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
October 27, 2010 |
||
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.
On October 27, 2010, Itron, Inc. issued a press release announcing their financial results for the three and nine months ending September 30, 2010. 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 October 27, 2010. |
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: |
October 27, 2010 |
By: |
/s/ Steven M. Helmbrecht |
|
Steven M. Helmbrecht |
||||
Sr. Vice President and Chief Financial Officer |
EXHIBIT INDEX
Exhibit |
Description |
|
99.1 |
Press release dated October 27, 2010. |
Exhibit 99.1
Itron Announces Record Quarterly Financial Results
LIBERTY LAKE, Wash.--(BUSINESS WIRE)--October 27, 2010--Itron, Inc. (NASDAQ:ITRI) today reported financial results for its third quarter and nine months ended September 30, 2010. Highlights include:
“Our growth this quarter has been driven by our smart solutions for electric, gas and water utilities. Itron’s investments and innovation are paying off with outstanding results,” said Malcolm Unsworth, president and CEO. “Our global backlog remains robust thanks to our balanced portfolio of products. We are excited about the potential for additional projects in North America and very pleased to see the continued momentum in Europe and other parts of the world towards the adoption of smart technologies.”
Operations Highlights:
Revenues:
Total Company - Total revenues of $576 million for the third quarter of 2010 and $1.6 billion for the first nine months of 2010 were 41% and 36% higher than respective 2009 revenues of $408 million and $1.2 billion.
North America - Revenues of $315 million for the third quarter and $862 million for the first nine months of 2010 were 130% and 105% higher than respective 2009 revenues of $137 million and $420 million. The increase in revenues in 2010 was primarily driven by higher shipments of smart meters and modules. During the third quarter of 2010, we shipped 1.3 million OpenWay units.
International - Revenues of $261 million for the third quarter of 2010 were $10 million, or 4%, lower than the comparable 2009 period revenues of $271 million. Although meter volumes were higher, revenues were lower due to changes in foreign exchange rates. Revenues of $783 million for the first nine months of 2010 were $8 million lower than the same period in 2009 with lower volumes due to economic conditions in certain markets.
Gross Margins:
Total Company - Gross margins of 32.0% for the third quarter and 31.6% for the first nine months of 2010 were comparable to 2009 gross margins of 31.7% and 32.4%.
North America – The gross margin of 35.5% for the quarter was higher than the 31.0% gross margin in the third quarter of 2009. The increase was due to manufacturing efficiency improvements resulting from higher volumes and cost reduction efforts. The gross margin for the first nine months of 2010 was 34.2% compared to 34.5% in the same period in 2009. An increase in compensation costs due to reinstating annual incentive plans in 2010 was offset by manufacturing efficiency improvements due to higher volumes and cost reduction efforts.
International - Gross margins of 27.8% for the quarter and 28.7% for the first nine months of 2010 were lower than 2009 gross margins of 32.1% and 31.3%. The decrease in margins was due primarily to increased warranty, facility consolidation and material costs.
Operating Expenses:
Total Company - Operating expenses of $123 million for the third quarter and $372 million for the first nine months of 2010 were higher than the 2009 periods of $120 million and $362 million.
North America - Operating expenses were $47 million for the third quarter and $139 million for the first nine months of 2010 compared with $44 million and $132 million for the same periods of 2009. The increase in operating expenses was primarily due to expenses in the current period associated with the reinstatement of annual incentive compensation plans in 2010 and higher sales and marketing and product development expenses. These increases were partially offset by a scheduled decrease in amortization of intangibles expense.
International - Operating expenses for the third quarter 2010 of $65 million were $5 million lower than $70 million in the third quarter of 2009. The decrease was due to foreign exchange rates and lower amortization of intangibles, partially offset by increases in other operating expenses. Operating expenses for the first nine months of 2010 were $201 million compared with $207 million for the same period of 2009. Decreases in operating expenses were due to decreased amortization of intangibles expense partially offset by increases in other operating expenses.
