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) |
iRobot Corporation | ||
February 8, 2017 | 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 | |||
• | Revenue for the fourth quarter of 2016 was $212.5 million, compared with $206.4 million for the fourth quarter of 2015. Revenue for the full year 2016 was $660.6 million, compared with $616.8 million for the full year 2015. Q4 2015 revenue included $31.0 million of defense & security (D&S) revenue. Full-year 2015 and 2016 revenue included $57.0 million and $5.0 million respectively, of D&S and other revenue. |
• | Net income for the fourth quarter of 2016 was $13.7 million, compared with $19.3 million for the fourth quarter of 2015. Net income for the full year 2016 was $41.9 million, compared with $44.1 million for full-year 2015. |
• | Quarterly earnings per share were $0.49, compared with $0.65 in the fourth quarter last year. Full-year 2016 earnings per share were $1.48, compared with $1.47 last year. Fourth quarter 2016 earnings per share included a $0.03 benefit associated with a change in accounting treatment of an equity investment and a $0.01 contribution from transition services provided to the former D&S business. Fourth quarter 2015 EPS included a $0.23 contribution from the D&S business and a $0.06 gain on sale of investment. Full-year 2016 earnings per share included a negative ($0.10) impact from the divestiture of the D&S business and a $0.03 contribution from the sale of an investment. Full-year 2015 earnings per share benefited from a $0.10 contribution from the D&S business and $0.08 from the sale of an investment. |
• | Adjusted EBITDA for the fourth quarter of 2016 was $28.6 million, compared with $35.0 million in the fourth quarter of 2015. Adjusted EBITDA for the full year 2016 was $94.4 million, compared with $92.0 million for full-year 2015. |
• | Consumer revenue grew 21% in Q4 over the prior year and 17% for the full year over 2015, due primarily to significant growth in the United States driven by further investment in ad media and national promotions. |
• | Domestic revenue for the quarter grew 47% over Q4 last year and for the full year grew 36% over 2015. |
• | Braava and Braava jet revenue grew roughly 75% in 2016 compared with 2015 and comprised approximately 10% of Consumer revenue for full-year 2016. |
Fiscal Year 2017: | Total Company | Expected Impact of Acquisition* |
Revenue | $770 - $785 million | $20 - $25 million |
Earnings Per Share | $1.35 - $1.65 | ($0.25 - $0.35) |
Operating Income | $57 - $70 million | ($10 - $15 million) |
Date: | Thursday, February 9, 2017 |
Time: | 8:30 a.m. ET |
Call-In Number: | 213-358-0894 |
Passcode: | 15399077 |
iRobot Corporation | |||||||||||||||
Consolidated Statements of Income | |||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 31, 2016 | January 2, 2016 | December 31, 2016 | January 2, 2016 | ||||||||||||
Revenue | $ | 212,494 | $ | 206,420 | $ | 660,604 | $ | 616,778 | |||||||
Cost of revenue | 105,852 | 111,093 | 341,289 | 327,852 | |||||||||||
Gross margin | 106,642 | 95,327 | 319,315 | 288,926 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 21,861 | 20,185 | 79,805 | 76,071 | |||||||||||
Selling and marketing | 48,153 | 36,876 | 115,125 | 97,772 | |||||||||||
General and administrative | 17,909 | 15,270 | 66,828 | 54,465 | |||||||||||
Total operating expenses | 87,923 | 72,331 | 261,758 | 228,308 | |||||||||||
Operating income | 18,719 | 22,996 | 57,557 | 60,618 | |||||||||||
Other income, net | 1,662 | 3,301 | 3,804 | 2,353 | |||||||||||
Income before income taxes | 20,381 | 26,297 | 61,361 | 62,971 | |||||||||||
Income tax expense | 6,700 | 6,966 | 19,422 | 18,841 | |||||||||||
