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 | ||
April 25, 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 first quarter of 2017 was $168.5 million, compared with $130.8 million for the first quarter of 2016. Q1 2016 included $3.0 million of revenue from the Defense & Security business divested at the beginning of Q2 2016. |
• | Net income for the first quarter of 2017 was $16.4 million, compared with net income of $3.9 million for the first quarter of 2016. |
• | Quarterly earnings per share were $0.58, compared with earnings per share of $0.13 in the first quarter of 2016. The divestiture of the Defense & Security business negatively impacted Q1 2016 earnings per share by ($0.12). In addition, in Q1 2017, we adopted the new accounting standard related to stock compensation expense. As a result, we recorded a $0.06 discrete tax benefit. |
• | Adjusted EBITDA for the first quarter of 2017 was $30.2 million, compared with $14.1 million in the first quarter of 2016. |
• | We delivered year-over-year Q1 quarterly revenue growth in the United States of 34% over record growth in Q1 last year. |
• | International revenue grew 29% in the first quarter, driven by growth in all overseas regions. China was up 23%; Japan was up 21%; and EMEA was up 36% in Q1 2017 from a year ago. |
• | Shortly after the end of the quarter, we closed the previously announced acquisition of our Japanese distributor, enabling us to extend our leadership position and accelerate the growth of our business in Japan. |
• | We recently filed a legal action against several well-known appliance brands and Chinese manufacturers in the United States District Court and with the International Trade Commission after determining that each had infringed on numerous iRobot patents. |
Fiscal Year 2017: | Current | Previous |
Revenue | $780 - $790 million | $770 - $785 million |
Earnings Per Share | $1.45 - $1.70 | $1.35 - $1.65 |
Operating Income | $60 - $70 million | $57 - $70 million |
Date: | Wednesday, April 26, 2017 |
Time: | 8:30 a.m. ET |
Call-In Number: | 213-358-0894 |
Passcode: | 15400565 |
iRobot Corporation | |||||||
Consolidated Statements of Income | |||||||
(in thousands, except per share amounts) | |||||||
(unaudited) | |||||||
For the three months ended | |||||||
April 1, 2017 | April 2, 2016 | ||||||
Revenue | $ | 168,467 | $ | 130,804 | |||
Cost of revenue | 81,124 | 68,843 | |||||
Gross margin | 87,343 | 61,961 | |||||
Operating expenses: | |||||||
Research and development | 25,508 | 19,728 | |||||
Selling and marketing | 22,575 | 19,940 | |||||
General and administrative | 17,622 | 16,764 | |||||
Total operating expenses | 65,705 | 56,432 | |||||
Operating income | 21,638 | 5,529 | |||||
Other income, net | 3 | 200 | |||||
Income before income taxes | 21,641 | 5,729 | |||||
Income tax expense | 5,282 | 1,797 | |||||
Net income | $ | 16,359 | $ | 3,932 | |||
Net income per share | |||||||
Basic | $ | 0.60 | $ | 0.14 | |||
Diluted | $ | 0.58 | $ | 0.13 | |||
Number of shares used in per share calculations | |||||||
Basic | 27,304 | 29,004 | |||||
Diluted | 28,295 | 29,474 | |||||
Stock-based compensation included in above figures: | |||||||
Cost of revenue | $ | 226 | $ | 221 | |||
Research and development | 1,099 | 829 | |||||
Selling and marketing | 570 | 485 | |||||
General and administrative | 2,436 | 2,357 | |||||
Total | $ | 4,331 | $ | 3,892 | |||
iRobot Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
(unaudited, in thousands) | |||||||
April 1, 2017 | December 31, 2016 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 235,728 | $ | 214,523 | |||
Short term investments | 39,942 | 39,930 | |||||
Accounts receivable, net | 47,780 | 72,909 | |||||
Unbilled revenue | 112 | 139 | |||||
Inventory | 57,125 | 50,578 | |||||
Other current assets | 7,317 | 5,591 | |||||
Total current assets | 388,004 | 383,670 | |||||
Property and equipment, net | 29,250 | 27,532 | |||||
Deferred tax assets | 31,429 | 30,585 | |||||
Goodwill | 41,041 | 41,041 | |||||
Intangible assets, net | 11,343 | 12,207 | |||||
Other assets | 13,214 | 12,877 | |||||
Total assets | $ | 514,281 | $ | 507,912 | |||
Liabilities and stockholders' equity | |||||||
Accounts payable | $ | 63,177 | $ | 67,281 | |||
Accrued expenses | 21,343 | 19,854 | |||||
Accrued compensation | 11,348 | 21,015 | |||||
Deferred revenue and customer advances | 4,202 | 4,486 | |||||
