UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM 8-K
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of the Securities Exchange Act of 1934
June 30, 2016 |
||
Date of Report (Date of Earliest Event Reported) |
ITRON, INC. |
||
(Exact Name of Registrant as Specified in its Charter) |
Washington |
000-22418 |
91-1011792 |
||
(State or Other Jurisdiction |
(Commission File No.) |
(IRS Employer |
2111 N. Molter Road, Liberty Lake, WA 99019 |
(Address of Principal Executive Offices, Zip Code) |
(509) 924-9900 |
(Registrant’s Telephone Number, Including Area Code) |
(Former Name or Former Address, if Changed Since Last Report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
⃞
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
⃞
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
⃞
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
⃞
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
Item 2.02 |
Results of Operations and Financial Condition. |
The information contained in Item 7.01 of this Current Report on Form 8-K is incorporated by reference in this Item 2.02. |
|
Item 7.01 |
Regulation FD Disclosure. |
On June 30, 2016, Itron, Inc. (the Company) issued a press release regarding the filing of its Annual Report on Form 10-K for the year ended December 31, 2015. The press release also includes an update on the status of the Company’s financial statement for the first quarter of 2016 and the extensions granted by its creditors and the Nasdaq Stock Market. |
|
A copy of this press release and accompanying financial statements are attached as Exhibit 99.1. | |
Item 9.01 |
Financial Statements and Exhibits. |
(d) Exhibits.
Exhibit |
Description |
99.1 | Press Release dated June 30, 2016. |
The information presented in this Current Report on Form 8-K may contain forward-looking statements and certain assumptions upon which such forward-looking statements are in part based. Numerous important factors, including those factors identified in Itron, Inc.’s Annual Report on Form 10-K and other of the Company’s filings with the Securities and Exchange Commission, and the fact that the assumptions set forth in this Current Report on Form 8-K could prove incorrect, could cause actual results to differ materially from those contained in such forward-looking statements.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
ITRON, INC. |
||||
Dated: |
June 30, 2016 |
By: |
/s/ W. Mark Schmitz |
|
W. Mark Schmitz |
||||
Executive Vice President and Chief Financial Officer |
EXHIBIT INDEX
Exhibit |
Description |
99.1 |
Press release dated June 30, 2016. |
Exhibit 99.1
Itron Files 2015 Annual Report on Form 10-K
LIBERTY LAKE, Wash.--(BUSINESS WIRE)--June 30, 2016--Itron, Inc. (NASDAQ:ITRI) today announced that it has filed its Annual Report on Form 10-K (“Form 10-K”) for the fiscal year ended Dec. 31, 2015 with the Securities and Exchange Commission (“SEC”). The Form 10-K also includes revised financial statements for fiscal years ended Dec. 31, 2014 and 2013.
As previously announced, Itron delayed the filing of its 2015 Form 10-K to review revenue recognition on contracts for which the Company had not been able to demonstrate Vendor Specific Objective Evidence (“VSOE”) of fair value for maintenance associated with certain software solutions. The Company has completed its review and has determined that revisions to correct misstatements in its previously issued financial statements were required. Accordingly, the Company’s 2015 financial results included in the Company’s press release dated Feb. 17, 2016 as well as the financial statements for years 2014 and 2013 have been revised to reflect the deferral of certain revenue and costs that the Company previously recognized in earlier periods. In addition, the revised periods reflect other adjustments for items previously considered immaterial and for changes in estimates subsequent to the Company’s preliminary results announcement.
“We are pleased to have concluded the review of our revenue recognition accounting and to have filed our Form 10-K for 2015,” said Philip Mezey, Itron’s president and chief executive officer. “As we anticipated, the revised accounting treatment impacts primarily the timing of revenues and costs for certain software contracts and does not affect the Company’s cash generation or balances. Importantly, our 2016 operating results to date continue to be on track with our plans, our pipeline of business is strong and we are successfully executing against our strategic initiatives for profitability and growth. We look forward to providing an update to our full year 2016 financial guidance with our second quarter earnings announcement.”
The Form 10-K for the fiscal year ended Dec. 31, 2015 with a reconciliation of the adjustments to the financial statements for 2014 and 2013 can be found on the SEC’s website at www.sec.gov and on Itron’s investor webpage at http://investors.itron.com.
