron, Inc. shareholders' equity
|
|
|
631,695
|
|
|
|
|
696,940
|
|
Non-controlling interests
|
|
|
17,945
|
|
|
|
|
17,541
|
|
Total equity
|
|
|
649,640
|
|
|
|
|
714,481
|
|
Total liabilities and equity
|
|
$
|
1,645,155
|
|
|
|
$
|
1,710,305
|
|
|
|
|
|
|
|
|
|
|
|
|
ITRON, INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2015
|
|
|
|
2014
|
|
Operating activities
|
|
|
|
|
Net income (loss)
|
|
$
|
27,091
|
|
|
$
|
(21,550
|
)
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
76,933
|
|
|
|
98,463
|
|
Stock-based compensation
|
|
|
14,089
|
|
|
|
17,860
|
|
Amortization of prepaid debt fees
|
|
|
2,128
|
|
|
|
1,612
|
|
Deferred taxes, net
|
|
|
8,529
|
|
|
|
(31,542
|
)
|
Goodwill impairment
|
|
|
-
|
|
|
|
977
|
|
Restructuring, non-cash
|
|
|
1,354
|
|
|
|
5,220
|
|
Other adjustments, net
|
|
|
2,040
|
|
|
|
914
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(7,921
|
)
|
|
|
(16,789
|
)
|
Inventories
|
|
|
(52,897
|
)
|
|
|
6,021
|
|
Other current assets
|
|
|
(3,757
|
)
|
|
|
(9,447
|
)
|
Other long-term assets
|
|
|
2,761
|
|
|
|
1,582
|
|
Accounts payable, other current liabilities, and taxes payable
|
|
|
(13,290
|
)
|
|
|
55,924
|
|
Wages and benefits payable
|
|
|
(11,268
|
)
|
|
|
10,334
|
|
Unearned revenue
|
|
|
15,537
|
|
|
|
9,240
|
|
Warranty
|
|
|
14,053
|
|
|
|
(6,364
|
)
|
Other operating, net
|
|
|
(2,032
|
)
|
|
|
10,518
|
|
Net cash provided by operating activities
|
|
|
73,350
|
|
|
|
132,973
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Acquisitions of property, plant, and equipment
|
|
|
(43,918
|
)
|
|
|
(44,495
|
)
|
Business acquisitions, net of cash equivalents acquired
|
|
|
(5,754
|
)
|
|
|
-
|
|
Other investing, net
|
|
|
721
|
|
|
|
2,999
|
|
Net cash used in investing activities
|
|
|
(48,951
|
)
|
|
|
(41,496
|
)
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Proceeds from borrowings
|
|
|
113,467
|
|
|
|
47,657
|
|
Payments on debt
|
|
|
(62,998
|
)
|
|
|
(102,438
|
)
|
Issuance of common stock
|
|
|
2,663
|
|
|
|
3,647
|
|
Repurchase of common stock
|
|
|
(38,283
|
)
|
|
|
(39,665
|
)
|
Other financing, net
|
|
|
(7,109
|
)
|
|
|
(1,078
|
)
|
Net cash provided by (used in) financing activities
|
|
|
7,740
|
|
|
|
(91,877
|
)
|
|
|
|
|
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
|
|
(13,492
|
)
|
|
|
(12,034
|
)
|
Increase (decrease) in cash and cash equivalents
|
|
|
18,647
|
|
|
|
(12,434
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
112,371
|
|
|
|
124,805
|
|
Cash and cash equivalents at end of period
|
|
$
|
131,018
|
|
|
$
|
112,371
|
|
|
|
|
|
|
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 December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
2014
|
|
NON-GAAP NET INCOME & DILUTED EPS
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
21,359
|
|
|
$
|
(49,233
|
)
|
|
|
$
|
24,766
