Proto Labs Reports Record Revenue and Net Income for the Fourth Quarter and Full Year 2017
Record Quarterly Revenue of $94.2 million, an increase of 30.2% over 2016
Record Full Year 2017 Revenue of $344.5 million, an increase of 15.6% over 2016
Proto Labs, Inc. (NYSE: PRLB), a leading online and technology-enabled, quick-turn, on-demand manufacturer, today announced
financial results for the fourth quarter and full year ended December 31, 2017.
Fourth Quarter 2017 Highlights include:
- Revenue for the fourth quarter of 2017 was a record $94.2 million, representing a 30.2 percent
increase over revenue of $72.4 million in the fourth quarter of 2016.
- Fourth quarter revenue included $3.6 million revenue contribution from RAPID Manufacturing (“RAPID”),
the New Hampshire company acquired in the fourth quarter of 2017. Excluding the revenue from RAPID and the impact of discontinued
services, revenue increased 26.1 percent compared with the prior year’s fourth quarter. Adjusting for the positive impact on
revenue from foreign currency exchange rates, revenue growth was 28.3 percent. See “Non-GAAP Financial Measures” below.
- The number of unique product developers and engineers served totaled 16,985 in the fourth quarter of
2017, an increase of 20.9 percent over the fourth quarter of 2016.
- Net income for the fourth quarter of 2017 was a record $14.3 million, or $0.53 per diluted
share.
- The Tax Cuts and Jobs Act of 2017 (the “Tax Act”) resulted in a current period net benefit of $1.9
million, with a benefit from the revaluation of deferred tax liabilities partially offset by deemed repatriation of foreign
earnings.
- Non-GAAP net income, excluding the after-tax expense of stock compensation, amortization of
intangibles, acquisition costs, impairment on assets, unrealized foreign currency gains and the net benefit in the current period
resulting from the Tax Act was $15.7 million, or $0.58 per diluted share. See “Non-GAAP Financial Measures” below.
Additional Fourth Quarter 2017 Highlights include:
- Gross margin was 56.2 percent of revenue for the fourth quarter of 2017, compared with 55.7 percent
for the fourth quarter of 2016.
- GAAP operating margin was 19.9 percent of revenue during the fourth quarter of 2017, compared to 20.5
percent for the fourth quarter of 2016.
- Non-GAAP operating margin was 25.1 percent of revenue during the fourth quarter of 2017, compared to
23.1 percent for the fourth quarter of 2016. See “Non-GAAP Financial Measures” below.
- The Company generated $22.7 million in cash from operations during the fourth quarter of 2017.
- Cash and investments balance was $131.2 million at December 31, 2017.
“Proto Labs continues to demonstrate its ability to provide solutions to our customers to help them accelerate product
development, reduce risk and optimize supply chains by delivering custom parts at unprecedented speeds. The fourth quarter was a
strong ending to a great year,” said Vicki Holt, President and Chief Executive Officer. “During the quarter, we delivered
double-digit revenue growth in each of our services and in each of our regions on a constant currency basis. We were especially
pleased with the growth of revenue from our CNC business, up 37.6 percent organically. We continue to enhance our technology to
further expand the services that we can provide to our customers.”
Full Year 2017 Highlights include:
- Revenue increased 15.6 percent to $344.5 million compared with $298.1 million in 2016. Adjusting for
the $3.6 million revenue contribution from RAPID, and the impact of discontinued services, adjusted revenue totaled $340.4
million, an increase of 16.1 percent compared to 2016. See “Non-GAAP Financial Measures” below.
- Net income for 2017 increased to $51.8 million, or $1.93 per diluted share compared with $42.7
million, or $1.61 per diluted share in 2016.
- Non-GAAP net income, excluding the after-tax expense of stock compensation, amortization of
intangibles, impairment of assets, acquisition costs, unrealized foreign currency gains, legal settlement and the net benefit in
the current period resulting from the Tax Act was $57.4 million, or $2.14 per diluted share. See “Non-GAAP Financial Measures”
below.
