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) |
Exhibit No. | Description | |
99.1 | Press Release issued by the registrant on October 24, 2017, furnished herewith. |
Date: October 24, 2017 | iRobot Corporation | |
By: /s/ Glen D. Weinstein | ||
Name: Glen D. Weinstein | ||
Title: Chief Legal Officer and Secretary |
Exhibit No. | Description | |
Press Release issued by the registrant on October 24, 2017, furnished herewith. |
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 | |||
• | Revenue for the third quarter of 2017 was $205.4 million, compared with $168.6 million for the third quarter of 2016. |
• | Operating income in the third quarter of 2017 was $23.9 million, compared with $27.5 million in the third quarter of 2016. |
• | Quarterly earnings per share were $0.76 for the third quarter of 2017, compared with $0.70 in the third quarter of 2016. Third-quarter 2017 EPS included a discrete tax benefit of $0.16 relating to the new 2017 stock compensation accounting standard and $0.08 from an adjustment to the original purchase price allocation for Japan. |
• | In the third quarter, the positive impact of our targeted marketing programs in the U.S., EMEA and Japan drove year-over-year Q3 revenue growth of 22%. Third-quarter consumer revenue grew 34% in the United States, 31% in EMEA, and 65% in Japan over Q3 2016. |
• | We successfully completed the acquisition of our largest European distributor, which we expect will enable us to capitalize on the current market momentum and drive robotic floor care adoption in EMEA. |
• | We announced an agreement with Micro-Star International Co. representing an early win in an ongoing effort by iRobot to defend and protect its valuable intellectual property. |
Fiscal Year 2017 | Previous | Current |
Revenue | $840 - $860 | $870 - $880 |
Operating Income | $50 - $60 | $55 - $65 |
Earnings Per Share | $1.35 - $1.70 | $1.65 - $2.00 |
Date: | Wednesday, October 25 |
Time: | 8:30 a.m. ET |
Call-In Number: | 213-358-0894 |
Passcode: | 15414375 |
iRobot Corporation | |||||||||||||||
Consolidated Statements of Income | |||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
September 30, 2017 | October 1, 2016 | September 30, 2017 | October 1, 2016 | ||||||||||||
Revenue | $ | 205,399 | $ | 168,610 | $ | 557,014 | $ | 448,110 | |||||||
Cost of revenue | 103,016 | 87,550 | 277,397 | 235,437 | |||||||||||
Gross margin | 102,383 | 81,060 | 279,617 | 212,673 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 28,843 | 19,672 | 80,518 | 57,944 | |||||||||||
Selling and marketing | 28,646 | 17,925 | 91,344 | 66,972 | |||||||||||
General and administrative | 21,002 | 16,012 | 58,137 | 48,919 | |||||||||||
Total operating expenses | 78,491 | 53,609 | 229,999 | 173,835 | |||||||||||
Operating income | 23,892 | 27,451 | 49,618 | 38,838 | |||||||||||
Other income, net | 2,601 | 523 | 4,290 | 2,142 | |||||||||||
Income before income taxes | 26,493 | 27,974 | 53,908 | 40,980 | |||||||||||
Income tax expense | 4,411 | 8,462 | 7,565 | 12,722 | |||||||||||
Net income | $ | 22,082 | $ | 19,512 | $ | 46,343 | $ | 28,258 | |||||||
Net income per share | |||||||||||||||
Basic | $ | 0.80 | $ | 0.72 | $ | 1.68 | $ | 1.01 | |||||||
Diluted | $ | 0.76 | $ | 0.70 | $ | 1.61 | $ | 0.99 | |||||||
Number of shares used in per share calculations | |||||||||||||||
Basic | 27,739 | 27,237 | 27,520 | 27,878 | |||||||||||
Diluted | 28,916 | 27,778 | 28,719 | 28,423 | |||||||||||
Stock-based compensation included in above figures: | |||||||||||||||
Cost of revenue | $ | 274 | $ | 184 | $ | 751 | $ | 555 | |||||||