Impact of Revisions to Previously Reported Preliminary 2015 Results
The revisions had the following effect compared with the Company’s preliminary 2015 GAAP results previously reported on Feb. 17, 2016:
Update on First Quarter 2016 Form 10-Q and Filing Extensions
On May 23, 2016, Itron received notice from The Nasdaq Stock Market (“NASDAQ”) that its plan to regain compliance with NASDAQ Listing Rule 5250(c)(1) and its request for an extension to Sept. 12, 2016 to regain listing compliance has been approved. Itron also obtained waivers from its creditors that extend the due dates to Sept. 12, 2016 for annual audited financial statements and quarterly unaudited financial statements.
The Company continues to finalize adjustments to its revenue recognition accounting for certain software and maintenance contracts and complete its financial statements for the first quarter of 2016. Itron expects to file its first quarter Form 10-Q as soon as practicable.
As previously announced, the Company engaged Deloitte & Touche LLP in March 2016 as its independent audit firm for the year ending Dec. 31, 2016.
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 timing and ability to regain compliance with the reporting obligations of the Securities and Exchange Commission within any exemption period granted by NASDAQ, the rate and timing of customer demand for our products, rescheduling of current customer orders, changes in estimated liabilities for product warranties, adverse impacts of litigation, 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 Dec. 31, 2015 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. | ||||||||||
Comparison of Key 2015 Financial Metrics | ||||||||||
to Preliminary Results Announced February 17, 2016 | ||||||||||
(Unaudited, in thousands, except per share data) | ||||||||||
(announced Feb. 17, 2016) | ||||||||||
Preliminary FY |
Final 2015 | |||||||||
Revenues | $ | 1,877,813 | $ | 1,883,533 | ||||||
Cost of revenues | 1,318,695 | 1,326,848 | ||||||||
Gross profit | 559,118 | 556,685 | ||||||||
Gross margin % | 29.8 | % | 29.6 | % | ||||||
Total operating expenses | 486,973 | 503,839 | ||||||||
Operating income (loss) | 72,145 | 52,846 | ||||||||
Total other income (expense) | (15,744 | ) | (15,744 | ) | ||||||
Income (loss) before income taxes | 56,401 | 37,102 | ||||||||
Income tax benefit (provision) | (29,310 | ) | (22,099 | ) | ||||||
Net income (loss) | 27,091 | 15,003 | ||||||||
Net income attributable to non-controlling interests | 2,325 | 2,325 | ||||||||
Net income (loss) attributable to Itron, Inc. | $ | 24,766 | $ | 12,678 | ||||||
Weighted average common shares outstanding - Diluted | 38,506 | 38,506 | ||||||||
GAAP Earnings per share - Diluted | $ | 0.64 | $ | 0.33 | ||||||
Non-GAAP earnings per share - Diluted | $ | 1.01 | $ | 0.73 | ||||||
Other metrics: (in millions) |
||||||||||
Total Assets | $ | 1,645 | $ | 1,681 | ||||||
Total Liabilities | $ | 996 | $ | 1,059 | ||||||
Cash and cash equivalents | $ | 131 | $ | 131 | ||||||
Free Cash Flow | $ | 29 | $ | 29 | ||||||
Backlog | $ | 1,550 | $ | 1,575 | ||||||
ITRON, INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(Unaudited, in thousands, except per share data) | |||||||||||||||
Year Ended December 31, | |||||||||||||||
2015 | 2014 | 2013 | |||||||||||||
Revenues | $ | 1,883,533 | $ | 1,947,616 | $ | 1,938,025 | |||||||||
Cost of revenues | 1,326,848 | 1,333,566 | 1,323,257 | ||||||||||||
Gross profit | 556,685 | 614,050 | 614,768 | ||||||||||||
Operating expenses | |||||||||||||||
