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
April 30, 2008 |
||
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 of Incorporation) |
(Commission File No.) |
(IRS Employer Identification No.) |
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.
On April 30, 2008, Itron, Inc. issued a press release announcing the financial results for the three months ending March 31, 2008. 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 Number |
Description |
|
99.1 |
Press Release dated April 30, 2008 |
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: |
April 30, 2008 |
By: |
/s/ Steven M. Helmbrecht |
|
Steven M. Helmbrecht |
||||
Sr. Vice President and Chief Financial Officer |
EXHIBIT INDEX
Exhibit Number |
Description |
|
99.1 |
Press release dated April 30, 2008. |
Exhibit 99.1
Itron Announces First Quarter Results
Strong Quarter for Revenue, Non-GAAP EPS, EBITDA and Bookings
LIBERTY LAKE, Wash.--(BUSINESS WIRE)--Itron, Inc. (NASDAQ:ITRI) today reported financial results for its first quarter ended March 31, 2008. Financial results for 2008 include Actaris operations, which we purchased on April 18, 2007. Highlights include:
“Both operating segments continue to perform as expected, and in some cases exceed expectations,” said LeRoy Nosbaum, chairman and CEO. “With the promotion of Malcolm Unsworth to the role of President and COO, we should now be in a position to concentrate on improving the operations between the segments, increasing revenue and moderating expenses through operational focus.”
Operations Highlights:
Revenues – Total revenues of $478 million for the first quarter of 2008 were $331 million, or 223%, higher than 2007 first quarter revenues of $148 million. Itron North America (INA) revenues of $150 million for the first quarter of 2008 were $8.5 million, or 6%, higher than the first quarter of 2007. Actaris revenues were $328 million for the first quarter of 2008. Shipments of products to electric, gas and water utilities comprised approximately 38%, 30% and 32% of total Actaris revenue.
Gross Margin – Gross margin for the first quarter of 2008 was 34%. This compares with 41% in the first quarter of 2007. First quarter 2008 INA gross margin of 39% was lower than 2007 gross margin of 43% in the first quarter of 2007 due to a lower proportion of standalone automated meter reading (AMR) module shipments and increased services costs. Actaris gross margin of 32% was higher than full year 2007 gross margin primarily due to product mix and a greater percentage of meters shipped with AMR.
Operating Expenses – Total operating expenses for the first quarter of 2008 were $135 million. INA operating expenses were $41 million, which was comparable with the first quarter of 2007. INA operating expenses as a percentage of revenue were 27%, which was lower than the 30% in 2007, due to the increased revenue. Actaris operating expenses of $84 million were 26% of revenue. Corporate unallocated expenses of $9.8 million for the first quarter of 2008 were $2.3 million higher than the first quarter of 2007 due to increased compensation expense and Actaris-related integration expenses for implementation of internal controls for financial reporting and tax consulting.
Interest and Other Income – Net interest expense of $24 million in the first quarter of 2008 was substantially higher than the $592,000 in the comparable period in 2007, primarily due to the placement of $1.2 billion in senior secured bank debt for the Actaris acquisition in the second quarter of 2007. Debt fee amortization expense, which is included in net interest expense, was $1.8 million in the first quarter of 2008 compared with $742,000 in the comparable period of 2007. Other income was $188,000 in 2008 compared with $1.5 million in 2007. The first quarter of 2007 included a foreign exchange gain of $1.6 million due to an increase in fair value for foreign exchange transactions executed in conjunction with the acquisition of Actaris.
Income Taxes – Our GAAP tax rate was 19% for the first quarter of 2008, which was substantially lower than the rate of 37% in the same quarter of 2007. The lower rate in 2008 is primarily due to lower tax rates for Actaris as well as a one-time net tax benefit in the first quarter related to subsidiary interest expense.
GAAP Net Income/Loss and EPS – Our GAAP net income and fully diluted EPS for the first quarter of 2008 was $3.0 million, or 9 cents per share, compared with net income of $7.2 million, or 26 cents per share, in the same period in 2007.