Corporate Unallocated - Corporate unallocated expenses were $11 million for the third quarter and $32 million for the first nine months of 2010 compared with $7 million and $23 million in the same periods of 2009. The increase in 2010 was primarily due to higher compensation expense.
Other Income/Expense:
Net Interest Expense – Net interest expense of $13 million for the third quarter and $42 million for the first nine months of 2010 compared with $20 million and $53 million for the same periods of 2009. Amortization of debt placement fees, which is included in net interest expense, was $1.4 million for the third quarter and $4.1 million for the first nine months of 2010 compared with $4.1 million and $6.2 million in the respective 2009 periods. Amortization of debt placement fees varies depending on the amount of debt repayments made in a given period. During the first nine months of 2010, we made approximately $107 million in debt repayments compared with $236 million in the same period of 2009.
Loss on Extinguishment of Debt – The results for the first nine months of 2009 included a $12.8 million net loss on the extinguishment of debt related to a convertible debt for common stock exchange. The difference in the value of the shares of Itron’s common stock issued under the exchange agreement and the value of the shares used to derive the amount payable under the original conversion agreement resulted in the net loss on extinguishment of debt.
Other Income/Expense – Other expense was $4.4 million in the third quarter of 2010 compared with $4.5 million in 2009. Other expense for the first nine months of 2010 was $5.4 million compared with $9.4 million in the 2009 period. The 2010 periods included lower foreign exchange losses than the 2009 periods. The foreign exchange losses were caused by fluctuations in exchange rates for material purchases and related product sales denominated in different currencies. Additionally, the 2009 periods included consulting and legal fees associated with an amendment to our senior debt agreement.
GAAP Measures:
GAAP Income Taxes – We had a tax expense of $14.7 million in the third quarter of 2010 compared with a benefit of $15.1 million in the third quarter of 2009. For the first nine months of 2010, we had a tax expense of $17.1 million compared with a benefit of $37.5 million in the same period of 2009. The 2010 year-to-date tax expense includes an $8.7 million tax benefit recorded in the first quarter which was due primarily to the receipt of a clean energy manufacturing tax credit and the reduction of tax reserves for certain foreign subsidiaries. The tax provision reflected in the first nine months of 2010 is derived from our estimated tax rate for the full year.
GAAP Net Income and Diluted EPS – Our GAAP net income and diluted EPS for the third quarter and first nine months of 2010 were $29.1 million, or 71 cents per share, and $82.8 million, or $2.02 per share. This compares with net losses of $3.0 million, or 7 cents per share, and $7.4 million, or 19 cents per share in the same periods in 2009. The increase in 2010 net income was primarily due to higher operating income in our North America segment.
Non-GAAP Measures:
Non-GAAP Operating Income – Non-GAAP operating income, which excludes amortization expense related to intangible assets, was $78.3 million, or 13.6% of revenues, in the third quarter and $198.6 million, or 12.1% of revenues, for the first nine months of 2010. This compares with $34.1 million, or 8.4% of revenues, and $102.5 million, or 8.5% of revenues, in the third quarter and first nine months of 2009. The increased operating income was primarily due to increased contribution from North America.
Non-GAAP Income Taxes – We had a non-GAAP tax rate of 32.7% for the third quarter and a rate of 23.2% for the first nine months of 2010. The rate for the first nine months includes the effect of a 4% tax benefit recorded in the first quarter of 2010 due primarily to the receipt of a clean energy manufacturing tax credit and the reduction of tax reserves for certain foreign subsidiaries. We had a non-GAAP tax benefit in the third quarter of 2009 and our year-to-date 2009 non-GAAP tax rate was 4.5%. The tax provision reflected in the first nine months of 2010 is derived from our estimated non-GAAP tax rate for the full year.