Research and development | 1,261 | 1,028 | 3,508 | 2,598 | |||||||||||
Selling and marketing | 728 | 444 | 1,869 | 1,316 | |||||||||||
General and administrative | 2,771 | 2,247 | 7,941 | 7,312 | |||||||||||
Total | $ | 5,034 | $ | 3,903 | $ | 14,069 | $ | 11,781 | |||||||
iRobot Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
(unaudited, in thousands) | |||||||
September 30, 2017 | December 31, 2016 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 241,786 | $ | 214,523 | |||
Short term investments | 36,442 | 39,930 | |||||
Accounts receivable, net | 76,956 | 72,909 | |||||
Unbilled revenue | 1,668 | 139 | |||||
Inventory | 92,813 | 50,578 | |||||
Other current assets | 18,395 | 5,591 | |||||
Total current assets | 468,060 | 383,670 | |||||
Property and equipment, net | 37,093 | 27,532 | |||||
Deferred tax assets | 35,088 | 30,585 | |||||
Goodwill | 41,041 | 41,041 | |||||
Intangible assets, net | 15,315 | 12,207 | |||||
Other assets | 14,064 | 12,877 | |||||
Total assets | $ | 610,661 | $ | 507,912 | |||
Liabilities and stockholders' equity | |||||||
Accounts payable | $ | 88,798 | $ | 67,281 | |||
Accrued expenses | 28,949 | 19,854 | |||||
Accrued compensation | 23,773 | 21,015 | |||||
Deferred revenue and customer advances | 4,607 | 4,486 | |||||
Total current liabilities | 146,127 | 112,636 | |||||
Long term liabilities | 8,042 | 6,320 | |||||
Stockholders' equity | 456,492 | 388,956 | |||||
Total liabilities and stockholders' equity | $ | 610,661 | $ | 507,912 | |||
iRobot Corporation | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(unaudited, in thousands) | |||||||
For the nine months ended | |||||||
September 30, 2017 | October 1, 2016 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 46,343 | $ | 28,258 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 14,569 | 10,376 | |||||
Loss on equity method investment | 32 | — | |||||
Impairment on cost method investment | 155 | — | |||||
Gain on sale of business unit and cost method investment | (1,056 | ) | (1,067 | ) | |||
Gain on business acquisition | (2,243 | ) | — | ||||
Stock-based compensation | 14,069 | 11,781 | |||||
Deferred income taxes, net | (3,226 | ) | 6,314 | ||||
Tax benefit of excess stock-based compensation deductions | — | (1,115 | ) | ||||
Non-cash director deferred compensation | 49 | 66 | |||||
Changes in operating assets and liabilities — (use) source | |||||||
Accounts receivable and unbilled revenue | (10,957 | ) | 30,979 | ||||
Inventory | (23,944 | ) | (11,472 | ) | |||
Other assets | (11,099 | ) | (1,579 | ) | |||
Accounts payable | 20,824 | (2,261 | ) | ||||
Accrued liabilities | 7,034 | (56 | ) | ||||
Deferred revenue and customer advances | (965 | ) | (193 | ) | |||
Long term liabilities | 1,513 | (2,997 | ) | ||||
Net cash provided by operating activities | 51,098 | 67,034 | |||||
Cash flows from investing activities: | |||||||
Additions of property and equipment | (16,630 | ) | (8,352 | ) | |||
Change in other assets | (1,374 | ) | (435 | ) | |||
Proceeds from sale of business unit and cost method investment | 1,056 | 24,154 | |||||
Cash paid for business acquisition, net of cash acquired | (16,524 | ) | — | ||||
Purchase of investments | (7,034 | ) | (16,556 | ) | |||
Sales and maturities of investments | 10,500 | 11,502 | |||||
Net cash provided by (used in) investing activities | (30,006 | ) | 10,313 | ||||
Cash flows from financing activities: | |||||||
Proceeds from stock option exercises | 8,990 | 4,496 | |||||
Income tax withholding payment associated with restricted stock vesting | (2,974 | ) | (1,300 | ) | |||
Stock repurchases | — | (97,021 | ) | ||||