Non-GAAP Operating Income, Net Income and Diluted EPS – Non-GAAP operating income, which excludes amortization expense related to intangible assets, was $58.5 million, or 12.2% of revenues, in the first quarter of 2008, compared with $16.3 million, or 11.0% of revenues, in the first quarter of 2007. Non-GAAP net income, which also excludes amortization of debt fees, was $26.9 million in 2008 compared with $12.0 million in the 2007 period. Non-GAAP diluted EPS was 82 cents in the 2008 period compared with 43 cents in 2007. Fully diluted shares outstanding in the first quarter of 2008 were approximately 5 million higher than the same period in 2007 due to the equity offering of 4.1 million shares in the first quarter of 2007 and the dilutive effect of our convertible debt. Non-GAAP net income and diluted EPS were higher in the first quarter of 2008 primarily due to the Actaris acquisition. Our non-GAAP tax rates were 26.7% and 37.5% for the first quarter of 2008 and 2007. The lower 2008 rate is due to lower tax rates for Actaris.
Other Financial Highlights:
New Order Bookings and Backlog – New order bookings for the first quarter of 2008 were $484 million, compared with $118 million in the first quarter of 2007. Our first quarter 2008 book-to-bill ratio was 1.02 to 1. Total backlog was $683 million at March 31, 2008 compared with $376 million at March 31, 2007. Twelve month backlog of $552 million at March 31, 2008 was higher than twelve month backlog at March 31, 2007 of $225 million and higher than twelve month backlog at December 31, 2007 of $501 million. We have approximately $470 million related to a contract that we signed with Southern California Edison in December 2007 that is not included in our reported backlog. We will include new order bookings related to this contract as firm purchase orders are received.
Cash Flows from Operations – Net cash provided by operating activities during the first quarter of 2008 was $56 million, which is a new record. This compares with $9 million in the same period in 2007. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) in the first quarter of 2008 was $72 million compared with $22 million for the same period in 2007.
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. They 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, changes in foreign exchange rates, foreign business risks and other factors which are more fully described in our Annual Report on Form 10-K for the year ended December 31, 2007 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.
Business Outlook:
The outlook information provided below and elsewhere in this release is based on information available today. Itron assumes no obligation to publicly update or revise our business outlook. Our future performance involves risks and uncertainties.
For the full year 2008, we expect
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 income, non-GAAP net income and diluted EPS and Adjusted EBITDA. 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 costs associated with acquisitions. We exclude these expenses in our non-GAAP financial measures as we believe that they are a measure of our core business that is not subject to the variations of expenses associated with these infrequently occurring items. Non-GAAP performance measures should be considered in addition to, and not as a substitute for, results prepared in accordance with GAAP. Finally, 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.
Earnings Conference Call:
Itron will host a conference call to discuss the financial results contained in this release at 2:00 p.m. (PDT) on April 30, 2008. The call will be webcast in a listen only mode and can be accessed online at www.itron.com, “Investors – Investor Presentations.” The live webcast will begin at 2:00 p.m. (PDT). The webcast replay will begin after the conclusion of the live call and will be available for two weeks. A telephone replay of the call will also be available approximately one hour after the conclusion of the live call, for 48 hours, and is accessible by dialing (888) 203-1112 (Domestic) or (719) 457-0820 (International), entering passcode #4372276. You may also view presentation materials related to the earnings call on Itron’s website, www.itron.com / Investors / Presentations.
About Itron:
Itron is a leading technology provider and critical source of knowledge to the global energy and water industries. Itron operates in two divisions; as Itron in North America and as Actaris outside of North America. Our company is the world’s leading provider of metering, data collection and software solutions, with nearly 8,000 utilities worldwide relying on our technology to optimize the delivery and use of energy and water. Itron delivers industry leading solutions for electricity, gas and water utilities by offering meters; data collection and communication systems, including automated meter reading (AMR) and advanced metering infrastructure (AMI); meter data management and utility software applications; as well as comprehensive project management, installation and consulting services. To know more, start here: www.itron.com.
Statements of operations, segment information, balance sheets, cash flow statements and reconciliations of non-GAAP financial measures to the most directly comparable financial measures follow.
