[May 09, 2014] |
|
Stratasys Reports First Quarter Financial Results
MINNEAPOLIS & REHOVOT, Israel --(Business Wire)--
Stratasys Ltd. (NASDAQ: SSYS) today announced first quarter financial
results.
Total non-GAAP revenue grew by 54% in the first quarter, and 33% when
excluding the revenue contribution from MakerBot products and services,
over the same period last year. System and consumables revenue grew by
40% and 29%, respectively, when excluding the contribution from MakerBot
products. MakerBot branded products and services contributed $20.6
million to first quarter revenue, a 79% increase over the revenue that
MakerBot generated as an independent company during the first quarter of
2013.
Sales of the company's higher-margin products and services drove a
significant increase in non-GAAP gross margin for the first quarter,
which expanded to a record 60.9% compared to 59.0% for the same period
last year.
Operating margin expansion during 2014 within the company's core
business is expected to be offset by aggressive investments in new
market and product development for MakerBot products.
Q1-2014 Financial Results Summary:
-
GAAP revenue for the first quarter of 2014 was $150.9 million.
Non-GAAP revenue of $151.2 million for the first quarter of 2014
represents a 54% increase over the $98.2 million non-GAAP revenue for
the same period last year.
-
GAAP net income for the first quarter was $4.1 million, or $0.08 per
diluted share, compared to a loss of $15.5 million, or ($0.40) per
basic share, for the same period last year.
-
First quarter per share calculations relative to last year were
impacted by the issuance of approximately 5.2 million new ordinary
shares in the September 2013 public offering which raised a net amount
of approximately $463 million; and the approximately 3.9 million new
ordinary shares issued in consideration for the acquisition of
MakerBot in August of 2013.
-
Non-GAAP net income was $20.6 million for the first quarter, or $0.40
per diluted share, compared to non-GAAP net income of $17.6 million,
or $0.43 per diluted share, reported for the same period last year.
-
Non-GAAP gross margins improved to 60.9% for the first quarter
compared to non-GAAP gross margins of 59.0% in the same period last
year; GAAP gross margins improved to 51.5% for the first quarter
compared to gross margins of 38.4% in the same period last year.
-
Operating expenses expanded materially in the first quarter over last
year driven by significant investments in sales and marketing programs
to support new MakerBot product introductions, as well as from
increased R&D investments to fund technology innovation and new
product development.
-
The company invested a net amount of $15.3 million in R&D projects
(non-GAAP basis) during the first quarter, representing 10% of
non-GAAP net sales; R&D expense was $16.8 million on a GAAP basis.
-
The non-GAAP effective tax rate declined to 3.8% for the first quarter
compared to the non-GAAP effective tax rate of 15.1% in the same
period last year. The GAAP effective tax rate was 915.8% for the first
quarter compared to 4.6% in the same period last year as a result of
business combination tax accounting.
-
The company generated $4.9 million in cash from operations during the
first quarter, and currently holds $607.5 million in cash and cash
equivalents, and short term bank deposits, amounting to $12.3 per
share.
-
Non GAAP EBITDA for the first quarter amounted to $26.0 million.
-
The company sold 8,802 3D printing and additive manufacturing systems
during the quarter, and on a combined pro forma basis, a cumulative
84,620 systems worldwide as of March 31, 2014.
"The rapid adoption of our higher-margin products and services remained
impressive during the first quarter, which helped drive strong organic
revenue growth of 33% during the period and contributed to a significant
increase in our gross margin over last year," said David Reis, chief
executive officer of Stratasys. "In addition, MakerBot products revenue
remained strong, and we continued to invest aggressively in sales,
marketing and product development initiatives that we believe will drive
incremental growth over the coming periods. We are very pleased with our
first quarter results and we remain on track to meet our financial
projections for the year."
Business Highlights:
-
Announced agreements to acquire Solid Concepts and Harvest
Technologies, which are intended to create a leading strategic
platform to meet customers' additive manufacturing needs through an
expanded technology and business offering.
-
Recognized strong order flow for the new Objet500 Connex3 Color
Multi-material 3D Printer, the first and only 3D printer to combine
colors with multi-material 3D printing.
-
Began shipping the new MakerBot Replicator 3D Printer, and announced
the availability of the MakerBot Replicator Mini Compact 3D Printer
and MakerBot Replicator Z18 3D Printer for preorder, with shipping
expected before the end of the second quarter.