Sales and marketing | 161,380 | 182,503 | 182,687 | ||||||||||||
Product development | 162,334 | 175,500 | 175,420 | ||||||||||||
General and administrative | 155,715 | 162,466 | 143,932 | ||||||||||||
Amortization of intangible assets | 31,673 | 43,619 | 42,019 | ||||||||||||
Restructuring | (7,263 | ) | 49,482 | 36,347 | |||||||||||
Goodwill impairment | - | - | 174,226 | ||||||||||||
Total operating expenses | 503,839 | 613,570 | 754,631 | ||||||||||||
Operating income (loss) | 52,846 | 480 | (139,863 | ) | |||||||||||
Other income (expense) | |||||||||||||||
Interest income | 761 | 494 | 1,152 | ||||||||||||
Interest expense | (12,289 | ) | (11,602 | ) | (10,686 | ) | |||||||||
Other income (expense), net | (4,216 | ) | (7,637 | ) | (4,003 | ) | |||||||||
Total other income (expense) | (15,744 | ) | (18,745 | ) | (13,537 | ) | |||||||||
Income (loss) before income taxes | 37,102 | (18,265 | ) | (153,400 | ) | ||||||||||
Income tax benefit (provision) | (22,099 | ) | (4,035 | ) | 2,466 | ||||||||||
Net income (loss) | 15,003 | (22,300 | ) | (150,934 | ) | ||||||||||
Net income attributable to non-controlling interests | 2,325 | 1,370 | 2,219 | ||||||||||||
Net income (loss) attributable to Itron, Inc. | $ | 12,678 | $ | (23,670 | ) | $ | (153,153 | ) | |||||||
Earnings (loss) per common share - Basic | $ | 0.33 | $ | (0.60 | ) | $ | (3.90 | ) | |||||||
Earnings (loss) per common share - Diluted | $ | 0.33 | $ | (0.60 | ) | $ | (3.90 | ) | |||||||
Weighted average common shares outstanding - Basic | 38,224 | 39,184 | 39,281 | ||||||||||||
Weighted average common shares outstanding - Diluted | 38,506 | 39,184 | 39,281 | ||||||||||||
ITRON, INC. | |||||||||||||||
SEGMENT INFORMATION | |||||||||||||||
(Unaudited, in thousands) | |||||||||||||||
Year Ended December 31, | |||||||||||||||
2015 | 2014 | 2013 | |||||||||||||
Revenues | |||||||||||||||
Electricity | $ | 820,306 | $ | 771,857 | $ | 825,391 | |||||||||
Gas | 543,805 | 599,091 | 570,450 | ||||||||||||
Water | 519,422 | 576,668 | 542,184 | ||||||||||||
Total Company | $ | 1,883,533 | $ | 1,947,616 | $ | 1,938,025 | |||||||||
Gross profit | |||||||||||||||
Electricity | $ | 225,446 | $ | 200,249 | $ | 219,852 | |||||||||
Gas | 185,559 | 211,623 | 207,577 | ||||||||||||
Water | 145,680 | 202,178 | 187,339 | ||||||||||||
Total Company | $ | 556,685 | $ | 614,050 | $ | 614,768 | |||||||||
Operating income (loss) | |||||||||||||||
Electricity | $ | 31,104 | $ | (77,751 | ) | $ | (237,279 | ) | |||||||
Gas | 67,471 | 76,101 | 82,176 | ||||||||||||
Water | 19,864 | 71,356 | 62,015 | ||||||||||||
Corporate unallocated | (65,593 | ) | (69,226 | ) | (46,775 | ) | |||||||||
Total Company | $ | 52,846 | $ | 480 | $ | (139,863 | ) | ||||||||
METER AND MODULE SUMMARY | |||||||||||||||
(Units in thousands) | |||||||||||||||
Year Ended December 31, | |||||||||||||||
2015 | 2014 | 2013 | |||||||||||||
Meters | |||||||||||||||
Standard | 17,560 | 18,740 | 17,850 | ||||||||||||
Advanced and smart | 7,290 | 6,090 | 5,930 | ||||||||||||
Total meters | 24,850 | 24,830 | 23,780 | ||||||||||||
Stand-alone communication modules | |||||||||||||||
Advanced and smart | 5,840 | 5,770 | 5,550 | ||||||||||||
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 | 330,895 | 346,547 | ||||||||
Inventories | 190,465 | 154,221 | ||||||||
Deferred tax assets current, net | - | 45,504 | ||||||||
Other current assets | 106,562 | 123,819 | ||||||||
Total current assets | 758,940 | 782,462 | ||||||||
Property, plant, and equipment, net | 190,256 | 207,152 | ||||||||