ITRON, INC. | ||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||
(Unaudited, in thousands, except per share data) | ||||||||||
Three Months Ended March 31, | ||||||||||
2008 | 2007 | |||||||||
Revenues | $ | 478,476 | $ | 147,911 | ||||||
Cost of revenues | 315,917 | 86,586 | ||||||||
Gross profit | 162,559 | 61,325 | ||||||||
Operating expenses | ||||||||||
Sales and marketing | 41,966 | 14,920 | ||||||||
Product development | 29,031 | 15,821 | ||||||||
General and administrative | 33,023 | 14,244 | ||||||||
Amortization of intangible assets | 31,252 | 7,040 | ||||||||
Total operating expenses | 135,272 | 52,025 | ||||||||
Operating income | 27,287 | 9,300 | ||||||||
Other income (expense) | ||||||||||
Interest income | 1,424 | 6,089 | ||||||||
Interest expense | (25,266 | ) | (5,497 | ) | ||||||
Other income (expense), net | 188 | 1,508 | ||||||||
Total other income (expense) | (23,654 | ) | 2,100 | |||||||
Income before income taxes | 3,633 | 11,400 | ||||||||
Income tax provision | (680 | ) | (4,220 | ) | ||||||
Net income | $ | 2,953 | $ | 7,180 | ||||||
Earnings per share | ||||||||||
Basic | $ | 0.10 | $ | 0.26 | ||||||
Diluted | $ | 0.09 | $ | 0.26 | ||||||
Weighted average number of shares outstanding | ||||||||||
Basic | 30,696 | 27,198 | ||||||||
Diluted | 32,745 | 27,980 |
ITRON, INC. | |||||||||||
SEGMENT INFORMATION | |||||||||||
(Unaudited, in thousands) | |||||||||||
Three Months Ended March 31, | |||||||||||
2008 | 2007 | ||||||||||
Revenues | |||||||||||
Itron North America | $ | 150,210 | $ | 141,691 | |||||||
Actaris | 328,266 | 6,220 | |||||||||
Total Company | $ | 478,476 | $ | 147,911 | |||||||
Gross profit | |||||||||||
Itron North America | $ | 58,568 | $ | 60,652 | |||||||
Actaris | 103,991 | 673 | |||||||||
Total Company | $ | 162,559 | $ | 61,325 | |||||||
Operating income (loss) | |||||||||||
Itron North America | $ | 17,377 | $ | 18,464 | |||||||
Actaris | 19,698 | (1,705 | ) | ||||||||
Corporate unallocated | (9,788 | ) |
|
(7,459 | ) | ||||||
Total Company | $ | 27,287 | $ | 9,300 | |||||||
Three Months Ended March 31, | |||||||||||
2008 | 2007 | ||||||||||
Unit Shipments | (in thousands) | ||||||||||
Total meters (with and without AMR) | |||||||||||
Electricity - Itron North America | 1,300 | 1,150 | |||||||||
Electricity - Actaris | 1,450 | - | |||||||||
Gas | 900 | - | |||||||||
Water | 2,300 | - | |||||||||
Total meters | 5,950 | 1,150 | |||||||||
AMR units (Itron and Actaris) | |||||||||||
Meters with AMR | 1,325 | 500 | |||||||||
AMR modules | 1,075 | 1,200 | |||||||||
Total AMR units | 2,400 | 1,700 | |||||||||
Meters with other vendors' AMR | 250 | 250 |
We changed our management structure with the acquisition of Actaris on April 18, 2007 to reflect two operating segments. On January 1, 2008, we made additional refinements to these two operating segments as we continue to integrate the Actaris acquisition and realign our operations. The information presented for the first quarter of 2007 reflects the restatement of our segment operating results based on this realignment.