- Cash generated from operations during the year totaled $81.7 million.
Additional 2017 Highlights include:
- Completion of our acquisition of RAPID manufacturing in the fourth quarter.
- Expansion of our service offerings with the launch of insert molding and on demand manufacturing in
injection molding and the addition of multi-jet fusion and Polyjet to our 3D printing service.
- Served over 37,000 product developers during the year, an increase of 18.5 percent.
- Established a share repurchase program.
“Our accomplishments in 2017, including the acquisition of RAPID and the continued expansion of our services, will allow us to
provide more of a total solution to our customers. These accomplishments have positioned us well for continued, sustainable growth
in both revenue and earnings. Our customer focus will continue in 2018 as we continue to evolve our sales approach to develop
deeper customer relationships, further advance each of our four service offerings, and increase the scale of our operations, with
an initial focus on integrating the RAPID acquisition.” concluded Holt.
Non-GAAP Financial Measures
The company has included non-GAAP adjusted revenue growth that excludes the impact of changes in foreign currency exchange rates
and non-GAAP adjusted revenue growth that excludes the impact of acquired and discontinued businesses in this press release to
provide investors with additional information regarding the company’s financial results. Management believes these metrics are
useful in evaluating the underlying business trends and ongoing operating performance of the company.
The company has included non-GAAP operating margin, adjusted for stock-based compensation expense, amortization expense,
acquisition costs, impairment on assets and facilities-related charges (collectively, “non-GAAP operating margin”), in this press
release to provide investors with additional information regarding the company’s financial results.
The company has included non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, impairment on
assets, facilities-related charges, acquisition costs, unrealized foreign currency activity, legal settlement, provisional charges
related to the tax effect of deemed repatriation of foreign earnings, and revaluation of net deferred tax assets associated with
the Tax Act (collectively, “non-GAAP net income”), in this press release to provide investors with additional information regarding
the company’s financial results.
The company has provided below reconciliations of GAAP to non-GAAP net income, operating margin and revenues, the most directly
comparable measures calculated and presented in accordance with GAAP. These non-GAAP measures are used by the company’s management
and board of directors to understand and evaluate operating performance and trends and provide useful measures for period-to-period
comparisons of the company’s business. Accordingly, the company believes that these non-GAAP measures provide useful information to
investors and others in understanding and evaluating operating results in the same manner as our management and board of
directors.
Conference Call
The company has scheduled a conference call to discuss its fourth quarter and full year 2017 financial results today, February
8, 2018 at 8:30 a.m. ET. To access the call in the U.S. please dial 877-709-8150 or outside the U.S. dial 201-689-8354 at least
five minutes prior to the 8:30 a.m. start time. No participant code is required. A simultaneous webcast of the call will be
available via the investor relations section of the Proto Labs website and the following link: https://edge.media-server.com/m6/p/jrmdwby8. A replay will be available for 14 days following the call on the
investor relations section of Proto Labs’ website.
About Proto Labs, Inc.
Proto Labs is the world's fastest digital manufacturing source for rapid prototyping and on-demand production. The
technology-enabled company produces custom parts and assemblies in as fast as 1 day with automated 3D printing, CNC machining,
sheet metal fabrication, and injection molding processes. Its digital approach to manufacturing enables accelerated time to market,
reduces development and production costs, and minimizes risk throughout the product life cycle. Visit protolabs.com for more
information.