-
Completed the global alignment of the company's R&D and Operations
that resulted from the Stratasys-Objet merger.
-
Announced and closed the acquisition of certain assets of Interfacial
Solutions, designed to strengthen materials R&D and enable the
vertical integration of material development and manufacturing.
-
Announced Endur,
an advanced simulated polypropylene material suitable for high-end
prototyping applications, for use with all Objet EdenV, Objet Connex,
Objet500 Connex3 and Objet30 Pro 3D
Printers.
"We believe the platform created by our pending acquisitions of Solid
Concepts and Harvest Technologies will allow us to offer a comprehensive
solution for our customers, and will help drive incremental growth
opportunities," continued Reis. "In addition, we continue to position
Stratasys for future growth through enhancements to our organizational
structure, and through strategic investments in channel, product and
technology development. We believe these investments, combined with our
ongoing acquisitions strategy, will support our growth objectives and
position of market leadership going forward."
Financial Guidance:
Stratasys reiterated the following information regarding the company's
projected revenue and net income for the fiscal year ending December 31,
2014:
-
Revenue guidance of $660 million to $680 million.
-
Non-GAAP net income of $113 million to $119 million, or $2.15 to $2.25
per diluted share.
-
GAAP net income of $10.5 million to $19.9 million, or a $0.20 to $0.38
per diluted share.
-
The company expects organic sales, excluding MakerBot sales, to grow
at least 25% over 2013, with additional growth coming from MakerBot,
which is expected to grow at a higher rate.
Stratasys provided the following additional information regarding the
company's performance and strategic plans for 2014:
-
Financial guidance excludes for the impact of the company's pending
acquisitions of Solid Concepts and Harvest Technologies. The
transactions are expected to be completed early in the upcoming third
quarter, subject to customary closing conditions, and are expected to
be accretive to Stratasys' Non-GAAP earnings per share within the
first 12 months after closing.
-
Operating expenses are projected to expand materially in 2014 driven
by investments in sales and marketing programs to drive future market
adoption, as well as by increased R&D investments to fund technology
innovation and new product development.
-
Incremental sales and marketing investments will focus on expanding
sales channels, enhancing regional infrastructure, and building unique
go-to-market programs targeting certain market verticals and customer
applications.
-
Compared to the first quarter, Non-GAAP operating margins are expected
to ramp higher for the remainder of 2014, and are projected to remain
relatively consistent for the full year when compared to the level
recognized in 2013.
-
Operating margin expansion in the company's core business is expected
to be offset by a full-year impact from MakerBot, which is investing
aggressively in market development and new product introductions.
-
Projected Non-GAAP net income is expected to be derived
disproportionately from the second half of fiscal 2014, driven by the
projected timing of operating expenses, as well as the projected
timing and success of new product introductions and their
corresponding ramp up in sales.
-
Capital expenditures are projected at $50 million to $70 million,
which includes significant investments in manufacturing capacity in
anticipation and support of future growth.
Non-GAAP earnings guidance excludes $64.8 million of projected
amortization of intangible assets; $25.1 million to $28.2 million of
share-based compensation expense; and $8.8 million to $9.8 million in
non-recurring expenses related to acquisitions.
Appropriate reconciliations between GAAP and non-GAAP financial measures
are provided in a table at the end of this press release. The table
provides itemized detail of the non-GAAP financial measures.
Stratasys Ltd. Q1-2014 Conference Call Details
Stratasys will hold a conference call to discuss its first quarter
financial results on Friday, May 9, 2014 at 8:30 a.m. (ET).
The investor conference call will be available via live webcast on the
Stratasys Web site at www.stratasys.com
under the "Investors" tab; or directly at the following web address: http://www.media-server.com/m/p/zig8t74z.
To participate by telephone, the domestic dial-in number is 866-318-8617
and the international dial-in is 617-399-5136. The access code is
87845736. Investors are advised to dial into the call at least ten
minutes prior to the call to register. The webcast will be available for
90 days on the "Investors" page of the Stratasys Web site or by
accessing the provided web address.