ITRON, INC. | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited, in thousands) | ||||||||
At March 31, 2008 |
At December 31, 2007 | |||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 95,519 | $ | 91,988 | ||||
Accounts receivable, net | 361,094 | 339,018 | ||||||
Inventories | 185,361 | 169,238 | ||||||
Deferred income taxes, net | 22,631 | 10,733 | ||||||
Other | 50,198 | 42,459 | ||||||
Total current assets | 714,803 | 653,436 | ||||||
Property, plant and equipment, net | 328,329 | 323,003 | ||||||
Prepaid debt fees | 19,834 | 21,616 | ||||||
Deferred income taxes, net | 87,400 | 75,243 | ||||||
Other | 12,596 | 15,235 | ||||||
Intangible assets, net | 626,206 | 695,900 | ||||||
Goodwill | 1,418,556 | 1,266,133 | ||||||
Total assets | $ | 3,207,724 | $ | 3,050,566 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities | ||||||||
Trade payables | $ | 221,720 | $ | 198,997 | ||||
Accrued expenses | 68,173 | 57,275 | ||||||
Wages and benefits payable | 76,022 | 70,486 | ||||||
Taxes payable | 27,927 | 17,493 | ||||||
Current portion of long-term debt | 357,338 | 11,980 | ||||||
Current portion of warranty | 22,980 | 21,277 | ||||||
Deferred income taxes, net | - | 5,437 | ||||||
Unearned revenue | 34,210 | 20,912 | ||||||
Total current liabilities | 808,370 | 403,857 | ||||||
Long-term debt | 1,218,792 | 1,578,561 | ||||||
Warranty | 18,823 | 11,564 | ||||||
Pension plan benefits | 68,723 | 60,623 | ||||||
Deferred income taxes, net | 164,818 | 173,500 | ||||||
Other obligations | 57,993 | 63,659 | ||||||
Total liabilities | 2,337,519 | 2,291,764 | ||||||
Commitments and contingencies | ||||||||
Shareholders' equity | ||||||||
Preferred stock | - | - | ||||||
Common stock | 616,361 | 609,902 | ||||||
Accumulated other comprehensive income, net | 228,659 | 126,668 | ||||||
Retained earnings | 25,185 | 22,232 | ||||||
Total shareholders' equity | 870,205 | 758,802 | ||||||
Total liabilities and shareholders' equity | $ | 3,207,724 | $ | 3,050,566 |
ITRON, INC. | ||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
(Unaudited, in thousands) | ||||||||||
Three Months Ended March 31, | ||||||||||
2008 | 2007 | |||||||||
Operating activities | ||||||||||
Net income | $ | 2,953 | $ | 7,180 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 44,318 | 11,460 | ||||||||
Employee stock plans income tax benefit | - | 1,969 | ||||||||
Excess tax benefits from stock-based compensation | - | (1,611 | ) | |||||||
Stock-based compensation | 3,890 | 2,876 | ||||||||
Amortization of prepaid debt fees | 1,858 | 758 | ||||||||
Deferred income taxes, net | (17,956 | ) | 1,684 | |||||||
Other, net | 86 | (1,989 | ) | |||||||
Changes in operating assets and liabilities, net of acquisitions: | ||||||||||
Accounts receivable | (19,952 | ) | (14,303 | ) | ||||||
Inventories | (16,237 | ) | 1,668 | |||||||
Trade payables, accrued expenses and taxes payable | 36,501 | 8,963 | ||||||||
Wages and benefits payable | 5,394 | (5,296 | ) | |||||||
Unearned revenue | 13,889 | (2,006 | ) | |||||||
Warranty | 2,654 | 1,692 | ||||||||
Effect of foreign exchange rate changes | 7,867 | - | ||||||||
Other, net | (8,845 | ) | (4,271 | ) | ||||||
Net cash provided by operating activities | 56,420 | 8,774 | ||||||||
Investing activities | ||||||||||
Proceeds from the maturities of investments, held to maturity | - | 35,000 | ||||||||
Acquisitions of property, plant and equipment | (13,117 | ) | (8,622 | ) | ||||||
Business acquisitions, net of cash and cash equivalents acquired | (95 | ) | (149 | ) | ||||||
Other, net | 897 | (5,736 | ) | |||||||
Net cash (used in) provided by investing activities | (12,315 | ) | 20,493 | |||||||
Financing activities | ||||||||||
Payments on debt | (46,770 | ) | - | |||||||
Issuance of common stock | 2,569 | 229,588 | ||||||||
Excess tax benefits from stock-based compensation | - | 1,611 | ||||||||
Other, net | 3,587 | - | ||||||||
Net cash (used in) provided by financing activities | (40,614 | ) | 231,199 | |||||||
Effect of exchange rate changes on cash and cash equivalents | 40 | - | ||||||||
Increase in cash and cash equivalents | 3,531 | 260,466 | ||||||||
Cash and cash equivalents at beginning of period | 91,988 | 361,405 | ||||||||
Cash and cash equivalents at end of period | $ | 95,519 | $ | 621,871 |
Itron, Inc.
About Non-GAAP Financial Measures
The accompanying press release dated April 30, 2008 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 income, non-GAAP net income and EPS and Adjusted EBITDA. 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” information following.
