Delaware | ||
(State or other jurisdiction of incorporation or organization) | ||
000-51598 | 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) |
99.1 | Press Release issued by the registrant on October 22, 2013, 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 2013 was $124.5 million, compared with $126.3 million for the same quarter one year ago. Revenue for the first nine months of 2013 was $361.1 million compared with $335.6 million for the first nine months one year ago. |
• | Net income in the third quarter of 2013 was $7.8 million, compared with $15.2 million in the third quarter of 2012. For the first nine months, net income was $24.5 million, compared with $23.2 million a year ago. |
• | Quarterly earnings per share were $0.26, compared with $0.54 in the third quarter last year. Nine-month earnings per share were $0.84 in 2013, compared with $0.82 for the first nine months of 2012. |
• | Adjusted EBITDA for the third quarter of 2013 was $17.2 million, compared with $29.2 million in the third quarter of 2012. For the first nine months of 2013 Adjusted EBITDA was $49.4 million, compared with $51.5 million for the same period a year ago. |
• | During the third quarter of 2012, there were a number of items recorded, one of which resulted in a $7.7 million revenue increase. The positive net impact of all these items was $0.10 in earnings per share and $5.2 million in Adjusted EBITDA. |
• | Home Robot revenue increased 16 percent in Q3 2013, over last year, driven by strong growth in Japan. |
• | Defense & Security results met our Q3 expectations. While the U.S. government shutdown hampered our efforts in both the domestic and international markets we continue to expect to deliver full year Defense & Security revenue of roughly $50 million. |
• | We are in discussions to sign our first Cisco distributor for the AVA 500 video collaboration robot and plan to be in full beta with three external users for the product by early December. |
Q4 2013: | ||
Revenue | $124 - $129 million | |
Earnings Per Share | $0.06 - $0.11 | |
Adjusted EBITDA | $9 - $12 million | |
Fiscal Year 2013: | Current | Prior |
Revenue | $485 - $490 million | $485 - $495 million |
Earnings Per Share | $0.90 - $0.95 | $0.88 - $1.00 |
Adjusted EBITDA | $58 - $61 million | $55 - $61 million |
Date: | Wednesday, October 23, 2013 |
Time: | 8:30 a.m. ET |
Call-In Number: | 847-619-6818 |
Passcode: | 34160570 |
iRobot Corporation | |||||||||||||||
Consolidated Statements of Income | |||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | ||||||||||||
Revenue | |||||||||||||||
Product revenue | $ | 122,647 | $ | 121,174 | $ | 352,018 | $ | 320,676 | |||||||
Contract revenue | 1,854 | 5,124 | 9,040 | 14,874 | |||||||||||
Total | 124,501 | 126,298 | 361,058 | 335,550 | |||||||||||
Cost of Revenue | |||||||||||||||
Product revenue | 69,628 | 65,852 | 195,316 | 179,174 | |||||||||||
Contract revenue | 812 | 1,970 | 3,549 | 6,532 | |||||||||||
Total | 70,440 | 67,822 | 198,865 | 185,706 | |||||||||||
Gross Margin | 54,061 | 58,476 | 162,193 | 149,844 | |||||||||||
Operating Expense | |||||||||||||||
Research & development | 15,212 | 13,040 | 45,617 | 41,722 | |||||||||||
Selling & marketing | 16,317 | 11,376 | 49,323 | 41,685 | |||||||||||
General & administrative | 11,495 | 11,326 | 39,348 | 32,390 | |||||||||||
Total | 43,024 | 35,742 | 134,288 | 115,797 | |||||||||||
Operating income | 11,037 | 22,734 | 27,905 | 34,047 | |||||||||||
Other income (expense), net | 152 | 197 | (49 | ) | 477 | ||||||||||
Income before income taxes | 11,189 | 22,931 | 27,856 | 34,524 | |||||||||||
Income tax expense | 3,385 | 7,724 | 3,403 | 11,289 | |||||||||||
Net income | $ | 7,804 | $ | 15,207 | $ | 24,453 | $ | 23,235 | |||||||
Net income per common share: | |||||||||||||||
Basic | $ | 0.27 | $ | 0.55 | $ | 0.86 | $ | 0.84 | |||||||
Diluted | $ | 0.26 | $ | 0.54 | $ | 0.84 | $ | 0.82 | |||||||