|
Proto Labs, Inc. |
Condensed Consolidated Balance Sheets |
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017 1
|
|
|
2016 |
|
|
|
(Unaudited) |
|
|
|
Assets |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
36,707 |
|
|
|
$ |
68,795 |
Short-term marketable securities |
|
|
|
57,424 |
|
|
|
|
39,477 |
Accounts receivable, net |
|
|
|
51,503 |
|
|
|
|
34,060 |
Inventory |
|
|
|
11,271 |
|
|
|
|
9,310 |
Income taxes receivable |
|
|
|
461 |
|
|
|
|
445 |
Other current assets |
|
|
|
6,267 |
|
|
|
|
5,697 |
Total current assets |
|
|
|
163,633 |
|
|
|
|
157,784 |
|
|
|
|
|
|
|
Property and equipment, net |
|
|
|
166,662 |
|
|
|
|
139,474 |
Long-term marketable securities |
|
|
|
37,034 |
|
|
|
|
84,479 |
Goodwill |
|
|
|
129,752 |
|
|
|
|
28,916 |
Other intangible assets, net |
|
|
|
17,614 |
|
|
|
|
2,655 |
Other long-term assets |
|
|
|
2,672 |
|
|
|
|
933 |
Total assets |
|
|
$ |
517,367 |
|
|
|
$ |
414,241 |
|
|
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable |
|
|
$ |
15,876 |
|
|
|
$ |
11,322 |
Accrued compensation |
|
|
|
12,100 |
|
|
|
|
7,670 |
Accrued liabilities and other |
|
|
|
8,408 |
|
|
|
|
4,435 |
Short-term debt obligations |
|
|
|
5,000 |
|
|
|
|
- |
Income taxes payable |
|
|
|
1,000 |
|
|
|
|
- |
Total current liabilities |
|
|
|
42,384 |
|
|
|
|
23,427 |
|
|
|
|
|
|
|
Long-term income taxes payable |
|
|
|
2,181 |
|
|
|
|
- |
Long-term deferred tax liabilities |
|
|
|
6,966 |
|
|
|
|
7,003 |
Other long-term liabilities |
|
|
|
4,621 |
|
|
|
|
3,978 |
|
|
|
|
|
|
|
Shareholders' equity |
|
|
|
461,215 |
|
|
|
|
379,833 |
Total liabilities and shareholders' equity |
|
|
$ |
517,367 |
|
|
|
$ |
414,241 |
|
|
|
|
|
|
|
|
1The unaudited condensed consolidated balance sheet at
December 31, 2017 reflects the preliminary allocation of RAPID’s purchase price to identifiable tangible and intangible net
assets acquired and the excess purchase price to goodwill. A final determination of the fair value of the assets acquired and
liabilities assumed may differ materially from the preliminary estimates. |
|
|
|
Proto Labs, Inc. |
Condensed Consolidated Statements of Operations |
(In thousands, except share and per share amounts) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Injection Molding |
|
|
$ |
50,245 |
|
|
$ |
41,598 |
|
|
$ |
194,432 |
|
|
$ |
175,974 |
CNC Machining |
|
|
|
30,421 |
|
|
|
20,897 |
|
|
|
103,739 |
|
|
|
81,407 |
3D Printing |
|
|
|
11,268 |
|
|
|
9,788 |
|
|
|
43,329 |
|
|
|
37,847 |
Sheet Metal |
|
|
|
1,767 |
|
|
|
- |
|
|
|
1,767 |
|
|
|
- |
Other |
|
|
|
477 |
|
|
|
70 |
|
|
|
1,223 |
|
|
|
2,827 |
Total revenue |
|
|
|
94,178 |
|
|
|
72,353 |
|
|
|
344,490 |
|
|
|
298,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
41,290 |
|
|
|
32,041 |
|
|
|
150,648 |
|
|
|
131,118 |
Gross profit |
|
|
|
52,888 |
|
|
|
40,312 |
|
|
|
193,842 |
|
|
|
166,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales |
|
|
|