|
|
|
$
|
(22,920
|
)
|
Amortization of intangible assets
|
|
|
7,943
|
|
|
|
10,523
|
|
|
|
|
31,673
|
|
|
|
43,619
|
|
Amortization of debt placement fees
|
|
|
248
|
|
|
|
375
|
|
|
|
|
2,021
|
|
|
|
1,512
|
|
Restructuring
|
|
|
960
|
|
|
|
53,068
|
|
|
|
|
(8,726
|
)
|
|
|
50,857
|
|
Acquisition related expenses (release)
|
|
|
16
|
|
|
|
14,743
|
|
|
|
|
(5,538
|
)
|
|
|
15,538
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
977
|
|
Income tax effect of non-GAAP adjustments
|
|
|
(1,311
|
)
|
|
|
(15,326
|
)
|
|
|
|
(5,234
|
)
|
|
|
(26,374
|
)
|
Non-GAAP net income
|
|
$
|
29,215
|
|
|
$
|
14,150
|
|
|
|
$
|
38,962
|
|
|
$
|
63,209
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted EPS
|
|
$
|
0.76
|
|
|
$
|
0.36
|
|
|
|
$
|
1.01
|
|
|
$
|
1.60
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted
|
|
|
38,256
|
|
|
|
39,300
|
|
|
|
|
38,506
|
|
|
|
39,461
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
21,359
|
|
|
$
|
(49,233
|
)
|
|
|
$
|
24,766
|
|
|
$
|
(22,920
|
)
|
Interest income
|
|
|
(321
|
)
|
|
|
(181
|
)
|
|
|
|
(761
|
)
|
|
|
(494
|
)
|
Interest expense
|
|
|
2,953
|
|
|
|
2,765
|
|
|
|
|
12,289
|
|
|
|
11,602
|
|
Income tax provision (benefit)
|
|
|
9,637
|
|
|
|
(5,038
|
)
|
|
|
|
29,310
|
|
|
|
6,641
|
|
Depreciation and amortization
|
|
|
18,419
|
|
|
|
23,164
|
|
|
|
|
76,933
|
|
|
|
98,378
|
|
Restructuring
|
|
|
960
|
|
|
|
53,068
|
|
|
|
|
(8,726
|
)
|
|
|
50,857
|
|
Acquisition related expenses (release)
|
|
|
16
|
|
|
|
14,743
|
|
|
|
|
(5,538
|
)
|
|
|
15,538
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
977
|
|
Adjusted EBITDA
|
|
$
|
53,023
|
|
|
$
|
39,288
|
|
|
|
$
|
128,273
|
|
|
$
|
160,579
|
|
|
|
|
|
|
|
|
|
|
|
FREE CASH FLOW
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
53,196
|
|
|
$
|
16,435
|
|
|
|
$
|
73,350
|
|
|
$
|
132,973
|
|
Acquisitions of property, plant, and equipment
|
|
|
(10,594
|
)
|
|
|
(12,435
|
)
|
|
|
|
(43,918
|
)
|
|
|
(44,495
|
)
|
Free Cash Flow
|
|
$
|
42,602
|
|
|
$
|
4,000
|
|
|
|
$
|
29,432
|
|
|
$
|
88,478
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME
|
|
|
|
|
|
|
|
|
|
GAAP operating income (loss)
|
|
$
|
35,349
|
|
|
$
|
(49,092
|
)
|
|
|
$
|
72,145
|
|
|
$
|
3,832
|
|
Amortization of intangible assets
|
|
|
7,943
|
|
|
|
10,523
|
|
|
|
|
31,673
|
|
|
|
43,619
|
|
Restructuring
|
|
|
960
|
|
|
|
53,068
|
|
|
|
|
(8,726
|
)
|
|
|
50,857
|
|
Acquisition related expenses (release)
|
|
|
16
|
|
|
|
14,743
|
|
|
|
|
(5,538
|
)
|
|
|
15,538
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
977
|
|
Non-GAAP operating income
|
|
$
|
44,268
|
|
|
$
|
29,242
|
|
|
|
$
|
89,554
|
|
|
$
|
114,823
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING EXPENSE
|
|
|
|
|
|
|
|
|
|
GAAP operating expense
|
|
$
|
120,033
|
|
|
$
|
203,879
|
|
|
|
$
|
486,973
|
|
|
$
|
619,293
|
|