Tax benefit of excess stock-based compensation deductions | — | 1,115 | |||||
Net cash provided by (used in) financing activities | 6,016 | (92,710 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 155 | — | |||||
Net increase (decrease) in cash and cash equivalents | 27,263 | (15,363 | ) | ||||
Cash and cash equivalents, at beginning of period | 214,523 | 179,915 | |||||
Cash and cash equivalents, at end of period | $ | 241,786 | $ | 164,552 | |||
iRobot Corporation | |||||||||||||||
Supplemental Information | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
September 30, 2017 | October 1, 2016 | September 30, 2017 | October 1, 2016 | ||||||||||||
Revenue: * | |||||||||||||||
Consumer | $ | 205,360 | $ | 167,962 | $ | 556,757 | $ | 443,754 | |||||||
Domestic | $ | 87,626 | $ | 65,466 | $ | 269,998 | $ | 195,109 | |||||||
International | $ | 117,734 | $ | 102,496 | $ | 286,758 | $ | 248,645 | |||||||
Defense & Security | $ | — | $ | — | $ | — | $ | 3,075 | |||||||
Gross Margin Percent | 49.8 | % | 48.1 | % | 50.2 | % | 47.5 | % | |||||||
Consumer units shipped* | 906 | 779 | 2,358 | 2,002 | |||||||||||
Vacuum | 774 | 602 | 1,994 | 1,678 | |||||||||||
Mopping | 131 | 170 | 362 | 308 | |||||||||||
Consumer revenue** | $ | 205 | $ | 168 | $ | 557 | $ | 444 | |||||||
Vacuum*** | $ | 186 | $ | 144 | $ | 504 | $ | 402 | |||||||
Mopping*** | $ | 21 | $ | 23 | $ | 55 | $ | 42 | |||||||
Average gross selling prices for robot units - Consumer | $ | 249 | $ | 229 | $ | 260 | $ | 240 | |||||||
Days sales outstanding | 35 | 37 | 35 | 37 | |||||||||||
Days in inventory | 82 | 64 | 82 | 64 | |||||||||||
Headcount | 798 | 572 | 798 | 572 | |||||||||||
* in thousands | |||||||||||||||
** in millions | |||||||||||||||
*** includes accessory revenue |
iRobot Corporation | |||||||||||||||
Adjusted EBITDA Reconciliation to GAAP | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
September 30, 2017 | October 1, 2016 | September 30, 2017 | October 1, 2016 | ||||||||||||
Net income | $ | 22,082 | $ | 19,512 | $ | 46,343 | $ | 28,258 | |||||||
Interest income, net | (558 | ) | (217 | ) | (1,423 | ) | (687 | ) | |||||||
Income tax expense | 4,411 | 8,462 | 7,564 | 12,722 | |||||||||||
Depreciation | 3,350 | 2,533 | 8,888 | 7,446 | |||||||||||
Amortization | 2,419 | 909 | 5,605 | 2,725 | |||||||||||
EBITDA | 31,704 | 31,199 | 66,977 | 50,464 | |||||||||||
Stock-based compensation expense | 5,034 | 3,903 | 14,069 | 11,781 | |||||||||||
Net merger, acquisition and divestiture expense | 681 | 376 | 2,452 | 1,229 | |||||||||||
Gain on business acquisition | (2,243 | ) | — | (2,243 | ) | — | |||||||||
Net intellectual property litigation expense | 1,266 | 103 | 1,910 | 464 | |||||||||||
Restructuring (income) expense | — | (37 | ) | — | 1,665 | ||||||||||
Adjusted EBITDA | $ | 36,442 | $ | 35,544 | $ | 83,165 | $ | 65,603 | |||||||
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, gain on business acquisition, net intellectual property litigation 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 | |||||||||
Expected Incremental Impact of Robopolis Acquisition | |||||||||
(in millions, except per share amounts) | |||||||||
(unaudited) | |||||||||
Fiscal Year 2017 | |||||||||
Actual | Actual | Actual | Expected | Expected | |||||
Three | Three | Three | Three | Twelve | |||||
Months Ending | Months Ending | Months Ending | Months Ending | Months Ending | |||||
April 1 | July 1 | September 30 | December 30 | December 30 | |||||
Revenue | — | — | — | $25 - $35 | $25 - $35 | ||||
Net income (loss) per share | ($0.01) | ($0.02) | ($0.03) | ($0.39 - 0.24) | ($0.45 - 0.30) | ||||