15,393 |
|
|
|
11,949 |
|
|
|
56,856 |
|
|
|
46,131 |
Research and development |
|
|
|
5,776 |
|
|
|
5,278 |
|
|
|
23,560 |
|
|
|
22,388 |
General and administrative |
|
|
|
12,944 |
|
|
|
8,254 |
|
|
|
41,200 |
|
|
|
36,651 |
Total operating expenses |
|
|
|
34,113 |
|
|
|
25,481 |
|
|
|
121,616 |
|
|
|
105,170 |
Income from operations |
|
|
|
18,775 |
|
|
|
14,831 |
|
|
|
72,226 |
|
|
|
61,767 |
Other income, net |
|
|
|
430 |
|
|
|
112 |
|
|
|
2,209 |
|
|
|
2,454 |
Income before income taxes |
|
|
|
19,205 |
|
|
|
14,943 |
|
|
|
74,435 |
|
|
|
64,221 |
Provision for income taxes |
|
|
|
4,933 |
|
|
|
5,571 |
|
|
|
22,657 |
|
|
|
21,514 |
Net income |
|
|
$ |
14,272 |
|
|
$ |
9,372 |
|
|
$ |
51,778 |
|
|
$ |
42,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
$ |
0.53 |
|
|
$ |
0.35 |
|
|
$ |
1.94 |
|
|
$ |
1.62 |
Diluted |
|
|
$ |
0.53 |
|
|
$ |
0.35 |
|
|
$ |
1.93 |
|
|
$ |
1.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
26,705,909 |
|
|
|
26,457,302 |
|
|
|
26,647,610 |
|
|
|
26,365,173 |
Diluted |
|
|
|
27,009,017 |
|
|
|
26,609,929 |
|
|
|
26,845,071 |
|
|
|
26,564,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Condensed Consolidated Statements of Cash Flows |
(In thousands) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
December 31, |
|
|
|
2017 |
|
|
2016 |
Operating activities |
|
|
|
|
|
|
Net income |
|
|
$ |
51,778 |
|
|
|
$ |
42,707 |
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
18,474 |
|
|
|
|
17,485 |
|
Stock-based compensation expense |
|
|
|
8,558 |
|
|
|
|
6,775 |
|
Deferred taxes |
|
|
|
90 |
|
|
|
|
2,780 |
|
Amortization of held-to-maturity securities |
|
|
|
1,063 |
|
|
|
|
1,173 |
|
Loss on impairment of assets |
|
|
|
513 |
|
|
|
|
455 |
|
Other |
|
|
|
(153 |
) |
|
|
|
(1,541 |
) |
Changes in operating assets and liabilities |
|
|
|
1,425 |
|
|
|
|
7,665 |
|
Net cash provided by operating activities |
|
|
|
81,748 |
|
|
|
|
77,499 |
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
Purchases of property and equipment |
|
|
|
(32,635 |
) |
|
|
|
(33,616 |
) |
Cash used for acquisitions, net of cash acquired |
|
|
|
(110,533 |
) |
|
|
|
- |
|
Purchases of marketable securities |
|
|
|
(20,037 |
) |
|
|
|
(89,315 |
) |
Proceeds from maturities of marketable securities |
|
|
|
47,972 |
|
|
|
|
62,176 |
|
Purchases of other assets and investments |
|
|
|
(8,742 |
) |
|
|
|
- |
|
Net cash used in investing activities |
|
|
|
(123,975 |
) |
|
|
|
(60,755 |
) |
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
Proceeds from issuance of debt |
|
|
|
5,000 |
|
|
|
|
- |
|
Acquisition-related contingent consideration |
|
|
|
- |
|
|
|
|
(400 |
) |
Proceeds from exercises of stock options and other |
|
|
|
8,602 |
|
|
|
|
5,715 |
|
Repurchases of common stock |
|
|
|
(4,410 |
) |
|
|
|
- |
|
Net cash provided by financing activities |
|
|
|
9,192 |
|
|
|
|
5,315 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
|
947 |