Net income | $ | 13,681 | $ | 19,331 | $ | 41,939 | $ | 44,130 | |||||||
Net income per share | |||||||||||||||
Basic | $ | 0.50 | $ | 0.66 | $ | 1.51 | $ | 1.49 | |||||||
Diluted | $ | 0.49 | $ | 0.65 | $ | 1.48 | $ | 1.47 | |||||||
Number of shares used in per share calculations | |||||||||||||||
Basic | 27,159 | 29,140 | 27,698 | 29,550 | |||||||||||
Diluted | 27,823 | 29,602 | 28,292 | 30,107 | |||||||||||
Stock-based compensation included in above figures: | |||||||||||||||
Cost of revenue | $ | 205 | $ | 414 | $ | 760 | $ | 1,076 | |||||||
Research and development | 1,048 | 519 | 3,646 | 3,256 | |||||||||||
Selling and marketing | 692 | 368 | 2,008 | 1,457 | |||||||||||
General and administrative | 2,269 | 2,420 | 9,581 | 8,394 | |||||||||||
Total | $ | 4,214 | $ | 3,721 | $ | 15,995 | $ | 14,183 | |||||||
iRobot Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
(unaudited, in thousands) | |||||||
December 31, 2016 | January 2, 2016 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 214,523 | $ | 179,915 | |||
Short term investments | 39,930 | 33,124 | |||||
Accounts receivable, net | 72,909 | 104,679 | |||||
Unbilled revenue | 139 | 452 | |||||
Inventory | 50,578 | 61,678 | |||||
Other current assets | 5,591 | 9,501 | |||||
Total current assets | 383,670 | 389,349 | |||||
Property and equipment, net | 27,532 | 26,850 | |||||
Deferred tax assets | 30,585 | 31,721 | |||||
Goodwill | 41,041 | 48,751 | |||||
Intangible assets, net | 12,207 | 15,664 | |||||
Other assets | 12,877 | 9,408 | |||||
Total assets | $ | 507,912 | $ | 521,743 | |||
Liabilities and stockholders' equity | |||||||
Accounts payable | $ | 67,281 | $ | 61,655 | |||
Accrued expenses | 19,854 | 15,954 | |||||
Accrued compensation | 21,015 | 15,752 | |||||
Deferred revenue and customer advances | 4,486 | 3,265 | |||||
Total current liabilities | 112,636 | 96,626 | |||||
Long term liabilities | 6,320 | 7,706 | |||||
Stockholders' equity | 388,956 | 417,411 | |||||
Total liabilities and stockholders' equity | $ | 507,912 | $ | 521,743 | |||
iRobot Corporation | |||||||
Consolidated Statements of Cash Flows | |||||||
(unaudited, in thousands) | |||||||
For the twelve months ended | |||||||
December 31, 2016 | January 2, 2016 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 41,939 | $ | 44,130 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 13,606 | 15,090 | |||||
Loss on disposal of property and equipment | 211 | 214 | |||||
Gain on sale of business unit | (433 | ) | — | ||||
Income on equity method investment | (1,376 | ) | — | ||||
Gain on sale of cost method investment | (634 | ) | (3,287 | ) | |||
Stock-based compensation | 15,995 | 14,183 | |||||
Deferred income taxes, net | 3,557 | (985 | ) | ||||
Tax benefit of excess stock-based compensation deductions | (2,971 | ) | (1,467 | ) | |||
Non-cash director deferred compensation | 82 | 149 | |||||
Changes in operating assets and liabilities — (use) source | |||||||
Accounts receivable | 25,484 | (33,623 | ) | ||||
Unbilled revenue | 198 | 2,162 | |||||
Inventory | (981 | ) | (13,978 | ) | |||
Other assets | 3,187 | 203 | |||||
Accounts payable | 6,502 | 3,786 | |||||
Accrued expenses | 4,222 | (2,768 | ) | ||||
Accrued compensation | 5,748 | (483 | ) | ||||
Deferred revenue and customer advances | 2,996 | (584 | ) | ||||
Long term liabilities | (908 | ) | 3,970 | ||||
Net cash provided by operating activities | 116,424 | 26,712 | |||||
Cash flows from investing activities: | |||||||
Additions of property and equipment | (10,817 | ) | (9,372 | ) | |||
Change in other assets | (2,093 | ) | (1,015 | ) | |||
Proceeds from sale of business unit | 23,520 | — | |||||
