Delaware | ||
(State or other jurisdiction of incorporation or organization) | ||
001-36414 | 77-0259 335 | |
(Commission File Number) | (I.R.S. Employer Identification No.) | |
8 Crosby Drive, Bedford, MA | 01730 | |
(Address of principal executive offices) | (Zip Code) |
iRobot Corporation | ||
October 25, 2016 | By: /s/ Glen D. Weinstein | |
Name: Glen D. Weinstein | ||
Title: Chief Legal Officer and Secretary |
Contacts: | ||||
Elise Caffrey | Matthew Lloyd | |||
Investor Relations | Media Relations | |||
iRobot Corp. | iRobot Corp. | |||
(781) 430-3003 | (781) 430-3720 | |||
ecaffrey@irobot.com | mlloyd@irobot.com | |||
• | Note: Financial results for the third quarter of 2015 include the Defense & Security business which was sold on April 4, 2016. There are no results for the Defense & Security business included in our financial results for the third quarter of 2016, other than support services provided by iRobot, recorded as other income. |
• | Revenue for the third quarter of 2016 was $168.6 million, compared with $143.6 million for the third quarter of 2015. |
• | Net income in the third quarter of 2016 was $19.5 million, compared with $12.8 million in the third quarter of 2015. |
• | Quarterly earnings per share were $0.70 for the third quarter of 2016, compared with $0.42 in the third quarter of 2015. |
• | Adjusted EBITDA for the third quarter of 2016 was $35.5 million, compared with $25.9 million in the third quarter of 2015. |
• | Year-over-year consumer quarterly revenue growth of 23% was driven by APAC following a very successful launch of Braava jet in that region. |
• | Domestic revenue grew 13% over Q3 last year, and orders-in-hand plus anticipated Q4 orders support our expectation of substantial year-over-year quarterly growth in Q4. |
• | We introduced the Roomba 960 and connectivity for Braava jet, expanding our suite of connected products for the home. |
Q4 2016: | |
Revenue | $202 - $207 million |
Net Income | $10 - $13 million |
Earnings Per Share | $0.36 - $0.44 |
Adjusted EBITDA | $22 - $26 million |
Fiscal Year 2016: | |
Revenue | $650 - $655 million |
Net Income | $38 - $41 million |
Earnings Per Share | $1.36 - $1.44 |
Adjusted EBITDA | $88 - $92 million |
Date: | Wednesday, October 26, 2016 |
Time: | 8:30 a.m. ET |
Call-In Number: | 847-619-6396 |
Passcode: | 40924300 |
iRobot Corporation | |||||||||||||||
Consolidated Statements of Income | |||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
October 1, 2016 | September 26, 2015 | October 1, 2016 | September 26, 2015 | ||||||||||||
Revenue | $ | 168,610 | $ | 143,609 | $ | 448,110 | $ | 410,358 | |||||||
Cost of revenue | 87,550 | 73,751 | 235,437 | 216,759 | |||||||||||
Gross margin | 81,060 | 69,858 | 212,673 | 193,599 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 19,672 | 18,122 | 57,944 | 55,886 | |||||||||||
Selling and marketing | 17,925 | 19,379 | 66,972 | 60,896 | |||||||||||
General and administrative | 16,012 | 13,701 | 48,919 | 39,195 | |||||||||||
Total operating expenses | 53,609 | 51,202 | 173,835 | 155,977 | |||||||||||
Operating income | 27,451 | 18,656 | 38,838 | 37,622 | |||||||||||
Other income (expense), net | 523 | (93 | ) | 2,142 | (948 | ) | |||||||||
Income before income taxes | 27,974 | 18,563 | 40,980 | 36,674 | |||||||||||
Income tax expense | 8,462 | 5,770 | 12,722 | 11,875 | |||||||||||
Net income | $ | 19,512 | $ | 12,793 | $ | 28,258 | $ | 24,799 | |||||||