|
|
|
|
(917 |
) |
Net (decrease) increase in cash and cash equivalents |
|
|
|
(32,088 |
) |
|
|
|
21,142 |
|
Cash and cash equivalents, beginning of period |
|
|
|
68,795 |
|
|
|
|
47,653 |
|
Cash and cash equivalents, end of period |
|
|
$ |
36,707 |
|
|
|
$ |
68,795 |
|
|
|
|
Proto Labs, Inc. |
Reconciliation of GAAP to Non-GAAP Net Income per Share |
(In thousands, except share and per share amounts) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
Non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, impairment
on assets, acquisition costs, unrealized (gain) loss on foreign currency, charges related to the exit of facilities and legal
settlement
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
|
$ |
14,272 |
|
|
|
$ |
9,372 |
|
|
|
$ |
51,778 |
|
|
|
$ |
42,707 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
|
2,400 |
|
|
|
|
1,515 |
|
|
|
|
8,558 |
|
|
|
|
6,775 |
|
Amortization expense |
|
|
|
107 |
|
|
|
|
163 |
|
|
|
|
501 |
|
|
|
|
683 |
|
Impairment on assets |
|
|
|
513 |
|
|
|
|
- |
|
|
|
|
513 |
|
|
|
|
455 |
|
Acquisition costs |
|
|
|
1,875 |
|
|
|
|
- |
|
|
|
|
1,875 |
|
|
|
|
- |
|
Unrealized (gain) loss on foreign currency |
|
|
|
(102 |
) |
|
|
|
217 |
|
|
|
|
(185 |
) |
|
|
|
(1,243 |
) |
Facilities-related charges |
|
|
|
- |
|
|
|
|
222 |
|
|
|
|
- |
|
|
|
|
1,373 |
|
Legal settlement |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(417 |
) |
|
|
|
- |
|
Total adjustments 1 |
|
|
|
4,793 |
|
|
|
|
2,117 |
|
|
|
|
10,845 |
|
|
|
|
8,043 |
|
Provisional charges related to the tax effect of deemed repatriation of foreign
earnings |
|
|
|
2,400 |
|
|
|
|
- |
|
|
|
|
2,400 |
|
|
|
|
- |
|
Revaluation of net deferred tax assets and liabilities |
|
|
|
(4,262 |
) |
|
|
|
- |
|
|
|
|
(4,262 |
) |
|
|
|
- |
|
Income tax benefits on adjustments 2 |
|
|
|
(1,520 |
) |
|
|
|
(646 |
) |
|
|
|
(3,344 |
) |
|
|
|
(3,139 |
) |
Non-GAAP net income |
|
|
$ |
15,683 |
|
|
|
$ |
10,843 |
|
|
|
$ |
57,417 |
|
|
|
$ |
47,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
$ |
0.59 |
|
|
|
$ |
0.41 |
|
|
|
$ |
2.16 |
|
|
|
$ |
1.81 |
|
Diluted |
|
|
$ |
0.58 |
|
|
|
$ |
0.41 |
|
|
|
$ |
2.14 |
|
|
|
$ |
1.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
26,705,909 |
|
|
|
|
26,457,302 |
|
|
|
|
26,647,610 |
|
|
|
|
26,365,173 |
|
Diluted |
|
|
|
27,009,017 |
|
|
|
|
26,609,929 |
|
|
|
|
26,845,071 |
|
|
|
|
26,564,639 |
|
|
1 Stock-based compensation expense, amortization expense,
impairment on assets, acquisition costs, unrealized (gain) loss on foreign currency, facilities-related charges and legal
settlement were included in the following GAAP consolidated statement of operations categories: |
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
Cost of revenue |
|
|
$ |
273 |
|
|
|
$ |
318 |
|
|
|
$ |
970 |
|
|
|
$ |
1,318 |
|
Marketing and sales |
|
|
|
405 |
|
|
|
|
234 |
|
|
|
|
1,429 |
|
|
|
|
974 |
|
Research and development |
|
|
|