(Financial tables follow)
Cautionary Statement Regarding Forward-Looking Statements
Certain information included or incorporated by reference in this press
may be deemed to be "forward-looking statements" within the meaning of
the Private Securities Litigation Reform Act of 1995, Section 27A of the
Securities Act of 1933, and Section 21E of the Securities Exchange Act
of 1934. Forward-looking statements are often characterized by the use
of forward-looking terminology such as "may," "will," "expect,"
"anticipate," "estimate," "continue," "believe," "should," "intend,"
"project" or other similar words, but are not the only way these
statements are identified. These forward-looking statements may include,
but are not limited to, statements relating to the company's objectives,
plans and strategies, statements that contain projections of results of
operations or of financial condition (including, with respect to
acquisitions) and all statements (other than statements of historical
facts) that address activities, events or developments that the company
intends, expects, projects, believes or anticipates will or may occur in
the future. Forward-looking statements are not guarantees of future
performance and are subject to risks and uncertainties. The company has
based these forward-looking statements on assumptions and assessments
made by its management in light of their experience and their perception
of historical trends, current conditions, expected future developments
and other factors they believe to be appropriate. Important factors that
could cause actual results, developments and business decisions to
differ materially from those anticipated in these forward-looking
statements include, among other things: the company's ability to
efficiently and successfully integrate the operations of Stratasys, Inc.
and Objet Ltd. after their merger as well as MakerBot, Solid Concepts,
and Harvest Technologies after their acquisitions and to successfully
put in place and execute an effective post-merger integration plans; the
overall global economic environment; the impact of competition and new
technologies; general market, political and economic conditions in the
countries in which the company operates; projected capital expenditures
and liquidity; changes in the company's strategy; government regulations
and approvals; changes in customers' budgeting priorities; litigation
and regulatory proceedings; and those factors referred to under "Risk
Factors", "Information on the Company", "Operating and Financial Review
and Prospects", and generally in the company's annual report on Form
20-F for the year ended December 31, 2013 filed with the U.S. Securities
and Exchange Commission and in other reports that the company has filed
with the SEC. Readers are urged to carefully review and consider the
various disclosures made in the company's SEC reports, which are
designed to advise interested parties of the risks and factors that may
affect its business, financial condition, results of operations and
prospects. Any forward-looking statements in this press release are made
as of the date hereof, and the company undertakes no obligation to
publicly update or revise any forward-looking statements, whether as a
result of new information, future events or otherwise, except as
required by law.
Non-GAAP Discussion Disclosure
The information discussed within this release includes financial results
and projections that are in accordance with accounting principles
generally accepted in the United States of America (GAAP). In addition,
certain non-GAAP financial measures have been provided excluding certain
charges, expenses and income. The non-GAAP measures should be read in
conjunction with the corresponding GAAP measures and should be
considered in addition to, and not as an alternative or substitute for,
the measures prepared in accordance with GAAP. The non-GAAP financial
measures are included in an effort to provide information that investors
may deem relevant to evaluate results from the company's core business
operations and to compare the company's performance with prior periods.
The non-GAAP financial measures primarily identify and exclude certain
discrete items, such as merger-related expenses, amortization expenses
and expenses associated with share-based compensation required under ASC
718. The company uses these non-GAAP financial measures for evaluating
comparable financial performance against prior periods.
This release is available on the Stratasys web site at www.stratasys.com
Stratasys Ltd. (Nasdaq: SSYS), headquartered in Minneapolis,
Minn. and Rehovot, Israel, is a leading global provider of 3D printing
and additive manufacturing solutions. The company's patented FDM®
and PolyJetTM 3D Printing technologies produce prototypes and
manufactured goods directly from 3D CAD files or other 3D content.
Systems include 3D printers for personal use, idea development,
prototyping and direct digital manufacturing. Stratasys subsidiaries
include MakerBot and Solidscape, and the company operates the RedEye
digital-manufacturing service. Stratasys has more than 1900 employees,
holds more than 550 granted or pending additive manufacturing patents
globally, and has received more than 25 awards for its technology and
leadership. Online at: www.stratasys.com
or http://blog.stratasys.com.
|
Stratasys Ltd.
|
|
Condensed Consolidated Statements of Operations
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
Net sales
|
|
|
|
|
|
|
Products
|
|
|
$
|
129,252
|
|
|
|
$
|
81,810
|
|
Services
|
|
|
|
21,689
|
|
|
|
|
15,397
|
|
|
|
|
|
150,941
|
|
|
|
|
97,207
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
|
|
Products
|
|
|
|
61,022
|
|
|
|
|
49,043
|
|
Services
|
|
|
|
12,191
|
|
|
|
|
10,790
|
|
|
|
|
|
73,213
|
|
|
|
|
59,833
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
77,728
|
|
|
|
|
37,374
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
Research and development, net
|
|
|
|
16,771
|
|
|
|
|
10,789
|
|
Selling, general and administrative
|
|
|
|
67,617
|
|
|
|
|
43,325
|
|
Change in fair value of earn-out obligations
|
|
|
|
(7,495
|
)
|
|
|
|
-
|
|
|
|
|
|
76,893
|
|
|
|
|
54,114
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
835
|
|
|
|
|
(16,740
|
)
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
(1,336
|
)
|
|
|
|
514
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
|
(501
|
)
|
|
|
|
(16,226
|
)
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
(4,588
|
)
|
|
|
|
(743
|
)
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
4,087
|
|
|
|
$
|
(15,483
|
)
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest
|
|
|
$
|
-
|
|
|
|
$
|
53
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Stratasys Ltd.