Shares used in per common share calculations: | |||||||||||||||
Basic | 28,733 | 27,650 | 28,359 | 27,520 | |||||||||||
Diluted | 29,582 | 28,321 | 29,207 | 28,323 | |||||||||||
Stock-based compensation included in above figures: | |||||||||||||||
Cost of product revenue | $ | 250 | $ | 289 | $ | 496 | $ | 715 | |||||||
Cost of contract revenue | — | — | — | — | |||||||||||
Research & development | 669 | 365 | 1,963 | 1,271 | |||||||||||
Selling & marketing | 348 | 158 | 832 | 574 | |||||||||||
General & administrative | 2,210 | 1,796 | 6,378 | 5,463 | |||||||||||
Total | $ | 3,477 | $ | 2,608 | $ | 9,669 | $ | 8,023 | |||||||
iRobot Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
(unaudited, in thousands) | |||||||
September 28, 2013 | December 29, 2012 | ||||||
Assets | |||||||
Cash and equivalents | $ | 139,731 | $ | 126,770 | |||
Short term investments | 16,948 | 12,430 | |||||
Accounts receivable, net | 54,027 | 29,413 | |||||
Unbilled revenues | 1,556 | 1,196 | |||||
Inventory | 48,853 | 36,965 | |||||
Deferred tax assets | 19,517 | 19,266 | |||||
Other current assets | 6,131 | 8,853 | |||||
Total current assets | 286,763 | 234,893 | |||||
Property, plant and equipment, net | 24,039 | 24,953 | |||||
Deferred tax assets | 10,464 | 8,792 | |||||
Goodwill | 48,751 | 48,951 | |||||
Intangible assets, net | 23,587 | 28,224 | |||||
Other assets | 10,501 | 8,500 | |||||
Total assets | $ | 404,105 | $ | 354,313 | |||
Liabilities and stockholders' equity | |||||||
Accounts payable | $ | 46,644 | $ | 42,515 | |||
Accrued expenses | 13,409 | 13,642 | |||||
Accrued compensation | 14,868 | 11,864 | |||||
Deferred revenue and customer advances | 2,026 | 6,257 | |||||
Total current liabilities | 76,947 | 74,278 | |||||
Long term liabilities | 4,556 | 4,218 | |||||
Stockholders' equity | 322,602 | 275,817 | |||||
Total liabilities and stockholders' equity | $ | 404,105 | $ | 354,313 | |||
iRobot Corporation | |||||||||||||||
Consolidated Statements of Cash Flows | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 7,804 | $ | 15,207 | $ | 24,453 | $ | 23,235 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||
Depreciation and amortization | 2,480 | 2,868 | 9,029 | 8,181 | |||||||||||
(Gain)/loss on disposal of property and equipment | (632 | ) | 612 | (351 | ) | 778 | |||||||||
Goodwill and intangible assets impairment | — | — | 1,988 | — | |||||||||||
Stock-based compensation | 3,477 | 2,608 | 9,669 | 8,023 | |||||||||||
Deferred income taxes, net | 251 | 1,375 | (662 | ) | (2,855 | ) | |||||||||
Tax benefit of excess stock based compensation deductions | (602 | ) | (426 | ) | (2,238 | ) | (1,461 | ) | |||||||
Non-cash director deferred compensation | 11 | 22 | 33 | 64 | |||||||||||
Changes in operating assets and liabilities — (use) source | |||||||||||||||
Accounts receivable | (2,923 | ) | (13,852 | ) | (24,614 | ) | (10,041 | ) | |||||||
Unbilled revenue | (505 | ) | 380 | (360 | ) | 669 | |||||||||
Inventory | (7,293 | ) | 2,005 | (11,888 | ) | (1,503 | ) | ||||||||
Other assets | 7,467 | 3,644 | 2,697 | 3,266 | |||||||||||
Accounts payable | (7,261 | ) | (6,895 | ) | 4,129 | (10,089 | ) | ||||||||
Accrued expenses | (616 | ) | 4,848 | (216 | ) | 1,596 | |||||||||
Accrued compensation | 1,755 | (701 | ) | 3,004 | (8,842 | ) | |||||||||
Deferred revenue and customer advances | (1,248 | ) | 236 | (4,231 | ) | 591 | |||||||||
Change in long term liabilities | 418 | (129 | ) | 338 | (315 | ) | |||||||||
Net cash provided by operating activities | 2,583 | 11,802 | 10,780 | 11,297 | |||||||||||
Cash flows from investing activities: | |||||||||||||||
Purchase of property and equipment | (2,481 | ) | (1,111 | ) | (5,309 | ) | (4,067 | ) | |||||||
Change in other assets | — | — | (2,000 | ) | (6,000 | ) | |||||||||
Purchases of investments | (2,500 | ) | — | (12,897 | ) | (5,086 | ) | ||||||||
Sales of investments | 4,544 | — | 8,044 | 2,500 | |||||||||||