Non-GAAP Net Income and Diluted EPS – Non-GAAP net income, which excludes amortization expenses related to intangible assets, amortization of debt placement fees, the amortization of convertible debt discount, and the non-cash net loss associated with the convertible debt for stock exchange, was $43.5 million in the third quarter and $125.2 million for the first nine months of 2010. This compares with $18.2 million and $49.0 million in the 2009 periods. Non-GAAP diluted EPS was $1.06 and $3.06 in the third quarter and first nine months of 2010 compared with 45 cents and $1.28 in the same periods of 2009. Fully diluted shares outstanding for the first nine months of 2010 were 2.6 million shares higher than the same period in 2009 primarily due to the convertible debt for stock exchange in the first quarter of 2009 and the equity offering in the second quarter of 2009.
Other Financial Highlights:
Backlog and New Order Bookings: Total backlog was $1.7 billion at September 30, 2010 compared with $1.6 billion at September 30, 2009. Twelve month backlog of $958 million at September 30, 2010 was higher than the $749 million at September 30, 2009. New order bookings for the third quarter of 2010 were $528 million, compared with $400 million in the third quarter of 2009. Our book-to-bill ratios were .92 to 1 and .98 to 1 for the third quarter of 2010 and 2009, respectively.
Cash Flows from Operations and Financial Condition: Net cash provided by operating activities during the first nine months of 2010 was $167.1 million, compared with $87.1 million in the same period in 2009. Adjusted earnings before interest, taxes, depreciation, amortization and the non-cash net loss on the extinguishment of debt (adjusted EBITDA) in the third quarter of 2010 was $89 million compared with $41 million for the same period in 2009. Adjusted EBITDA for the first nine months of 2010 was $239 million compared with $131 million in the first nine months of 2009. Free cash flow for the first nine months of 2010 was $121.6 million compared with $49.1 million in the same period in 2009. Cash and equivalents were $148 million at September 30, 2010 compared with $122 million at December 31, 2009. The $215.7 million outstanding balance on our convertible senior subordinated notes is included in current portion of long term debt as of September 30, 2010 due to the combination of put, call and conversion options occurring within the next 12 months.
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, 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 costs, particularly those associated with acquisitions. We exclude certain infrequent costs, particularly those associated with acquisitions, 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. 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 October 27, 2010. The call will be webcast in a listen only mode and can be accessed online at www.itron.com, “Investors/Investor Events.” 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 #4037712. You may also view presentation materials related to the earnings call on Itron’s website at www.itron.com under Investors / Presentations.
About Itron:
At Itron, we’re dedicated to delivering end-to-end smart grid and smart distribution solutions to electric, gas and water utilities around the globe. Our company is the world’s leading provider of smart metering, data collection and utility software systems, with nearly 8,000 utilities worldwide relying on our technology to optimize the delivery and use of energy and water. Our offerings include electricity, gas, water and heat meters; network communication technology; collection systems and related software applications; and professional services. To realize your smarter energy and water future, 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 September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues | $ | 575,968 | $ | 408,358 | $ | 1,644,708 | $ | 1,210,624 | ||||||||
Cost of revenues | 391,761 | 278,879 | 1,125,282 | 818,452 | ||||||||||||
Gross profit | 184,207 | 129,479 | 519,426 | 392,172 | ||||||||||||
Operating expenses | ||||||||||||||||
Sales and marketing | 41,197 | 37,669 | 123,708 | 112,569 | ||||||||||||
Product development | 34,038 | 31,077 | 100,100 | 93,044 | ||||||||||||
General and administrative | 30,710 | 26,606 | 97,052 | 84,097 | ||||||||||||
Amortization of intangible assets | 16,882 | 25,121 | 51,459 | 72,788 | ||||||||||||
Total operating expenses | 122,827 | 120,473 | 372,319 | 362,498 | ||||||||||||
Operating income | 61,380 | 9,006 | 147,107 | 29,674 | ||||||||||||
Other income (expense) | ||||||||||||||||
Interest income | 166 | (45 | ) | 444 | 971 | |||||||||||
Interest expense | (13,328 | ) | (20,075 | ) | (42,216 | ) | (53,319 | ) | ||||||||
Loss on extinguishment of debt, net | - | (2,460 | ) | - | (12,800 | ) | ||||||||||
Other income (expense), net | (4,423 | ) | (4,534 | ) | (5,440 | ) | (9,445 | ) | ||||||||
Total other income (expense) | (17,585 | ) | (27,114 | ) | (47,212 | ) | (74,593 | ) | ||||||||
Income (loss) before income taxes | 43,795 | (18,108 | ) | 99,895 | (44,919 | ) | ||||||||||
Income tax (provision) benefit | (14,687 | ) | 15,146 | (17,100 | ) | 37,517 | ||||||||||
Net income (loss) | $ | 29,108 | $ | (2,962 | ) | $ | 82,795 | $ | (7,402 | ) | ||||||
Earnings (loss) per common share-Basic | $ | 0.72 | $ | (0.07 | ) | $ | 2.05 | $ | (0.19 | ) | ||||||
Earnings (loss) per common share-Diluted | $ | 0.71 | $ | (0.07 | ) | $ | 2.02 | $ | (0.19 | ) | ||||||
Weighted average common shares outstanding-Basic | 40,400 | 40,039 | 40,307 | 38,003 | ||||||||||||
Weighted average common shares outstanding-Diluted | 40,828 | 40,039 | 40,950 | 38,003 |
ITRON, INC. | ||||||||||||||||
SEGMENT INFORMATION | ||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues | ||||||||||||||||
Itron North America | $ | 315,335 | $ | 137,351 | $ | 861,607 | $ | 419,658 | ||||||||
Itron International | 260,633 | 271,007 | 783,101 | 790,966 | ||||||||||||
Total Company | $ | 575,968 | $ | 408,358 | $ | 1,644,708 | $ | 1,210,624 | ||||||||
Gross profit | ||||||||||||||||
Itron North America | $ | 111,858 | $ | 42,524 | $ | 294,880 | $ | 144,737 | ||||||||
Itron International | 72,349 | 86,955 | 224,546 | 247,435 | ||||||||||||
Total Company | $ | 184,207 | $ | 129,479 | $ | 519,426 | $ | 392,172 | ||||||||
Operating income (loss) | ||||||||||||||||
Itron North America | $ | 64,581 | $ | (1,188 | ) | $ | 155,892 | $ | 12,459 | |||||||
Itron International | 7,652 | 17,319 | 23,314 | 40,018 | ||||||||||||
Corporate unallocated | (10,853 | ) | (7,125 | ) | (32,099 | ) | (22,803 | ) | ||||||||
Total Company | $ | 61,380 | $ | 9,006 | $ |
147,107 |
$ | 29,674 | ||||||||
METER AND MODULE SUMMARY | ||||||||||||||||
(Units in thousands) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Total meters (with and without AMR/AMI) | ||||||||||||||||
Itron North America | ||||||||||||||||
Electricity | 1,800 | 740 | 4,990 | 2,340 | ||||||||||||
Gas | 160 | 90 | 420 | 260 | ||||||||||||
Itron International | ||||||||||||||||
Electricity | 2,020 | 1,890 | 5,590 | 5,670 | ||||||||||||
