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) |
iRobot Corporation | ||
February 5, 2014 | By: /s/ Glen D. Weinstein | |
Name: Glen D. Weinstein | ||
Title: Chief Legal Officer and Secretary |
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 | |||
• | Mid-high teen revenue CAGR, |
• | High teen Adjusted EBITDA margin and, |
• | High single digit Operating Cash Flow margin” |
• | Revenue for the fourth quarter of 2013 was $126.3 million, compared with $100.7 million for the fourth quarter of 2012. Revenue for the full year 2013 was $487.4 million, compared with $436.2 million for the full year 2012. |
• | Net income for the fourth quarter of 2013 was $3.2 million, compared with a net loss of ($5.9) million for the fourth quarter of 2012. Net income for the full year 2013 was $27.6 million, compared with $17.3 million for full-year 2012. |
• | Quarterly earnings per share were $0.11, compared with a quarterly loss per share of ($0.21) in the fourth quarter last year. Full-year earnings per share were $0.94, compared with $0.61 last year. |
• | Adjusted EBITDA for the fourth quarter of 2013 was $12.8 million, compared with $1.0 million in the fourth quarter of 2012. Adjusted EBITDA for the full year 2013 was $62.2 million, compared with $52.5 million for full-year 2012. |
• | Full-year domestic Home Robot revenue growth of more than 30 percent, coupled with international Home Robot revenue growth of 14 percent, drove a 20 percent year-over-year increase in full-year Home Robot revenue. We continued to increase our investment in marketing programs in our Home Robot business, which resulted in greater brand awareness and revenue growth in that business. |
• | We introduced and began shipping the Roomba 800 Series in late 2013. This next-generation floor vacuuming robot incorporates new dirt extractor technology which amplifies suction for superior performance over traditional bristle brushes. The Scooba 450, our newest wet floor scrubbing robot, was introduced and began shipping in January 2014. |
• | Our Defense & Security business delivered results consistent with our expectations while continuing to reduce reliance on the U.S. Department of Defense. |
• | We began shipping RP-VITA through InTouch Health into the healthcare market and announced the Ava 500 Video Collaboration Robot which blends together our autonomous navigation capabilities with Cisco’s TelePresence. The Ava 500 is targeted for availability from certified Cisco partners in the first half of 2014. |
Fiscal Year 2014: | ||
Revenue | $560 - $570 million | |
Earnings Per Share | $1.00 - $1.15 | |
Adjusted EBITDA | $74 - $78 million | |
Full-Year 2014 BU Revenue: | ||
Home | $500 - $515 million | |
Defense & Security | $50 million | |
Remote Presence | $5 million | |
Q1 2014: | ||
Revenue | $110 - $113 million | |
Earnings Per Share | $0.13 - $0.17 | |
Adjusted EBITDA | $13 - $15 million | |
Date: | Thursday, February 6, 2014 |
Time: | 8:30 a.m. ET |
Call-In Number: | 847-619-6396 |
Passcode: | 35939059 |
iRobot Corporation | |||||||||||||||
Consolidated Statements of Income | |||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||
Revenue | |||||||||||||||
Product revenue | $ | 125,426 | $ | 97,874 | $ | 477,444 | $ | 418,550 | |||||||
Contract revenue | 917 | 2,820 | 9,957 | 17,694 | |||||||||||
Total | 126,343 | 100,694 | 487,401 | 436,244 | |||||||||||
Cost of Revenue | |||||||||||||||
Product revenue | 66,939 | 54,928 | 262,224 | 234,102 | |||||||||||
Contract revenue | 474 | 1,262 | 4,023 | 7,794 | |||||||||||
Total | 67,413 | 56,190 | 266,247 | 241,896 | |||||||||||
Gross Margin | 58,930 | 44,504 | 221,154 | 194,348 | |||||||||||
Operating Expense | |||||||||||||||
Research & development | 18,008 | 15,344 | 63,649 | 57,066 | |||||||||||
Selling & marketing | 22,199 | 24,727 | 71,529 | 66,412 | |||||||||||
General & administrative | 14,010 | 13,308 | 53,358 | 45,698 | |||||||||||
Total | 54,217 | 53,379 | 188,536 | 169,176 | |||||||||||
Operating income (loss) | 4,713 | (8,875 | ) | 32,618 | 25,172 | ||||||||||