Deferred tax assets noncurrent, net | 109,387 | 74,439 | ||||||||
Other long-term assets | 52,726 | 46,965 | ||||||||
Intangible assets, net | 101,932 | 139,909 | ||||||||
Goodwill | 468,122 | 500,820 | ||||||||
Total assets | $ | 1,681,363 | $ | 1,751,747 | ||||||
LIABILITIES AND EQUITY | ||||||||||
Current liabilities | ||||||||||
Accounts payable | $ | 185,827 | $ | 183,831 | ||||||
Other current liabilities | 78,630 | 101,315 | ||||||||
Wages and benefits payable | 76,980 | 94,818 | ||||||||
Taxes payable | 14,859 | 21,951 | ||||||||
Current portion of debt | 11,250 | 30,000 | ||||||||
Current portion of warranty | 36,927 | 21,145 | ||||||||
Unearned revenue | 73,301 | 67,009 | ||||||||
Total current liabilities | 477,774 | 520,069 | ||||||||
Long-term debt | 359,962 | 293,969 | ||||||||
Long-term warranty | 17,585 | 15,403 | ||||||||
Pension plan benefit liability | 85,971 | 101,862 | ||||||||
Deferred tax liabilities noncurrent, net | 1,723 | 3,808 | ||||||||
Other long-term obligations | 115,645 | 118,094 | ||||||||
Total liabilities | 1,058,660 | 1,053,205 | ||||||||
Equity | ||||||||||
Preferred stock | - | - | ||||||||
Common stock | 1,246,671 | 1,270,045 | ||||||||
Accumulated other comprehensive loss, net | (200,607 | ) | (135,060 | ) | ||||||
Accumulated deficit | (441,306 | ) | (453,984 | ) | ||||||
Total Itron, Inc. shareholders' equity | 604,758 | 681,001 | ||||||||
Non-controlling interests | 17,945 | 17,541 | ||||||||
Total equity | 622,703 | 698,542 | ||||||||
Total liabilities and equity | $ | 1,681,363 | $ | 1,751,747 | ||||||
ITRON, INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
(Unaudited, in thousands) | |||||||||||||||
Year Ended December 31, | |||||||||||||||
2015 | 2014 | 2013 | |||||||||||||
Operating activities | |||||||||||||||
Net income (loss) | $ | 15,003 | $ | (22,300 | ) | $ | (150,934 | ) | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||
Depreciation and amortization | 75,993 | 98,139 | 99,246 | ||||||||||||
Stock-based compensation | 14,089 | 17,860 | 18,850 | ||||||||||||
Amortization of prepaid debt fees | 2,128 | 1,612 | 1,657 | ||||||||||||
Deferred taxes, net | 1,488 | (34,757 | ) | (25,308 | ) | ||||||||||
Goodwill impairment | - | - | 174,226 | ||||||||||||
Restructuring, non-cash | 976 | 5,172 | 1,259 | ||||||||||||
Other adjustments, net | 2,003 | 914 | 551 | ||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||
Accounts receivable | (9,009 | ) | (15,119 | ) | 11,732 | ||||||||||
Inventories | (52,737 | ) | 7,208 | (12,391 | ) | ||||||||||
Other current assets | 12,512 | (10,947 | ) | (9,950 | ) | ||||||||||
Other long-term assets | (3,721 | ) | (12,540 | ) | (2,298 | ) | |||||||||
Accounts payable, other current liabilities, and taxes payable | (7,060 | ) | 56,158 | (4,466 | ) | ||||||||||
Wages and benefits payable | (10,866 | ) | 7,502 | (1,822 | ) | ||||||||||
Unearned revenue | 11,943 | 30,584 | 8,744 | ||||||||||||
Warranty | 20,161 | (7,297 | ) | (6,546 | ) | ||||||||||
Other operating, net | 447 | 10,784 | 2,871 | ||||||||||||
Net cash provided by operating activities | 73,350 | 132,973 | 105,421 | ||||||||||||
Investing activities | |||||||||||||||
Acquisitions of property, plant, and equipment | (43,918 | ) | (44,495 | ) | (60,020 | ) | |||||||||
Business acquisitions, net of cash equivalents acquired | (5,754 | ) | - | (860 | ) | ||||||||||
Other investing, net | 721 | 2,999 | 4,109 | ||||||||||||
Net cash used in investing activities | (48,951 | ) | (41,496 | ) | (56,771 | ) | |||||||||