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. Our executive compensation plans exclude non-cash charges related to amortization of intangibles and non-recurring discrete cash and non-cash charges that are infrequent in nature such as in-process research and development or purchase accounting adjustments. 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. These non-GAAP financial measures also facilitate management’s internal comparisons to our historical performance and ability to service debt as well as comparisons to our competitor’s operating results. We believe these non-GAAP financial measures are useful to investors because they allow for 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 help them analyze the health of our business.
Non-GAAP operating income – We define non-GAAP operating income as operating income minus amortization of intangible assets, business combination accounting for inventory revaluation and IPR&D. We consider this non-GAAP financial measure to be a useful metric for management and investors because it excludes the effects of expenses that are related to current and previous acquisitions. By excluding these expenses we believe that it is easier for management and investors to compare our financial results over multiple periods. We believe that excluding amortization of intangible assets enables management and investors to analyze trends in our operations. For example, expenses related to amortization of intangible assets were decreasing prior to the Actaris acquisition, which was improving GAAP operating margins, yet the improvement in GAAP operating margins due to this lower expense was not reflective of an improvement in our core business. Additionally we exclude the effects of inventory revaluation and IPR&D to provide investors gross and operating margins for the business that are not impacted by purchase accounting adjustments. There are some limitations related to the use of non-GAAP operating income versus operating income calculated in accordance with GAAP. Non-GAAP operating income excludes some costs that are recurring. Additionally, the expenses that we exclude in our calculation of 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 income and evaluating non-GAAP operating income together with GAAP operating income.
Non-GAAP net income and non-GAAP EPS – We define non-GAAP net income as net income minus the expenses associated with amortization of intangible assets and amortization of debt fees, expenses related to business combination accounting for inventory revaluation and expenses for IPR&D as well as the tax effects of each item. We define non-GAAP EPS as non-GAAP net income divided by the weighted average shares, on a fully diluted basis, outstanding as of the end of each period. We consider these financial measures to be a useful metric 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 EPS. We compensate for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP net income and non-GAAP EPS and evaluating non-GAAP net income and non-GAAP EPS together with GAAP net income and EPS.
Adjusted EBITDA – We define Adjusted EBITDA as net income minus interest income, plus interest expense, tax expense and depreciation and amortization expenses plus non-cash expenses for business combination accounting for inventory revaluation and IPR&D. We feel that providing this financial measure is important for management and investors to understand our ability to service our debt and 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 expenses that we exclude in our calculation of Adjusted EBITDA may differ from the expenses that our peer companies exclude when they report their results. Management compensates for this limitation by providing a reconciliation of this measure to GAAP net income.
The accompanying table has 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 MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES | ||||||||||
(Unaudited, in thousands, except per share data) | ||||||||||
Three Months Ended March 31, | ||||||||||
2008 | 2007 | |||||||||
Non-GAAP operating income: | ||||||||||
GAAP operating income | $ | 27,287 | $ | 9,300 | ||||||
Amortization of intangible assets | 31,252 | 7,040 | ||||||||
Non-GAAP operating income | $ | 58,539 | $ | 16,340 | ||||||
Non-GAAP net income: | ||||||||||
GAAP net income | $ | 2,953 | $ | 7,180 | ||||||
Amortization of intangible assets | 31,252 | 7,040 | ||||||||
Amortization of debt placement fees | 1,782 | 742 | ||||||||
Income tax effect of non-GAAP adjustments | (9,114 | ) | (2,975 | ) | ||||||
Non-GAAP net income | $ | 26,873 | $ | 11,987 | ||||||
Non-GAAP diluted EPS | $ | 0.82 | $ | 0.43 | ||||||
Weighted average number of shares outstanding - Diluted | 32,745 | 27,980 | ||||||||
Adjusted EBITDA: | ||||||||||
GAAP net income | $ | 2,953 | $ | 7,180 | ||||||
Interest income | (1,424 | ) | (6,089 | ) | ||||||
Interest expense | 25,266 | 5,497 | ||||||||
Income tax provision | 680 | 4,220 | ||||||||
Depreciation and amortization | 44,318 | 11,460 | ||||||||
Adjusted EBITDA | $ | 71,793 | $ | 22,268 |
CONTACT:
Itron
Deloris Duquette, 509-891-3523
Vice President,
Investor
Relations and Corporate Communications
deloris.duquette@itron.com