Net income per share | |||||||||||||||
Basic | $ | 0.72 | $ | 0.43 | $ | 1.01 | $ | 0.84 | |||||||
Diluted | $ | 0.70 | $ | 0.42 | $ | 0.99 | $ | 0.82 | |||||||
Number of shares used in per share calculations | |||||||||||||||
Basic | 27,237 | 29,654 | 27,878 | 29,697 | |||||||||||
Diluted | 27,778 | 30,117 | 28,423 | 30,253 | |||||||||||
Stock-based compensation included in above figures: | |||||||||||||||
Cost of revenue | $ | 184 | $ | 270 | $ | 555 | $ | 662 | |||||||
Research and development | 1,028 | 963 | 2,598 | 2,737 | |||||||||||
Selling and marketing | 444 | 474 | 1,316 | 1,089 | |||||||||||
General and administrative | 2,247 | 2,193 | 7,312 | 5,974 | |||||||||||
Total | $ | 3,903 | $ | 3,900 | $ | 11,781 | $ | 10,462 | |||||||
iRobot Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
(unaudited, in thousands) | |||||||
October 1, 2016 | January 2, 2016 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 164,552 | $ | 179,915 | |||
Short term investments | 38,179 | 33,124 | |||||
Accounts receivable, net | 67,612 | 104,679 | |||||
Unbilled revenue | 139 | 452 | |||||
Inventory | 61,069 | 61,678 | |||||
Other current assets | 10,357 | 9,501 | |||||
Total current assets | 341,908 | 389,349 | |||||
Property and equipment, net | 26,745 | 26,850 | |||||
Deferred tax assets | 26,018 | 31,721 | |||||
Goodwill | 41,041 | 48,751 | |||||
Intangible assets, net | 13,071 | 15,664 | |||||
Other assets | 9,843 | 9,408 | |||||
Total assets | $ | 458,626 | $ | 521,743 | |||
Liabilities and stockholders' equity | |||||||
Accounts payable | $ | 57,662 | $ | 61,655 | |||
Accrued expenses | 13,662 | 15,954 | |||||
Accrued compensation | 17,257 | 15,752 | |||||
Deferred revenue and customer advances | 1,297 | 3,265 | |||||
Total current liabilities | 89,878 | 96,626 | |||||
Long term liabilities | 4,231 | 7,706 | |||||
Stockholders' equity | 364,517 | 417,411 | |||||
Total liabilities and stockholders' equity | $ | 458,626 | $ | 521,743 | |||
iRobot Corporation | |||||||
Consolidated Statements of Cash Flows | |||||||
(unaudited, in thousands) | |||||||
For the nine months ended | |||||||
October 1, 2016 | September 26, 2015 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 28,258 | $ | 24,799 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 10,171 | 10,569 | |||||
Loss on disposal of property and equipment | 205 | 201 | |||||
Gain on sale of business unit | (433 | ) | — | ||||
Gain on sale of cost method investment | (634 | ) | — | ||||
Stock-based compensation | 11,781 | 10,462 | |||||
Deferred income taxes, net | 6,314 | 2,289 | |||||
Tax benefit of excess stock-based compensation deductions | (1,115 | ) | (795 | ) | |||
Non-cash director deferred compensation | 66 | 112 | |||||
Changes in operating assets and liabilities — (use) source | |||||||
Accounts receivable | 30,781 | (5,258 | ) | ||||
Unbilled revenue | 198 | 2,034 | |||||
Inventory | (11,472 | ) | (10,965 | ) | |||
Other assets | (1,579 | ) | 1,296 | ||||
Accounts payable | (2,261 | ) | (1,285 | ) | |||
Accrued expenses | (2,046 | ) | (6,127 | ) | |||
Accrued compensation | 1,990 | (5,082 | ) | ||||
Deferred revenue and customer advances | (193 | ) | (1,570 | ) | |||
Long term liabilities | (2,997 | ) | (703 | ) | |||
Net cash provided by operating activities | 67,034 | 19,977 | |||||
Cash flows from investing activities: | |||||||
Additions of property and equipment | (8,352 | ) | (7,557 | ) | |||
Change in other assets | (435 | ) | (1,015 | ) | |||