|
|
|
$
|
4,087
|
|
|
|
$
|
(15,536
|
)
|
|
|
|
|
|
|
|
Net income (loss) per ordinary share attributable to Stratasys
Ltd.
|
Basic
|
|
|
$
|
0.08
|
|
|
|
$
|
(0.40
|
)
|
Diluted
|
|
|
|
0.08
|
|
|
|
|
(0.40
|
)
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding
|
|
|
|
|
|
|
Basic
|
|
|
|
49,273
|
|
|
|
|
38,494
|
|
Diluted
|
|
|
|
51,240
|
|
|
|
|
38,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stratasys Ltd.
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands)
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
(unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
407,168
|
|
|
$
|
414,088
|
Short-term bank deposits
|
|
|
|
200,370
|
|
|
|
200,370
|
Accounts receivable, net
|
|
|
|
106,042
|
|
|
|
99,200
|
Inventories
|
|
|
|
99,783
|
|
|
|
88,406
|
Net investment in sales-type leases, net
|
|
|
|
7,008
|
|
|
|
6,696
|
Prepaid expenses
|
|
|
|
6,444
|
|
|
|
5,470
|
Deferred income taxes
|
|
|
|
19,351
|
|
|
|
16,501
|
Other current assets
|
|
|
|
25,342
|
|
|
|
21,398
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
871,508
|
|
|
|
852,129
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
Goodwill
|
|
|
|
1,196,227
|
|
|
|
1,195,891
|
Other intangible assets, net
|
|
|
|
604,814
|
|
|
|
622,330
|
Net investment in sales-type leases
|
|
|
|
11,797
|
|
|
|
11,219
|
Amounts funded in respect of employees rights upon retirement
|
|
|
|
3,279
|
|
|
|
3,166
|
Property, plant and equipment, net
|
|
|
|
99,146
|
|
|
|
91,005
|
Other non-current assets
|
|
|
|
4,807
|
|
|
|
6,481
|
|
|
|
|
|
|
|
Total non-current assets
|
|
|
|
1,920,070
|
|
|
|
1,930,092
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
2,791,578
|
|
|
$
|
2,782,221
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
35,056
|
|
|
$
|
35,375
|
Accrued expenses and other current liabilities
|
|
|
|
34,348
|
|
|
|
32,849
|
Accrued compensation and related benefits
|
|
|
|
28,326
|
|
|
|
21,441
|
Earn-out obligation
|
|
|
|
21,530
|
|
|
|
12,027
|
Unearned revenues
|
|
|
|
39,458
|
|
|
|
36,033
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
158,718
|
|
|
|
137,725
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
Employee rights upon retirement
|
|
|
|
4,811
|
|
|
|
4,683
|
Earn-out obligation - long-term
|
|
|
|
-
|
|
|
|
16,998
|
Deferred tax liabilities
|
|
|
|
102,463
|
|
|
|
105,901
|
Unearned revenues - long-term
|
|
|
|
3,219
|
|
|
|
3,315
|
Other non-current liabilities
|
|
|
|
10,838
|
|
|
|
13,812
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
280,049
|
|
|
|
282,434
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Ordinary shares, NIS 0.01 nominal value, authorized 180,000
shares; 49,328 and 49,211 shares issued and outstanding
|
|
|
|
|
at March 31, 2014 and December 31, 2013, respectively
|
|
|
|
133
|
|
|
|
133
|
Additional paid-in capital
|
|
|
|
2,420,211
|
|
|
|
2,412,197
|
Retained earnings
|
|
|
|
89,636
|
|
|
|
85,549
|
Accumulated other comprehensive income
|
|
|
|
1,549
|
|
|
|
1,908
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
2,511,529
|
|
|
|
2,499,787
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
$
|
2,791,578
|
|
|
$
|
2,782,221
|
|
|
|
|
|
|
|
|
|
|
Stratasys Ltd.