Amortization of intangible assets
|
|
|
(7,943
|
)
|
|
|
(10,523
|
)
|
|
|
|
(31,673
|
)
|
|
|
(43,619
|
)
|
Restructuring
|
|
|
(960
|
)
|
|
|
(53,068
|
)
|
|
|
|
8,726
|
|
|
|
(50,857
|
)
|
Acquisition related expenses (release)
|
|
|
(16
|
)
|
|
|
(14,743
|
)
|
|
|
|
5,538
|
|
|
|
(15,538
|
)
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(977
|
)
|
Non-GAAP operating expense
|
|
$
|
111,114
|
|
|
$
|
125,545
|
|
|
|
$
|
469,564
|
|
|
$
|
508,302
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT RECONCILIATIONS
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
2014
|
|
NON-GAAP OPERATING INCOME - ELECTRICITY
|
|
|
|
|
|
|
|
Electricity - GAAP operating income (loss)
|
|
$
|
18,882
|
|
|
$
|
(37,064
|
)
|
|
|
$
|
35,757
|
|
|
$
|
(72,476
|
)
|
Amortization of intangible assets
|
|
|
4,367
|
|
|
|
5,979
|
|
|
|
|
17,663
|
|
|
|
24,452
|
|
Restructuring
|
|
|
(724
|
)
|
|
|
29,659
|
|
|
|
|
(8,514
|
)
|
|
|
21,115
|
|
Acquisition related expenses (release)
|
|
|
18
|
|
|
|
14,743
|
|
|
|
|
(5,655
|
)
|
|
|
15,491
|
|
Goodwill impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
977
|
|
Electricity - Non-GAAP operating income (loss)
|
|
$
|
22,543
|
|
|
$
|
13,317
|
|
|
|
$
|
39,251
|
|
|
$
|
(10,441
|
)
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - GAS
|
|
|
|
|
|
|
|
|
|
Gas - GAAP operating income
|
|
$
|
19,793
|
|
|
$
|
1,709
|
|
|
|
$
|
63,868
|
|
|
$
|
75,598
|
|
Amortization of intangible assets
|
|
|
1,922
|
|
|
|
2,489
|
|
|
|
|
7,787
|
|
|
|
10,471
|
|
Restructuring
|
|
|
1,372
|
|
|
|
9,454
|
|
|
|
|
69
|
|
|
|
9,192
|
|
Gas - Non-GAAP operating income
|
|
$
|
23,087
|
|
|
$
|
13,652
|
|
|
|
$
|
71,724
|
|
|
$
|
95,261
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - WATER
|
|
|
|
|
|
|
|
|
|
Water - GAAP operating income
|
|
$
|
11,650
|
|
|
$
|
10,687
|
|
|
|
$
|
22,526
|
|
|
$
|
71,006
|
|
Amortization of intangible assets
|
|
|
1,654
|
|
|
|
2,055
|
|
|
|
|
6,223
|
|
|
|
8,696
|
|
Restructuring
|
|
|
232
|
|
|
|
1,106
|
|
|
|
|
829
|
|
|
|
2,279
|
|
Acquisition related expenses
|
|
|
-
|
|
|
|
-
|
|
|
|
|
104
|
|
|
|
-
|
|
Water - Non-GAAP operating income
|
|
$
|
13,536
|
|
|
$
|
13,848
|
|
|
|
$
|
29,682
|
|
|
$
|
81,981
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME - CORPORATE UNALLOCATED
|
|
|
|
|
|
Corporate unallocated - GAAP operating loss
|
|
$
|
(14,976
|
)
|
|
$
|
(24,424
|
)
|
|
|
$
|
(50,006
|
)
|
|
$
|
(70,296
|
)
|
Restructuring
|
|
|
80
|
|
|
|
12,849
|
|
|
|
|
(1,110
|
)
|
|
|
18,271
|
|
Acquisition related expenses (release)
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
|
13
|
|
|
|
47
|
|
Corporate unallocated - Non-GAAP operating loss
|
|
$
|
(14,898
|
)
|
|
$
|
(11,575
|
)
|
|
|
$
|
(51,103
|
)
|
|
$
|
(51,978
|
)
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160217006568/en/
Copyright Business Wire 2016