Other income (expense), net | (154 | ) | (42 | ) | (203 | ) | 435 | ||||||||
Income (loss) before income taxes | 4,559 | (8,917 | ) | 32,415 | 25,607 | ||||||||||
Income tax expense (benefit) | 1,371 | (2,979 | ) | 4,774 | 8,310 | ||||||||||
Net income (loss) | $ | 3,188 | $ | (5,938 | ) | $ | 27,641 | $ | 17,297 | ||||||
Net income (loss) per common share: | |||||||||||||||
Basic | $ | 0.11 | $ | (0.21 | ) | $ | 0.97 | $ | 0.63 | ||||||
Diluted | $ | 0.11 | $ | (0.21 | ) | $ | 0.94 | $ | 0.61 | ||||||
Shares used in per common share calculations: | |||||||||||||||
Basic | 28,902 | 27,802 | 28,495 | 27,577 | |||||||||||
Diluted | 29,712 | 27,802 | 29,354 | 28,301 | |||||||||||
Stock-based compensation included in above figures: | |||||||||||||||
Cost of product revenue | $ | 204 | $ | 174 | $ | 700 | $ | 889 | |||||||
Research & development | 737 | 633 | 2,700 | 1,904 | |||||||||||
Selling & marketing | 414 | 234 | 1,246 | 808 | |||||||||||
General & administrative | 2,385 | 1,919 | 8,763 | 7,382 | |||||||||||
Total | $ | 3,740 | $ | 2,960 | $ | 13,409 | $ | 10,983 | |||||||
iRobot Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
(unaudited, in thousands) | |||||||
December 28, 2013 | December 29, 2012 | ||||||
Assets | |||||||
Cash and equivalents | $ | 165,404 | $ | 126,770 | |||
Short term investments | 21,954 | 12,430 | |||||
Accounts receivable, net | 39,348 | 29,413 | |||||
Unbilled revenues | 856 | 1,196 | |||||
Inventory | 46,107 | 36,965 | |||||
Deferred tax assets | 20,144 | 19,266 | |||||
Other current assets | 6,848 | 8,853 | |||||
Total current assets | 300,661 | 234,893 | |||||
Property, plant and equipment, net | 23,661 | 24,953 | |||||
Deferred tax assets | 10,095 | 8,792 | |||||
Goodwill | 48,751 | 48,951 | |||||
Intangible assets, net | 22,668 | 28,224 | |||||
Other assets | 10,501 | 8,500 | |||||
Total assets | $ | 416,337 | $ | 354,313 | |||
Liabilities and stockholders' equity | |||||||
Accounts payable | $ | 41,344 | $ | 42,515 | |||
Accrued expenses | 14,880 | 13,642 | |||||
Accrued compensation | 19,606 | 11,864 | |||||
Deferred revenue and customer advances | 5,085 | 6,257 | |||||
Total current liabilities | 80,915 | 74,278 | |||||
Long term liabilities | 4,733 | 4,218 | |||||
Stockholders' equity | 330,689 | 275,817 | |||||
Total liabilities and stockholders' equity | $ | 416,337 | $ | 354,313 | |||
iRobot Corporation | |||||||||||||||
Consolidated Statements of Cash Flows | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income (loss) | $ | 3,188 | $ | (5,938 | ) | $ | 27,641 | $ | 17,297 | ||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||||||
Depreciation and amortization | 3,140 | 3,491 | 12,169 | 11,672 | |||||||||||
Loss on disposal of assets | 540 | 554 | 189 | 1,332 | |||||||||||
Goodwill and intangible assets impairment | — | — | 1,988 | — | |||||||||||
Stock-based compensation | 3,740 | 2,960 | 13,409 | 10,983 | |||||||||||
Deferred income taxes, net | (106 | ) | (908 | ) | (768 | ) | (3,763 | ) | |||||||
Tax benefit of excess stock based compensation deductions | (168 | ) | 16 | (2,406 | ) | (1,445 | ) | ||||||||
Non-cash director deferred compensation | 11 | 23 | 44 | 87 | |||||||||||
Changes in operating assets and liabilities — (use) source | |||||||||||||||
Accounts receivable | 14,679 | 25,601 | (9,935 | ) | 15,560 | ||||||||||
Unbilled revenue | 700 | 497 | 340 | 1,166 | |||||||||||
Inventory | 2,708 | 696 | (9,365 | ) | (807 | ) | |||||||||
Other assets | (717 | ) | (6,158 | ) | 1,980 | (2,892 | ) | ||||||||
Accounts payable | (5,872 | ) | 1,405 | (1,743 | ) | (8,684 | ) | ||||||||
Accrued expenses | 1,471 | (2,252 | ) | 1,255 | (656 | ) | |||||||||
Accrued compensation | 4,747 | 2,736 | 7,751 | (6,106 | ) | ||||||||||
Deferred revenue and customer advances | 3,059 | 4,139 | (1,172 | ) | 4,730 | ||||||||||
Change in long term liabilities | 177 | (298 | ) | 515 | (613 | ) | |||||||||
Net cash provided by operating activities | 31,297 | 26,564 | 41,892 | 37,861 | |||||||||||