295 |
|
|
|
|
312 |
|
|
|
|
1,091 |
|
|
|
|
1,396 |
|
General and administrative |
|
|
|
3,922 |
|
|
|
|
1,036 |
|
|
|
|
7,957 |
|
|
|
|
5,598 |
|
Other income, net |
|
|
|
(102 |
) |
|
|
|
217 |
|
|
|
|
(602 |
) |
|
|
|
(1,243 |
) |
Total adjustments |
|
|
$ |
4,793 |
|
|
|
$ |
2,117 |
|
|
|
$ |
10,845 |
|
|
|
$ |
8,043 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 For the three months and year ended December
31, 2017 and 2016, income tax effects were calculated using the effective tax rate for the relevant jurisdictions. Our non-GAAP
tax rates differ from our GAAP tax rates due primarily to the mix of activity incurred in domestic and foreign tax
jurisdictions. |
|
|
Proto Labs, Inc. |
Reconciliation of GAAP to Non-GAAP Operating Margin |
(In thousands) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
Revenue |
|
|
$ |
94,178 |
|
|
|
$ |
72,353 |
|
|
|
$ |
344,490 |
|
|
|
$ |
298,055 |
|
Income from operations |
|
|
|
18,775 |
|
|
|
|
14,831 |
|
|
|
|
72,226 |
|
|
|
|
61,767 |
|
GAAP operating margin |
|
|
|
19.9 |
% |
|
|
|
20.5 |
% |
|
|
|
21.0 |
% |
|
|
|
20.7 |
% |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
|
2,400 |
|
|
|
|
1,515 |
|
|
|
|
8,558 |
|
|
|
|
6,775 |
|
Amortization expense |
|
|
|
107 |
|
|
|
|
163 |
|
|
|
|
501 |
|
|
|
|
683 |
|
Acquisition Costs |
|
|
|
1,875 |
|
|
|
|
- |
|
|
|
|
1,875 |
|
|
|
|
- |
|
Impairment on assets |
|
|
|
513 |
|
|
|
|
- |
|
|
|
|
513 |
|
|
|
|
455 |
|
Facilities-related charges |
|
|
|
- |
|
|
|
|
222 |
|
|
|
|
- |
|
|
|
|
1,373 |
|
Total adjustments |
|
|
|
4,895 |
|
|
|
|
1,900 |
|
|
|
|
11,447 |
|
|
|
|
9,286 |
|
Non-GAAP income from operations adjusted for stock-based compensation expense, amortization expense,
acquisition costs, impairment on assets and facilities-related charges
|
|
|
$ |
23,670 |
|
|
|
$ |
16,731 |
|
|
|
$ |
83,673 |
|
|
|
$ |
71,053 |
|
Non-GAAP operating margin |
|
|
|
25.1 |
% |
|
|
|
23.1 |
% |
|
|
|
24.3 |
% |
|
|
|
23.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Comparison of GAAP to Non-GAAP Revenue Growth |
(In thousands) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31, 2017
|
|
|
December
31,2016
|
|
|
%
|
|
|
% Change
Constant
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
Adjustments 1
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Change 2
|
|
|
Currencies 3
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
|
$ |
72,067 |
|
|
$ |
- |
|
|
|
$ |
72,067 |
|
|
$ |
54,566 |
|
|
|
32.1 |
% |
|
|
|
32.1 |
% |
|
|
|
|
|
|
Europe |
|
|
|
18,930 |
|
|
|
(1,427 |
) |
|
|
|
17,503 |
|
|
|
14,847 |
|
|
|
27.5 |
% |
|
|
|
17.9 |
% |
|
|
|
|
|
|
Japan |
|
|
|
3,181 |
|
|
|
106 |
|
|
|
|
3,287 |
|
|
|
2,940 |
|
|
|
8.2 |
% |
|
|
|
11.8 |
% |
|
|
|
|
|
|
Total Revenue |
|
|
$ |
94,178 |
|
|
$ |
(1,321 |
) |
|
|
$ |
92,857 |
|
|
$ |
72,353 |
|
|
|
30.2 |
% |
|
|
|
28.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31, 2017
|
|
|
December
31, 2016
|
|
|
%