Proceeds from sale of business unit | 23,520 | — | |||||
Purchase of investments | (16,556 | ) | (17,755 | ) | |||
Sales of investments | 11,502 | 18,000 | |||||
Proceeds from sale of cost method investment | 634 | — | |||||
Net cash provided by (used in) investing activities | 10,313 | (8,327 | ) | ||||
Cash flows from financing activities: | |||||||
Proceeds from stock option exercises | 4,496 | 3,385 | |||||
Income tax withholding payment associated with restricted stock vesting | (1,300 | ) | (1,295 | ) | |||
Stock repurchases | (97,021 | ) | (24,062 | ) | |||
Tax benefit of excess stock-based compensation deductions | 1,115 | 795 | |||||
Net cash used in financing activities | (92,710 | ) | (21,177 | ) | |||
Net decrease in cash and cash equivalents | (15,363 | ) | (9,527 | ) | |||
Cash and cash equivalents, at beginning of period | 179,915 | 185,957 | |||||
Cash and cash equivalents, at end of period | $ | 164,552 | $ | 176,430 | |||
iRobot Corporation | |||||||||||||||
Supplemental Information | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
October 1, 2016 | September 26, 2015 | October 1, 2016 | September 26, 2015 | ||||||||||||
Revenue: * | |||||||||||||||
Consumer | $ | 167,962 | $ | 136,513 | $ | 443,754 | $ | 384,422 | |||||||
Domestic | $ | 65,466 | $ | 57,782 | $ | 195,109 | $ | 150,587 | |||||||
International | $ | 102,496 | $ | 78,731 | $ | 248,645 | $ | 233,835 | |||||||
Defense & Security | $ | — | $ | 6,184 | $ | 3,075 | $ | 24,500 | |||||||
Gross Margin Percent: | |||||||||||||||
Consumer | 51.3 | % | 52.7 | % | 51.6 | % | 51.7 | % | |||||||
Defense & Security | 0.0 | % | 42.9 | % | 16.6 | % | 40.0 | % | |||||||
Total Company | 48.1 | % | 48.6 | % | 47.5 | % | 47.2 | % | |||||||
Units shipped - Consumer * | 779 | 582 | 2,002 | 1,665 | |||||||||||
Average gross selling prices for robot units - Consumer | $ | 229 | $ | 252 | $ | 240 | $ | 246 | |||||||
Days sales outstanding | 37 | 49 | 37 | 49 | |||||||||||
Days in inventory | 64 | 73 | 64 | 73 | |||||||||||
Headcount | 572 | 606 | 572 | 606 | |||||||||||
* in thousands |
iRobot Corporation | |||||||||||||||
Adjusted EBITDA Reconciliation to GAAP | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
October 1, 2016 | September 26, 2015 | October 1, 2016 | September 26, 2015 | ||||||||||||
Net income | $ | 19,512 | $ | 12,793 | $ | 28,258 | $ | 24,799 | |||||||
Interest income, net | (217 | ) | (152 | ) | (687 | ) | (482 | ) | |||||||
Income tax expense | 8,462 | 5,770 | 12,722 | 11,875 | |||||||||||
Depreciation | 2,533 | 2,626 | 7,446 | 7,776 | |||||||||||
Amortization | 909 | 932 | 2,725 | 2,793 | |||||||||||
EBITDA | 31,199 | 21,969 | 50,464 | 46,761 | |||||||||||
Stock-based compensation expense | 3,903 | 3,900 | 11,781 | 10,462 | |||||||||||
Net merger, acquisition and divestiture expense | 376 | — | 1,229 | — | |||||||||||
Net intellectual property litigation (income) expense | 103 | (13 | ) | 464 | (493 | ) | |||||||||
Restructuring (income) expense | (37 | ) | — | 1,665 | — | ||||||||||
Adjusted EBITDA | $ | 35,544 | $ | 25,856 | $ | 65,603 | $ | 56,730 | |||||||
Use of Non-GAAP Financial Measures | |||||||||||||||