Financing activities | |||||||||||||||
Proceeds from borrowings | 113,467 | 47,657 | 35,000 | ||||||||||||
Payments on debt | (62,998 | ) | (102,438 | ) | (73,750 | ) | |||||||||
Issuance of common stock | 2,663 | 3,647 | 5,299 | ||||||||||||
Repurchase of common stock | (38,283 | ) | (39,665 | ) | (26,977 | ) | |||||||||
Other financing, net | (7,109 | ) | (1,078 | ) | 2,990 | ||||||||||
Net cash provided by (used in) financing activities | 7,740 | (91,877 | ) | (57,438 | ) | ||||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | (13,492 | ) | (12,034 | ) | (2,818 | ) | |||||||||
Increase (decrease) in cash and cash equivalents | 18,647 | (12,434 | ) | (11,606 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 112,371 | 124,805 | 136,411 | ||||||||||||
Cash and cash equivalents at end of period | $ | 131,018 | $ | 112,371 | $ | 124,805 | |||||||||
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. | |||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||||||||||||
TO THE MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES | |||||||||||||||
(Unaudited; in thousands, except per share data) | |||||||||||||||
TOTAL COMPANY RECONCILIATIONS | Year Ended December 31, | ||||||||||||||
2015 | 2014 | 2013 | |||||||||||||
NON-GAAP NET INCOME & DILUTED EPS | |||||||||||||||
GAAP net income (loss) | $ | 12,678 | $ | (23,670 | ) | $ | (153,153 | ) | |||||||
Amortization of intangible assets | 31,673 | 43,619 | 42,019 | ||||||||||||
Amortization of debt placement fees | 2,021 | 1,512 | 1,556 | ||||||||||||
Restructuring | (7,263 | ) | 49,482 | 36,347 | |||||||||||
Acquisition-related expense (recovery) | (5,538 | ) | 15,538 | 2,290 | |||||||||||
Goodwill impairment | - | - | 174,226 | ||||||||||||
Income tax effect of non-GAAP adjustments | (5,590 | ) | (25,860 | ) | (32,970 | ) | |||||||||
Non-GAAP net income | $ | 27,981 | $ | 60,621 | $ | 70,315 | |||||||||
Non-GAAP diluted EPS | $ | 0.73 | $ | 1.54 | $ | 1.78 | |||||||||
Weighted average common shares outstanding - Diluted | 38,506 | 39,461 | 39,602 | ||||||||||||
ADJUSTED EBITDA | |||||||||||||||
GAAP net income | $ | 12,678 | $ | (23,670 | ) | $ | (153,153 | ) | |||||||
Interest income | (761 | ) | (494 | ) | (1,152 | ) | |||||||||
Interest expense | 12,289 | 11,602 | 10,686 | ||||||||||||
Income tax provision | 22,099 | 4,035 | (2,466 | ) | |||||||||||
Depreciation and amortization | 75,993 | 98,139 | 99,246 | ||||||||||||
Restructuring | (7,263 | ) | 49,482 | 36,347 | |||||||||||
Acquisition related expenses | (5,538 | ) | 15,538 | 2,290 | |||||||||||
Goodwill impairment | - | - | 174,226 | ||||||||||||
Adjusted EBITDA | $ | 109,497 | $ | 154,632 | $ | 166,024 | |||||||||
FREE CASH FLOW | |||||||||||||||
Net cash provided by operating activities | $ | 73,350 | $ | 132,973 | $ | 105,421 | |||||||||
Acquisitions of property, plant, and equipment | (43,918 | ) | (44,495 | ) | (60,020 | ) | |||||||||
Free Cash Flow | $ | 29,432 | $ | 88,478 | $ | 45,401 | |||||||||
NON-GAAP OPERATING INCOME | |||||||||||||||
GAAP operating income (loss) | $ | 52,846 | $ | 480 | $ | (139,863 | ) | ||||||||
Amortization of intangible assets | 31,673 | 43,619 | 42,019 | ||||||||||||
Restructuring | (7,263 | ) | 49,482 | 36,347 | |||||||||||
Acquisition-related expense (recovery) | (5,538 | ) | 15,538 | 2,290 | |||||||||||
Goodwill impairment | - | - | 174,226 | ||||||||||||
Non-GAAP operating income | $ | 71,718 | $ | 109,119 | $ | 115,019 | |||||||||
NON-GAAP OPERATING EXPENSES | |||||||||||||||