Cash flows from investing activities: | |||||||||||||||
Purchase of property and equipment | (1,705 | ) | (2,703 | ) | (6,829 | ) | (6,770 | ) | |||||||
Change in other assets | — | — | (2,000 | ) | (6,000 | ) | |||||||||
Purchase of Evolution net of cash received | — | (74,530 | ) | — | (74,530 | ) | |||||||||
Purchases of investments | (5,049 | ) | — | (17,946 | ) | (5,086 | ) | ||||||||
Sales of investments | — | 7,500 | 8,044 | 10,000 | |||||||||||
Proceeds from sale of assets | — | — | 650 | — | |||||||||||
Net cash used in investing activities | (6,754 | ) | (69,733 | ) | (18,081 | ) | (82,386 | ) | |||||||
Cash flows from financing activities: | |||||||||||||||
Proceeds from stock option exercises | 1,265 | 304 | 13,629 | 4,326 | |||||||||||
Income tax withholding payment associated with restricted stock vesting | (303 | ) | (7 | ) | (1,212 | ) | (784 | ) | |||||||
Tax benefit of excess stock based compensation deductions | 168 | (16 | ) | 2,406 | 1,445 | ||||||||||
Net cash provided by financing activities | 1,130 | 281 | 14,823 | 4,987 | |||||||||||
Net increase (decrease) in cash and cash equivalents | 25,673 | (42,888 | ) | 38,634 | (39,538 | ) | |||||||||
Cash and cash equivalents, at beginning of period | 139,731 | 169,658 | 126,770 | 166,308 | |||||||||||
Cash and cash equivalents, at end of period | $ | 165,404 | $ | 126,770 | $ | 165,404 | $ | 126,770 | |||||||
iRobot Corporation | |||||||||||||||
Supplemental Information | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||
Revenue: * | |||||||||||||||
Home Robots | $ | 108,263 | $ | 82,918 | $ | 427,853 | $ | 356,805 | |||||||
Domestic | $ | 47,843 | $ | 31,821 | $ | 154,112 | $ | 117,690 | |||||||
International | $ | 60,420 | $ | 51,097 | $ | 273,741 | $ | 239,115 | |||||||
Defense & Security | $ | 16,339 | $ | 15,731 | $ | 50,003 | $ | 70,948 | |||||||
Domestic | $ | 10,035 | $ | 14,389 | $ | 34,193 | $ | 64,346 | |||||||
International | $ | 6,304 | $ | 1,342 | $ | 15,810 | $ | 6,602 | |||||||
Product | $ | 16,321 | $ | 13,773 | $ | 45,612 | $ | 57,092 | |||||||
Contract | $ | 18 | $ | 1,958 | $ | 4,391 | $ | 13,856 | |||||||
Product Life Cycle | $ | 11,625 | $ | 12,254 | $ | 26,097 | $ | 36,272 | |||||||
Gross Margin Percent: | |||||||||||||||
Home Robots | 49.6 | % | 51.2 | % | 49.3 | % | 51.0 | % | |||||||
Defense & Security | 59.4 | % | 45.3 | % | 50.1 | % | 43.0 | % | |||||||
Total Company | 46.6 | % | 44.2 | % | 45.4 | % | 44.6 | % | |||||||
Units shipped: | |||||||||||||||
Home Robots * | 494 | 387 | 1,933 | 1,621 | |||||||||||
Defense & Security | 49 | 29 | 534 | 274 | |||||||||||
Average gross selling prices for robot units: | |||||||||||||||
Home Robots | $ | 233 | $ | 227 | $ | 231 | $ | 222 | |||||||
Defense & Security * | $ | 96 | $ | 52 | $ | 36 | $ | 76 | |||||||
Defense & Security Funded Product Backlog * | $ | 8,765 | $ | 11,356 | $ | 8,765 | $ | 11,356 | |||||||
Days sales outstanding | 29 | 28 | 29 | 28 | |||||||||||
Days in inventory | 63 | 61 | 63 | 61 | |||||||||||
Headcount | 528 | 534 | 528 | 534 | |||||||||||
* in thousands |
iRobot Corporation | |||||||||||||||
Adjusted EBITDA Reconciliation to GAAP | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||
Net income (loss) | $ | 3,188 | $ | (5,938 | ) | $ | 27,641 | $ | 17,297 | ||||||
Interest income, net | (131 | ) | (201 | ) | (660 | ) | (1,016 | ) | |||||||
Income tax expense (benefit) | 1,371 | (2,979 | ) | 4,774 | 8,310 | ||||||||||
Depreciation | 2,153 | 2,418 | 8,077 | 9,898 | |||||||||||
Amortization | 987 | 1,073 | 4,092 | 1,774 | |||||||||||
EBITDA | 7,568 | (5,627 | ) | 43,924 | 36,263 | ||||||||||
Stock-based compensation expense | 3,740 | 2,960 | 13,409 | 10,983 | |||||||||||
Merger and acquisition expense | 7 | 717 | 400 | 1,404 | |||||||||||
Net intellectual property litigation expense | 758 | 26 | 1,202 | 155 | |||||||||||
Restructuring expense | 721 | 2,905 | 3,296 | 3,679 | |||||||||||
Adjusted EBITDA | $ | 12,794 | $ | 981 | $ | 62,231 | $ | 52,484 | |||||||
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. |