Proceeds from sale of assets | 650 | — | 650 | — | |||||||||||
Net cash (used in)/provided by investing activities | 213 | (1,111 | ) | (11,512 | ) | (12,653 | ) | ||||||||
Cash flows from financing activities: | |||||||||||||||
Proceeds from stock option exercises | 2,521 | 2,000 | 12,364 | 4,022 | |||||||||||
Income tax withholding payment associated with restricted stock vesting | (45 | ) | (2 | ) | (909 | ) | (777 | ) | |||||||
Tax benefit of excess stock based compensation deductions | 602 | 426 | 2,238 | 1,461 | |||||||||||
Net cash provided by financing activities | 3,078 | 2,424 | 13,693 | 4,706 | |||||||||||
Net increase in cash and cash equivalents | 5,874 | 13,115 | 12,961 | 3,350 | |||||||||||
Cash and cash equivalents, at beginning of period | 133,857 | 156,543 | 126,770 | 166,308 | |||||||||||
Cash and cash equivalents, at end of period | $ | 139,731 | $ | 169,658 | $ | 139,731 | $ | 169,658 | |||||||
iRobot Corporation | |||||||||||||||
Supplemental Information | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | ||||||||||||
Revenue: * | |||||||||||||||
Home Robots | $ | 111,363 | $ | 96,291 | $ | 319,590 | $ | 273,887 | |||||||
Domestic | $ | 35,700 | $ | 32,925 | $ | 106,269 | $ | 85,869 | |||||||
International | $ | 75,663 | $ | 63,366 | $ | 213,321 | $ | 188,018 | |||||||
Defense & Security | $ | 10,094 | $ | 27,832 | $ | 33,664 | $ | 55,217 | |||||||
Domestic | $ | 3,467 | $ | 26,667 | $ | 24,158 | $ | 49,957 | |||||||
International | $ | 6,627 | $ | 1,165 | $ | 9,506 | $ | 5,260 | |||||||
Product | $ | 9,754 | $ | 23,912 | $ | 29,291 | $ | 43,319 | |||||||
Contract | $ | 340 | $ | 3,920 | $ | 4,373 | $ | 11,898 | |||||||
Product Life Cycle | $ | 5,347 | $ | 14,910 | $ | 14,468 | $ | 24,018 | |||||||
Gross Margin Percent: | |||||||||||||||
Home Robots | 47.6 | % | 52.2 | % | 49.2 | % | 51.0 | % | |||||||
Defense & Security | 40.7 | % | 46.8 | % | 45.5 | % | 42.3 | % | |||||||
Total Company | 43.4 | % | 46.3 | % | 44.9 | % | 44.7 | % | |||||||
Units shipped: | |||||||||||||||
Home Robots * | 526 | 416 | 1,439 | 1,234 | |||||||||||
Defense & Security | 43 | 71 | 485 | 245 | |||||||||||
Average gross selling prices for robot units: | |||||||||||||||
Home Robots | $ | 225 | $ | 223 | $ | 230 | $ | 221 | |||||||
Defense & Security * | $ | 103 | $ | 127 | $ | 31 | $ | 79 | |||||||
Defense & Security Funded Product Backlog * | $ | 13,318 | $ | 11,944 | $ | 13,318 | $ | 11,944 | |||||||
Days sales outstanding | 41 | 40 | 41 | 40 | |||||||||||
Days in inventory | 64 | 44 | 64 | 44 | |||||||||||
Headcount | 525 | 590 | 525 | 590 | |||||||||||
* in thousands |
iRobot Corporation | |||||||||||||||
Adjusted EBITDA Reconciliation to GAAP | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
For the three months ended | For the nine months ended | ||||||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | ||||||||||||
Net income | $ | 7,804 | $ | 15,207 | $ | 24,453 | $ | 23,235 | |||||||
Interest income, net | (212 | ) | (289 | ) | (529 | ) | (815 | ) | |||||||
Income tax expense | 3,385 | 7,724 | 3,403 | 11,289 | |||||||||||
Depreciation | 1,484 | 2,601 | 5,924 | 7,480 | |||||||||||
Amortization | 996 | 267 | 3,105 | 701 | |||||||||||
EBITDA | 13,457 | 25,510 | 36,356 | 41,890 | |||||||||||
Stock-based compensation expense | 3,477 | 2,608 | 9,669 | 8,023 | |||||||||||
Merger and acquisition expense | — | 661 | 393 | 687 | |||||||||||
Net intellectual property litigation expense | 241 | 58 | 444 | 129 | |||||||||||
Restructuring expense | — | 367 | 2,575 | 774 | |||||||||||
Adjusted EBITDA | $ | 17,175 | $ | 29,204 | $ | 49,437 | $ | 51,503 | |||||||
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 and amortization, merger and acquisition expenses, net intellectual property litigation expenses, restructuring expenses and non-cash stock compensation. 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. |