Proceeds from sale of cost method investment | 634 | 5,645 | |||||
Purchase of investments | (20,056 | ) | (17,755 | ) | |||
Sales and maturities of investments | 13,002 | 20,500 | |||||
Net cash provided by (used in) investing activities | 4,190 | (1,997 | ) | ||||
Cash flows from financing activities: | |||||||
Proceeds from stock option exercises | 9,344 | 6,464 | |||||
Income tax withholding payment associated with restricted stock vesting | (1,300 | ) | (1,295 | ) | |||
Stock repurchases | (97,021 | ) | (37,393 | ) | |||
Tax benefit of excess stock-based compensation deductions | 2,971 | 1,467 | |||||
Net cash used in financing activities | (86,006 | ) | (30,757 | ) | |||
Net increase (decrease) in cash and cash equivalents | 34,608 | (6,042 | ) | ||||
Cash and cash equivalents, at beginning of period | 179,915 | 185,957 | |||||
Cash and cash equivalents, at end of period | $ | 214,523 | $ | 179,915 | |||
iRobot Corporation | |||||||||||||||
Supplemental Information | |||||||||||||||
(unaudited) | |||||||||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 31, 2016 | January 2, 2016 | December 31, 2016 | January 2, 2016 | ||||||||||||
Revenue: * | |||||||||||||||
Consumer | $ | 212,096 | $ | 175,197 | $ | 655,850 | $ | 559,619 | |||||||
Domestic | $ | 123,969 | $ | 84,317 | $ | 319,078 | $ | 234,904 | |||||||
International | $ | 88,127 | $ | 90,880 | $ | 336,772 | $ | 324,715 | |||||||
Defense & Security | $ | — | $ | 30,504 | $ | 3,075 | $ | 55,004 | |||||||
Gross Margin Percent: | |||||||||||||||
Consumer | 52.6 | % | 49.2 | % | 51.9 | % | 50.9 | % | |||||||
Defense & Security | 0.0 | % | 50.7 | % | 16.6 | % | 45.9 | % | |||||||
Total Company | 50.2 | % | 46.2 | % | 48.3 | % | 46.8 | % | |||||||
Units shipped - Consumer * | 940 | 771 | 2,943 | 2,436 | |||||||||||
Average gross selling prices for robot units - Consumer | $ | 268 | $ | 262 | $ | 249 | $ | 251 | |||||||
Days sales outstanding | 31 | 46 | 31 | 46 | |||||||||||
Days in inventory | 42 | 51 | 42 | 51 | |||||||||||
Headcount | 607 | 622 | 607 | 622 | |||||||||||
* in thousands |
iRobot Corporation | |||||||||||||||
Adjusted EBITDA Reconciliation to GAAP | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 31, 2016 | January 2, 2016 | December 31, 2016 | January 2, 2016 | ||||||||||||
Net income | $ | 13,681 | $ | 19,331 | $ | 41,939 | $ | 44,130 | |||||||
Interest income, net | (247 | ) | (196 | ) | (934 | ) | (678 | ) | |||||||
Income tax expense | 6,700 | 6,966 | 19,422 | 18,841 | |||||||||||
Depreciation | 2,528 | 3,599 | 9,974 | 11,375 | |||||||||||
Amortization | 907 | 922 | 3,632 | 3,715 | |||||||||||
EBITDA | 23,569 | 30,622 | 74,033 | 77,383 | |||||||||||
Stock-based compensation expense | 4,214 | 3,721 | 15,995 | 14,183 | |||||||||||
Net merger, acquisition and divestiture expense | 619 | 567 | 1,848 | 822 | |||||||||||
Net intellectual property litigation (income) expense | 201 | 99 | 665 | (394 | ) | ||||||||||
Restructuring expense | — | — | 1,857 | — | |||||||||||
Adjusted EBITDA | $ | 28,603 | $ | 35,009 | $ | 94,398 | $ | 91,994 | |||||||
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, net intellectual property litigation (income) expense, and restructuring 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 Japan Acquisition * | |||||||||
(in millions, except per share amounts) | |||||||||
(unaudited) | |||||||||
Fiscal year 2017 | |||||||||
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 | — | — | $10 - $12 | $10 - $13 | $20 - $25 | ||||
Net income (loss) per share | — | ($0.40 - $0.50) | $0.00 - $0.05 | $0.05 - $0.15 | ($0.25 - 0.35) | ||||
* expected to close at the beginning of Q2-17. | |||||||||