|
|
Reconciliation of GAAP to Non-GAAP Results of Operations
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
|
Three Months Ended March 31, 2013
|
|
|
|
GAAP
|
|
|
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
|
|
|
Non-GAAP
|
|
|
|
(unaudited)
|
|
|
Adjustments*
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
Adjustments*
|
|
|
(unaudited)
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
$
|
129,252
|
|
|
|
$
|
235
|
|
|
|
$
|
129,487
|
|
|
|
$
|
81,810
|
|
|
|
$
|
1,015
|
|
|
|
$
|
82,825
|
Services
|
|
|
|
21,689
|
|
|
|
|
-
|
|
|
|
|
21,689
|
|
|
|
|
15,397
|
|
|
|
|
-
|
|
|
|
|
15,397
|
|
|
|
|
150,941
|
|
|
|
|
235
|
|
|
|
|
151,176
|
|
|
|
|
97,207
|
|
|
|
|
1,015
|
|
|
|
|
98,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
|
61,022
|
|
|
|
|
(13,728
|
)
|
|
|
|
47,294
|
|
|
|
|
49,043
|
|
|
|
|
(19,177
|
)
|
|
|
|
29,866
|
Services
|
|
|
|
12,191
|
|
|
|
|
(433
|
)
|
|
|
|
11,758
|
|
|
|
|
10,790
|
|
|
|
|
(343
|
)
|
|
|
|
10,447
|
|
|
|
|
73,213
|
|
|
|
|
(14,161
|
)
|
|
|
|
59,052
|
|
|
|
|
59,833
|
|
|
|
|
(19,520
|
)
|
|
|
|
40,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
77,728
|
|
|
|
|
14,396
|
|
|
|
|
92,124
|
|
|
|
|
37,374
|
|
|
|
|
20,535
|
|
|
|
|
57,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
|
16,771
|
|
|
|
|
(1,496
|
)
|
|
|
|
15,275
|
|
|
|
|
10,789
|
|
|
|
|
(899
|
)
|
|
|
|
9,890
|
Selling, general and administrative
|
|
|
|
67,617
|
|
|
|
|
(13,522
|
)
|
|
|
|
54,095
|
|
|
|
|
43,325
|
|
|
|
|
(15,608
|
)
|
|
|
|
27,717
|
Change in fair value of earn-out obligations
|
|
|
|
(7,495
|
)
|
|
|
|
7,495
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
76,893
|
|
|
|
|
(7,523
|
)
|
|
|
|
69,370
|
|
|
|
|
54,114
|
|
|
|
|
(16,507
|
)
|
|
|
|
37,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
835
|
|
|
|
|
21,919
|
|
|
|
|
22,754
|
|
|
|
|
(16,740
|
)
|
|
|
|
37,042
|
|
|
|
|
20,302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
(1,336
|
)
|
|
|
|
-
|
|
|
|
|
(1,336
|
)
|
|
|
|
514
|
|
|
|
|
-
|
|
|
|
|
514
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
(501
|
)
|
|
|
|
21,919
|
|
|
|
|
21,418
|
|
|
|
|
(16,226
|
)
|
|
|
|
37,042
|
|
|
|
|
20,816
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes (benefit)
|
|
|
|
(4,588
|
)
|
|
|
|
5,408
|
|
|
|
|
820
|
|
|
|
|
(743
|
)
|
|
|
|
3,886
|
|
|
|
|
3,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
4,087
|
|
|
|
$
|
16,511
|
|
|
|
$
|
20,598
|
|
|
|
$
|
(15,483
|
)
|
|
|
$
|
33,156
|
|
|
|
$
|
17,673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
53
|
|
|
|
$
|
40
|
|
|
|
$
|
93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Stratasys Ltd.
|
|
|
$
|
4,087
|
|
|
|
$
|
16,511
|
|
|
|
$
|
20,598
|
|
|
|
$
|
(15,536
|
)
|
|
|
$
|
33,116
|
|
|
|
$
|
17,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per ordinary share attributable to Stratasys
Ltd.