In evaluating its business, iRobot considers and uses Adjusted EBITDA as a supplemental measure of its operating performance. The Company defines Adjusted EBITDA as earnings before interest, taxes, depreciation, amortization, stock-based compensation expense, net merger, acquisition and divestiture expense, net intellectual property litigation (income) expense, and restructuring (income) expense. The Company also presents Adjusted EBITDA because it believes it is frequently used by securities analysts, investors and other interested parties as a measure of financial performance. | |||||||||||||||
The term Adjusted EBITDA is not defined under U.S. generally accepted accounting principles, or U.S. GAAP, and is not a measure of operating income, operating performance or liquidity presented in accordance with U.S. GAAP. Adjusted EBITDA has limitations as an analytical tool, and when assessing the Company's operating performance, investors should not consider Adjusted EBITDA in isolation, or as a substitute for net income (loss) or other consolidated income statement data prepared in accordance with U.S. GAAP. Among other things, Adjusted EBITDA does not reflect the Company's actual cash expenditures. Other companies may calculate similar measures differently than iRobot, limiting their usefulness as comparative tools. iRobot compensates for these limitations by relying primarily on its GAAP results and using Adjusted EBITDA only supplementally. |
iRobot Corporation | |||
Reconciliation of GAAP to Non-GAAP Expectations | |||
(unaudited, in millions) | |||
Fourth Quarter Ending | Full Year Ending | ||
December 31, 2016 | December 31, 2016 | ||
Net income | $10.0 - $13.0 | $38.0 - $41.0 | |
Interest income, net | ($0.2) | ($0.9) | |
Income tax expense | $4.7 - $5.8 | $17.4 - $18.6 | |
Depreciation | $2.3 - $2.4 | $9.7 - $9.8 | |
Amortization | $0.9 | $3.6 | |
EBITDA | $17.8 - $21.8 | $68.0 - $72.0 | |
Stock-based compensation expense | $3.6 - $3.8 | $15.4 - $15.6 | |
Net merger, acquisition and divestiture (income) expense | $0.4 - $0.5 | $1.7 - $1.8 | |
Net intellectual property litigation (income) expense | $0.0 - $0.1 | $0.5 - $0.6 | |
Restructuring expense | $0 | $1.8 | |
Adjusted EBITDA | $22.0 - $26.0 | $88.0 - $92.0 | |
Use of Non-GAAP Financial Measures | |||
In evaluating its business, iRobot considers and uses Adjusted EBITDA as a supplemental measure of its operating performance. The Company defines Adjusted EBITDA as earnings before interest, taxes, depreciation, amortization, stock-based compensation expense, net merger, acquisition and divestiture (income) expense, net intellectual property litigation (income) expense, and restructuring expense. The Company also presents Adjusted EBITDA because it believes it is frequently used by securities analysts, investors and other interested parties as a measure of financial performance. | |||
The term Adjusted EBITDA is not defined under U.S. generally accepted accounting principles, or U.S. GAAP, and is not a measure of operating income, operating performance or liquidity presented in accordance with U.S. GAAP. Adjusted EBITDA has limitations as an analytical tool, and when assessing the Company's operating performance, investors should not consider Adjusted EBITDA in isolation, or as a substitute for net income (loss) or other consolidated income statement data prepared in accordance with U.S. GAAP. Among other things, Adjusted EBITDA does not reflect the Company's actual cash expenditures. Other companies may calculate similar measures differently than iRobot, limiting their usefulness as comparative tools. iRobot compensates for these limitations by relying primarily on its GAAP results and using Adjusted EBITDA only supplementally. |