|
|
|
% Change
Constant
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
Adjustments 1
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Change 2
|
|
|
Currencies 3 |
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
|
$ |
263,086 |
|
|
$ |
- |
|
|
|
$ |
263,086 |
|
|
$ |
223,930 |
|
|
|
17.5 |
% |
|
|
|
17.5 |
% |
|
|
|
|
|
|
Europe |
|
|
|
70,154 |
|
|
|
(282 |
) |
|
|
|
69,872 |
|
|
|
63,365 |
|
|
|
10.7 |
% |
|
|
|
10.3 |
% |
|
|
|
|
|
|
Japan |
|
|
|
11,250 |
|
|
|
361 |
|
|
|
|
11,611 |
|
|
|
10,760 |
|
|
|
4.6 |
% |
|
|
|
7.9 |
% |
|
|
|
|
|
|
Total Revenue |
|
|
$ |
344,490 |
|
|
$ |
79 |
|
|
|
$ |
344,569 |
|
|
$ |
298,055 |
|
|
|
15.6 |
% |
|
|
|
15.6 |
% |
|
|
|
|
|
|
|
1 Revenue growth for the three month and year ended periods
ended December 31, 2017 has been recalculated using 2016 foreign currency exchange rates in effect during comparable periods to
provide information useful in evaluating the underlying business trends excluding the impact of changes in foreign currency
exchange rates. |
2 This column presents the percentage change from GAAP
revenue growth for the three month and year ended periods ended December 31, 2016 to GAAP revenue growth for the three month
and year ended periods ended December 31, 2017. |
3 This column presents the percentage change
from GAAP revenue growth for the three month and year ended periods ended December 31, 2016 (calculated using the foreign
currency exchange rates in effect during those periods) to non-GAAP revenue growth for the three month and year ended periods
ended December 31, 2017 (as recalculated using 2016 foreign currency exchange rates in order to provide a constant currency
comparison). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31, 2017
|
|
|
Three Months Ended
December 31, 2016
|
|
|
|
|
|
% |
|
|
% Change
Adjusted
|
|
|
|
GAAP
|
|
|
Adjustments 4
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Adjustments 4
|
|
|
Non-GAAP
|
|
|
Change |
|
|
Revenue |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Injection Molding |
|
|
$ |
50,245 |
|
|
$ |
- |
|
|
|
$ |
50,245 |
|
|
$ |
41,598 |
|
|
$ |
(485 |
) |
|
|
$ |
41,113 |
|
|
|
20.8 |
% |
|
|
22.2 |
% |
CNC Machining |
|
|
|
30,421 |
|
|
|
(1,657 |
) |
|
|
|
28,764 |
|
|
$ |
20,897 |
|
|
|
- |
|
|
|
|
20,897 |
|
|
|
45.6 |
% |
|
|
37.6 |
% |
3D Printing |
|
|
|
11,268 |
|
|
|
- |
|
|
|
|
11,268 |
|
|
|
9,788 |
|
|
|
- |
|
|
|
|
9,788 |
|
|
|
15.1 |
% |
|
|
15.1 |
% |
Sheet Metal |
|
|
|
1,767 |
|
|
|
(1,767 |
) |
|
|
|
0 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
* |
|
|
* |
Other |
|
|
|
477 |
|
|
|
(155 |
) |
|
|
|
322 |
|
|
|
70 |
|
|
|
- |
|
|
|
|
70 |
|
|
|
* |
|
|
* |
Total Revenue |
|
|
$ |
94,178 |
|
|
$ |
(3,579 |
) |
|
|
$ |
90,599 |
|
|
$ |
72,353 |
|
|
$ |
(485 |
) |
|
|
$ |
71,868 |
|
|
|
30.2 |
% |
|
|
26.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Percentage change not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