|
Basic
|
|
|
$
|
0.08
|
|
|
|
|
|
|
$
|
0.42
|
|
|
|
$
|
(0.40
|
)
|
|
|
|
|
|
$
|
0.46
|
Diluted
|
|
|
|
0.08
|
|
|
|
|
|
|
|
0.40
|
|
|
|
|
(0.40
|
)
|
|
|
|
|
|
|
0.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
49,273
|
|
|
|
|
|
|
|
49,273
|
|
|
|
|
38,494
|
|
|
|
|
|
|
|
38,494
|
Diluted
|
|
|
|
51,240
|
|
|
|
|
|
|
|
51,240
|
|
|
|
|
38,494
|
|
|
|
|
|
|
|
41,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company considers these non-GAAP measures to be indicative of
its core operating results and facilitates a comparison of
operating results across reporting periods. The Company uses these
non-GAAP measures when evaluating its financial results as well as
for internal planning and forecasting purposes, however these
measures should not be viewed as a substitute for the Company's
GAAP results.
|
|
* Refer to the "Reconciliation of Non-GAAP Adjustments" herein for
further information regarding adjustments.
|
|
|
Stratasys Ltd.
|
|
Reconciliation of Non-GAAP Adjustments
|
|
(in thousands)
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
Net sales, products
|
|
|
|
|
|
|
Deferred revenue purchase price
|
|
|
|
235
|
|
|
|
|
1,015
|
|
|
|
|
|
|
|
|
Cost of sales, products
|
|
|
|
|
|
|
Acquired intangible assets amortization
|
|
|
|
(13,225
|
)
|
|
|
|
(18,762
|
)
|
Non-cash stock-based compensation expense
|
|
|
|
(503
|
)
|
|
|
|
(318
|
)
|
Merger and acquisition related expense
|
|
|
|
-
|
|
|
|
|
(97
|
)
|
|
|
|
|
(13,728
|
)
|
|
|
|
(19,177
|
)
|
Cost of sales, services
|
|
|
|
|
|
|
Non-cash stock-based compensation expense
|
|
|
|
(409
|
)
|
|
|
|
(316
|
)
|
Merger and acquisition related expense
|
|
|
|
(24
|
)
|
|
|
|
(27
|
)
|
|
|
|
|
(433
|
)
|
|
|
|
(343
|
)
|
Research and development, net
|
|
|
|
|
|
|
Non-cash stock-based compensation expense
|
|
|
|
(938
|
)
|
|
|
|
(899
|
)
|
Performance bonus expense
|
|
|
|
(558
|
)
|
|
|
|
-
|
|
|
|
|
|
(1,496
|
)
|
|
|
|
(899
|
)
|
Selling, general and administrative
|
|
|
|
|
|
|
Acquired intangible assets amortization
|
|
|
|
(5,364
|
)
|
|
|
|
(5,461
|
)
|
Non-cash stock-based compensation expense
|
|
|
|
(4,886
|
)
|
|
|
|
(3,958
|
)
|
Merger and acquisition related expense
|
|
|
|
(1,484
|
)
|
|
|
|
(6,189
|
)
|
Performance bonus expense
|
|
|
|
(1,788
|
)
|
|
|
|
-
|
|
|
|
|
|
(13,522
|
)
|
|
|
|
(15,608
|
)
|
Change in fair value of earn-out obligation
|
|
|
|
|
|
|
Change in Earn-out obligation
|
|
|
|
7,495
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
|
|
|
Tax expense related to non-GAAP adjustments
|
|
|
|
5,408
|
|
|
|
|
3,886
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest
|
|
|
|
|
|
|
Depreciation and amortization expense attributable to
non-controlling interest
|
|
|
|
-
|
|
|
|
|
40
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
16,511
|
|
|
|
$
|
33,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stratasys Ltd.
|
|
Reconciliation of GAAP to Non-GAAP Forward Looking Guidance
|
|
Fiscal Year 2014
|
|
(in millions, except per share data)
|
|
|
|
|
GAAP net income
|
|
|
$10.5 to $19.9
|
|
|
|
|
Adjustments
|
|
|
|
Stock-based compensation expense
|
|
|
$25.1 to $28.2
|
Intangible assets amortization expense
|
|
|
$64.8
|
Merger related expense
|
|
|
$8.8 to $9.8
|
|
|
|
|
Non-GAAP net income
|
|
|
$113.3 to $118.6
|
|
|
|
|
GAAP diluted earnings per share
|
|
|
$0.20 to $0.38
|
|
|
|
|
Non-GAAP diluted earnings per share
|
|
|
$2.15 to $2.25
|
|
|
|
|
[ Back To TMCnet.com's Homepage ]
|