Total current liabilities | 100,070 | 112,636 | |||||
Long term liabilities | 5,764 | 6,320 | |||||
Stockholders' equity | 408,447 | 388,956 | |||||
Total liabilities and stockholders' equity | $ | 514,281 | $ | 507,912 | |||
iRobot Corporation | |||||||
Consolidated Statements of Cash Flows | |||||||
(unaudited, in thousands) | |||||||
For the three months ended | |||||||
April 1, 2017 | April 2, 2016 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 16,359 | $ | 3,932 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 3,486 | 3,375 | |||||
Loss on disposal of property and equipment | 42 | — | |||||
Loss on equity method investment | 11 | — | |||||
Impairment on cost method investment | 155 | — | |||||
Stock-based compensation | 4,331 | 3,892 | |||||
Deferred income taxes, net | 17 | (47 | ) | ||||
Tax benefit of excess stock-based compensation deductions | — | (267 | ) | ||||
Non-cash director deferred compensation | 16 | 33 | |||||
Changes in operating assets and liabilities — (use) source | |||||||
Accounts receivable | 25,128 | 69,879 | |||||
Unbilled revenue | 27 | 185 | |||||
Inventory | (6,546 | ) | (3,167 | ) | |||
Other assets | (1,745 | ) | (2,985 | ) | |||
Accounts payable | (5,026 | ) | (20,626 | ) | |||
Accrued expenses | 1,016 | (2,673 | ) | ||||
Accrued compensation | (9,670 | ) | (4,055 | ) | |||
Deferred revenue and customer advances | (284 | ) | 1,144 | ||||
Long term liabilities | (558 | ) | 3 | ||||
Net cash provided by operating activities | 26,759 | 48,623 | |||||
Cash flows from investing activities: | |||||||
Additions of property and equipment | (3,008 | ) | (2,390 | ) | |||
Change in other assets | (504 | ) | (523 | ) | |||
Purchase of investments | (3,498 | ) | — | ||||
Sales and maturities of investments | 3,500 | 2,500 | |||||
Net cash used in investing activities | (3,510 | ) | (413 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from stock option exercises | 722 | 837 | |||||
Income tax withholding payment associated with restricted stock vesting | (2,778 | ) | (1,218 | ) | |||
Stock repurchases | — | (12,021 | ) | ||||
Tax benefit of excess stock-based compensation deductions | — | 267 | |||||
Net cash used in financing activities | (2,056 | ) | (12,135 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | 12 | — | |||||
Net increase in cash and cash equivalents | 21,205 | 36,075 | |||||
Cash and cash equivalents, at beginning of period | 214,523 | 179,915 | |||||
Cash and cash equivalents, at end of period | $ | 235,728 | $ | 215,990 | |||
iRobot Corporation | |||||||
Supplemental Information | |||||||
(unaudited) | |||||||
For the three months ended | |||||||
April 1, 2017 | April 2, 2016 | ||||||
Revenue: * | |||||||
Consumer | $ | 168,248 | $ | 127,687 | |||
Domestic | $ | 84,789 | $ | 63,158 | |||
International | $ | 83,459 | $ | 64,529 | |||
Defense & Security | $ | — | $ | 3,075 | |||
Gross Margin Percent | 51.8 | % | 47.4 | % | |||
Consumer units shipped* | 704 | 550 | |||||
Vacuum | 582 | 478 | |||||
Mopping | 121 | 67 | |||||
Other | 1 | 5 | |||||
Consumer revenue** | 168 | 128 | |||||
Vacuum*** | 151 | 118 | |||||
Mopping*** | 17 | 9 | |||||
Other | — | 1 | |||||
Days sales outstanding | 26 | 24 | |||||
Days in inventory | 64 | 86 | |||||
Headcount | 636 | 633 | |||||
* in thousands | |||||||
** in millions | |||||||
*** includes accessory revenue |
iRobot Corporation | |||||||
Adjusted EBITDA Reconciliation to GAAP | |||||||
(unaudited, in thousands) | |||||||
For the three months ended | |||||||
April 1, 2017 | April 2, 2016 | ||||||
Net income | $ | 16,359 | $ | 3,932 | |||
Interest income, net | (383 | ) | (272 | ) | |||
Income tax expense | 5,282 | 1,797 | |||||
Depreciation | 2,580 | 2,467 | |||||
Amortization | 906 | 908 | |||||
EBITDA | 24,744 | 8,832 | |||||
Stock-based compensation expense | 4,331 | 3,892 | |||||
Net merger, acquisition and divestiture expense | 840 | 1,358 | |||||
Net intellectual property litigation expense | 262 | 56 | |||||
Restructuring expense | — | — | |||||
Adjusted EBITDA | $ | 30,177 | $ | 14,138 | |||
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 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 | — | ($12) - ($10) | $10 - $15 | $5 - $10 | $10 - $12 | ||||
Net income (loss) per share | ($0.02) | ($0.60 - $0.55) | ($0.05) - $0.00 | $0.05 - $0.10 | ($0.60 - 0.50) | ||||
* Closed 4/3/17; 45 days to finalize purchase price | |||||||||