GAAP operating expenses | $ | 503,839 | $ | 613,570 | $ | 754,631 | |||||||||
Amortization of intangible assets | (31,673 | ) | (43,619 | ) | (42,019 | ) | |||||||||
Restructuring | 7,263 | (49,482 | ) | (36,347 | ) | ||||||||||
Acquisition-related recovery (expense) | 5,538 | (15,538 | ) | (2,290 | ) | ||||||||||
Goodwill impairment | - | - | (174,226 | ) | |||||||||||
Non-GAAP operating expenses | $ | 484,967 | $ | 504,931 | $ | 499,749 | |||||||||
ITRON, INC. | |||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||||||||||||
TO THE MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES | |||||||||||||||
(Unaudited; in thousands) | |||||||||||||||
SEGMENT RECONCILIATIONS | Year Ended December 31, | ||||||||||||||
2015 | 2014 | 2013 | |||||||||||||
NON-GAAP OPERATING INCOME - ELECTRICITY | |||||||||||||||
Electricity - GAAP operating income (loss) | $ | 31,104 | $ | (77,751 | ) | $ | (237,279 | ) | |||||||
Amortization of intangible assets | 17,663 | 24,452 | 18,835 | ||||||||||||
Restructuring | (7,253 | ) | 20,430 | 25,172 | |||||||||||
Acquisition-related expense (recovery) | (5,655 | ) | 15,491 | 2,287 | |||||||||||
Goodwill impairment | - | - | 174,226 | ||||||||||||
Electricity - Non-GAAP operating income (loss) | $ | 35,859 | $ | (17,378 | ) | $ | (16,759 | ) | |||||||
NON-GAAP OPERATING INCOME - GAS | |||||||||||||||
Gas - GAAP operating income | $ | 67,471 | $ | 76,101 | $ | 82,176 | |||||||||
Amortization of intangible assets | 7,787 | 10,471 | 12,264 | ||||||||||||
Restructuring | (287 | ) | 9,149 | 4,299 | |||||||||||
Gas - Non-GAAP operating income | $ | 74,971 | $ | 95,721 | $ | 98,739 | |||||||||
NON-GAAP OPERATING INCOME - WATER | |||||||||||||||
Water - GAAP operating income | $ | 19,864 | $ | 71,356 | $ | 62,015 | |||||||||
Amortization of intangible assets | 6,223 | 8,696 | 10,920 | ||||||||||||
Restructuring | 778 | 2,335 | 3,075 | ||||||||||||
Acquisition-related expense | 104 | - | - | ||||||||||||
Water - Non-GAAP operating income | $ | 26,969 | $ | 82,387 | $ | 76,010 | |||||||||
NON-GAAP OPERATING INCOME - CORPORATE UNALLOCATED | |||||||||||||||
Corporate unallocated - GAAP operating loss | $ | (65,593 | ) | $ | (69,226 | ) | $ | (46,775 | ) | ||||||
Restructuring | (501 | ) | 17,568 | 3,801 | |||||||||||
Acquisition-related expense | 13 | 47 | 3 | ||||||||||||
Corporate unallocated - Non-GAAP operating loss | $ | (66,081 | ) | $ | (51,611 | ) | $ | (42,971 | ) | ||||||
ITRON, INC. | |||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||
TO THE MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES | |||||
(Unaudited; in thousands) | |||||
(announced Feb. 17, 2016) | |||||
TOTAL COMPANY RECONCILIATIONS | Preliminary FY 2015 | ||||
NON-GAAP NET INCOME & DILUTED EPS | |||||
GAAP net income (loss) | $ | 24,766 | |||
Amortization of intangible assets | 31,673 | ||||
Amortization of debt placement fees | 2,021 | ||||
Restructuring | (8,726 | ) | |||
Acquisition-related expense (recovery) | (5,538 | ) | |||
Goodwill impairment | - | ||||
Income tax effect of non-GAAP adjustments(1) | (5,234 | ) | |||
Non-GAAP net income | $ | 38,962 | |||
Non-GAAP diluted EPS | $ | 1.01 | |||
Weighted average common shares outstanding - Diluted | 38,506 | ||||
FREE CASH FLOW | |||||
Net cash provided by operating activities | $ | 73,350 | |||
Acquisitions of property, plant, and equipment | (43,918 | ) | |||
Free Cash Flow | $ | 29,432 |
CONTACT:
Itron, Inc.
Barbara Doyle, 509-891-3443
Vice
President, Investor Relations
or
Marni Pilcher, 509-891-3847
Director,
Investor Relations