Year Ended |
|
|
|
|
|
|
|
|
% Change |
|
|
|
December 31, 2017 |
|
|
December 31, 2016 |
|
|
|
|
|
% |
|
|
Adjusted |
|
|
|
GAAP
|
|
|
Adjustments 4
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Adjustments 4
|
|
|
Non-GAAP
|
|
|
Change |
|
|
Revenue |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Injection Molding |
|
|
$ |
194,432 |
|
|
$ |
(550 |
) |
|
|
$ |
193,882 |
|
|
$ |
175,974 |
|
|
$ |
(2,904 |
) |
|
|
$ |
173,070 |
|
|
|
10.5 |
% |
|
|
12.0 |
% |
CNC Machining |
|
|
|
103,739 |
|
|
|
(1,657 |
) |
|
|
|
102,082 |
|
|
|
81,407 |
|
|
|
- |
|
|
|
|
81,407 |
|
|
|
27.4 |
% |
|
|
25.4 |
% |
3D Printing |
|
|
|
43,329 |
|
|
|
- |
|
|
|
|
43,329 |
|
|
|
37,847 |
|
|
|
(242 |
) |
|
|
|
37,605 |
|
|
|
14.5 |
% |
|
|
15.2 |
% |
Sheet Metal |
|
|
|
1,767 |
|
|
|
(1,767 |
) |
|
|
|
0 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
* |
|
|
* |
Other |
|
|
|
1,223 |
|
|
|
(155 |
) |
|
|
|
1,068 |
|
|
|
2,827 |
|
|
|
(1,784 |
) |
|
|
|
1,043 |
|
|
|
* |
|
|
* |
Total Revenue |
|
|
$ |
344,490 |
|
|
$ |
(4,129 |
) |
|
|
$ |
340,361 |
|
|
$ |
298,055 |
|
|
$ |
(4,930 |
) |
|
|
$ |
293,125 |
|
|
|
15.6 |
% |
|
|
16.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Percentage change not meaningful. |
|
4 Revenue growth for the three month and year
periods ended December 31, 2017 and 2016 has been recalculated to exclude revenue earned from the acquisition of Rapid and two
discontinued manufacturing processes, Metal Injection Molding (MIM) and Magnesium Thixomolding (Thixo), discontinued non-core
resin resale business and unprofitable Alphaform 3D Printing contracts. |
|
|
Proto Labs, Inc. |
Revenue by Geography |
(In thousands) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
|
$ |
72,067 |
|
|
$ |
54,566 |
|
|
$ |
263,086 |
|
|
$ |
223,930 |
Europe |
|
|
|
18,930 |
|
|
|
14,847 |
|
|
|
70,154 |
|
|
|
63,365 |
Japan |
|
|
|
3,181 |
|
|
|
2,940 |
|
|
|
11,250 |
|
|
|
10,760 |
Total Revenue |
|
|
$ |
94,178 |
|
|
$ |
72,353 |
|
|
$ |
344,490 |
|
|
$ |
298,055 |
|
|
|
Proto Labs, Inc. |
Product Developer Information |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
Unique product developers and engineers served |
|
|
16,985 |
|
|
14,046 |
|
|
37,267 |
|
|
31,457 |
|
Note: the information above includes unique product developers and
engineers who purchased our 3D Printed products in the United States and Europe through our web-based customer interface. The
information does not include 3D Printing, Injection Molding and Sheet Metal customers resulting from the Alphaform and RAPID
acquisitions who do not utilize our web-based customer interface. |
|
Investor Relations Contact:
Proto Labs, Inc.
Dan Schumacher, 763-479-7240
Director of Investor Relations
daniel.schumacher@protolabs.com
or
Media Contact:
Padilla for Proto Labs
Tim Nelson, 612-455-1789
tim.nelson@padillaco.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20180208005245/en/