Gas | 940 | 1,160 | 2,940 | 3,880 | ||||||||||||
Water | 2,290 | 1,960 | 6,960 | 6,540 | ||||||||||||
Total meters | 7,210 | 5,840 | 20,900 | 18,690 | ||||||||||||
Additional meter information (Total Company) | ||||||||||||||||
Meters with AMR | 1,110 | 670 | 2,830 | 2,200 | ||||||||||||
Meters with AMI | 1,130 | 120 | 2,990 | 220 | ||||||||||||
Standalone AMR/AMI modules | 1,620 | 850 | 4,410 | 2,860 | ||||||||||||
Meters with AMR/AMI and modules | 3,860 | 1,640 | 10,230 | 5,280 | ||||||||||||
Meters with other vendors' AMR/AMI | 130 | 160 | 390 | 470 |
ITRON, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(Unaudited, in thousands) | |||||||
September 30, 2010 | December 31, 2009 | ||||||
ASSETS | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 148,114 | $ | 121,893 | |||
Accounts receivable, net | 383,814 | 337,948 | |||||
Inventories | 225,765 | 170,084 | |||||
Deferred tax assets current, net | 22,965 | 20,762 | |||||
Other current assets | 72,371 | 75,229 | |||||
Total current assets | 853,029 | 725,916 | |||||
Property, plant, and equipment, net | 302,306 | 318,217 | |||||
Prepaid debt fees | 5,704 | 8,628 | |||||
Deferred tax assets noncurrent, net | 49,612 | 89,932 | |||||
Other noncurrent assets | 16,298 | 18,117 | |||||
Intangible assets, net | 315,756 | 388,212 | |||||
Goodwill | 1,236,583 | 1,305,599 | |||||
Total assets | $ | 2,779,288 | $ | 2,854,621 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Current liabilities | |||||||
Accounts payable | $ | 238,095 | $ | 219,255 | |||
Other current liabilities | 59,806 | 64,583 | |||||
Wages and benefits payable | 96,713 | 71,592 | |||||
Taxes payable | 22,879 | 14,377 | |||||
Current portion of debt | 226,246 | 10,871 | |||||
Current portion of warranty | 28,232 | 20,941 | |||||
Unearned revenue | 30,749 | 40,140 | |||||
Deferred tax liabilities current, net | 1,669 | 1,625 | |||||
Total current liabilities | 704,389 | 443,384 | |||||
Long-term debt | 436,704 | 770,893 | |||||
Long-term warranty | 24,993 | 12,932 | |||||
Pension plan benefits | 60,013 | 63,040 | |||||
Deferred tax liabilities noncurrent, net | 52,128 | 80,695 | |||||
Other long-term obligations | 68,417 | 83,163 | |||||
Total liabilities | 1,346,644 | 1,454,107 | |||||
Commitments and contingencies | |||||||
Shareholders' equity | |||||||
Preferred stock | - | - | |||||
Common stock | 1,321,287 | 1,299,134 | |||||
Accumulated other comprehensive income (loss), net | (1,688 | ) | 71,130 | ||||
Retained earnings | 113,045 | 30,250 | |||||
Total shareholders' equity | 1,432,644 | 1,400,514 | |||||
Total liabilities and shareholders' equity | $ | 2,779,288 | $ | 2,854,621 |
ITRON, INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(Unaudited, in thousands) | ||||||||
Nine Months Ended September 30, | ||||||||
2010 | 2009 | |||||||
Operating activities | ||||||||
Net income (loss) | $ | 82,795 | $ | (7,402 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 97,184 | 113,812 | ||||||
Stock-based compensation | 14,222 | 13,467 | ||||||
Amortization of prepaid debt fees | 4,219 | 6,384 | ||||||
Amortization of convertible debt discount | 7,505 | 7,262 | ||||||
Loss on extinguishment of debt, net | - | 9,960 | ||||||
Deferred taxes, net | 711 | (51,341 | ) | |||||
Other adjustments, net | 4,008 | 1,768 | ||||||
Changes in operating assets and liabilities, net of acquisitions: | ||||||||
Accounts receivable | (53,770 | ) | 11,608 | |||||
Inventories | (57,698 | ) | (4,211 | ) | ||||
Accounts payables, other current liabilities, and taxes payable | 38,139 | (2,473 | ) | |||||
Wages and benefits payable | 26,799 | (10,404 | ) | |||||
Unearned revenue | (8,564 | ) | 9,272 | |||||
Warranty | 16,087 | (5,735 | ) | |||||
Other operating, net | (4,521 | ) | (4,880 | ) | ||||
Net cash provided by operating activities | 167,116 | 87,087 | ||||||
Investing activities | ||||||||
Acquisitions of property, plant, and equipment | (45,507 | ) | (38,023 | ) | ||||
Business acquisitions & contingent consideration, net of cash equivalents acquired | - | (1,317 | ) | |||||
Other investing, net | 5,412 | 4,101 | ||||||
Net cash used in investing activities | (40,095 | ) | (35,239 | ) | ||||
Financing activities | ||||||||
Payments on debt | (106,524 | ) | (236,495 | ) | ||||
Issuance of common stock | 7,931 | 165,235 | ||||||
Prepaid debt fees | (1,347 | ) | (3,936 | ) | ||||
Other financing, net | (983 | ) | (1,309 | ) | ||||
Net cash used in financing activities | (100,923 | ) | (76,505 | ) | ||||
Effect of foreign exchange rate changes on cash and cash equivalents | 123 | 4,988 | ||||||
Increase (decrease) in cash and cash equivalents | 26,221 | (19,669 | ) | |||||
Cash and cash equivalents at beginning of period | 121,893 | 144,390 | ||||||
Cash and cash equivalents at end of period | $ | 148,114 | $ | 124,721 |
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 September 30, | Nine Months Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Non-GAAP operating income: | ||||||||||||||||
GAAP operating income | $ | 61,380 | $ | 9,006 | $ | 147,107 | $ | 29,674 | ||||||||
Amortization of intangible assets |
16,882 | 25,121 | 51,459 | 72,788 | ||||||||||||
Non-GAAP operating income | $ | 78,262 | $ | 34,127 | $ | 198,566 | $ | 102,462 | ||||||||
Non-GAAP net income: | ||||||||||||||||
GAAP net income (loss) | $ | 29,108 | $ | (2,962 | ) | $ | 82,795 | $ | (7,402 | ) | ||||||
Amortization of intangible assets | 16,882 | 25,121 | 51,459 | 72,788 | ||||||||||||
Amortization of debt placement fees | 1,404 | 4,053 | 4,063 | 6,214 | ||||||||||||
Amortization of convertible debt discount | 2,547 | 2,367 | 7,504 | 7,262 | ||||||||||||
Loss on extinguishment of debt, net | - | - | - | 9,960 | ||||||||||||
Income tax effect of non-GAAP adjustments | (6,467 | ) | (10,378 | ) | (20,616 | ) | (39,831 | ) | ||||||||
Non-GAAP net income | $ | 43,474 | $ | 18,201 | $ | 125,205 | $ | 48,991 | ||||||||
Non-GAAP diluted EPS | $ | 1.06 | $ | 0.45 | $ | 3.06 | $ | 1.28 | ||||||||
Weighted average common shares outstanding - Diluted | 40,828 | 40,456 | 40,950 | 38,387 | ||||||||||||
Adjusted EBITDA: | ||||||||||||||||
GAAP net income (loss) | $ | 29,108 | $ | (2,962 | ) | $ | 82,795 | $ | (7,402 | ) | ||||||
Interest income | (166 | ) | 45 | (444 | ) | (971 | ) | |||||||||
Interest expense | 13,328 | 20,075 | 42,216 | 53,319 | ||||||||||||
Income tax (benefit) provision | 14,687 | (15,146 | ) | 17,100 | (37,517 | ) | ||||||||||
Depreciation and amortization | 32,113 | 39,405 | 97,184 | 113,812 | ||||||||||||
Loss on extinguishment of debt, net | - | - | - | 9,960 | ||||||||||||
Adjusted EBITDA | $ | 89,070 | $ | 41,417 | $ | 238,851 | $ | 131,201 | ||||||||
Free Cash Flow: | ||||||||||||||||
Net cash provided by operating activities | $ | 50,030 | $ | 19,734 | $ | 167,116 | $ | 87,087 | ||||||||
Acquisitions of property, plant, and equipment | (17,791 | ) | (10,219 | ) | (45,507 | ) | (38,023 | ) | ||||||||
Free Cash Flow | $ | 32,239 | $ | 9,515 | $ | 121,609 | $ | 49,064 |
CONTACT:
Itron
Ranny Dwiggins
Vice President, Investor Relations
509-891-3443
ranny.dwiggins@itron.com