These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Washington
|
|
91-1011792
|
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
Large accelerated filer
|
☒
|
|
Accelerated filer
|
☐
|
|
|
|
Non-accelerated filer
|
☐
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
☐
|
|
|
|
|
|
|
Emerging growth company
|
☐
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
Item 1:
Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 4:
Controls and Procedures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1:
Legal Proceedings
|
|
|
|
|
|
Item 1A:
Risk Factors
|
|
|
|
|
|
|
|
|
Item 5:
Other Information
|
|
|
|
|
|
Item 6:
Exhibits
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands, except per share data)
|
||||||||||||||
|
Revenues
|
$
|
503,082
|
|
|
$
|
513,024
|
|
|
$
|
980,674
|
|
|
$
|
1,010,614
|
|
|
Cost of revenues
|
325,222
|
|
|
343,319
|
|
|
645,589
|
|
|
677,706
|
|
||||
|
Gross profit
|
177,860
|
|
|
169,705
|
|
|
335,085
|
|
|
332,908
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing
|
44,753
|
|
|
39,376
|
|
|
86,221
|
|
|
80,143
|
|
||||
|
Product development
|
43,111
|
|
|
43,354
|
|
|
83,979
|
|
|
88,700
|
|
||||
|
General and administrative
|
43,161
|
|
|
45,328
|
|
|
80,407
|
|
|
90,397
|
|
||||
|
Amortization of intangible assets
|
4,970
|
|
|
7,796
|
|
|
9,519
|
|
|
14,006
|
|
||||
|
Restructuring
|
5,043
|
|
|
(1,622
|
)
|
|
8,095
|
|
|
615
|
|
||||
|
Total operating expenses
|
141,038
|
|
|
134,232
|
|
|
268,221
|
|
|
273,861
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income
|
36,822
|
|
|
35,473
|
|
|
66,864
|
|
|
59,047
|
|
||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
470
|
|
|
221
|
|
|
739
|
|
|
492
|
|
||||
|
Interest expense
|
(2,876
|
)
|
|
(2,735
|
)
|
|
(5,550
|
)
|
|
(5,653
|
)
|
||||
|
Other income (expense), net
|
(2,849
|
)
|
|
(264
|
)
|
|
(5,425
|
)
|
|
(1,781
|
)
|
||||
|
Total other income (expense)
|
(5,255
|
)
|
|
(2,778
|
)
|
|
(10,236
|
)
|
|
(6,942
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
31,567
|
|
|
32,695
|
|
|
56,628
|
|
|
52,105
|
|
||||
|
Income tax provision
|
(16,560
|
)
|
|
(12,193
|
)
|
|
(25,607
|
)
|
|
(20,819
|
)
|
||||
|
Net income
|
15,007
|
|
|
20,502
|
|
|
31,021
|
|
|
31,286
|
|
||||
|
Net income attributable to noncontrolling interests
|
910
|
|
|
585
|
|
|
1,079
|
|
|
1,280
|
|
||||
|
Net income attributable to Itron, Inc.
|
$
|
14,097
|
|
|
$
|
19,917
|
|
|
$
|
29,942
|
|
|
$
|
30,006
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - Basic
|
$
|
0.36
|
|
|
$
|
0.52
|
|
|
$
|
0.78
|
|
|
$
|
0.79
|
|
|
Earnings per common share - Diluted
|
$
|
0.36
|
|
|
$
|
0.52
|
|
|
$
|
0.76
|
|
|
$
|
0.78
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding - Basic
|
38,683
|
|
|
38,236
|
|
|
38,579
|
|
|
38,147
|
|
||||
|
Weighted average common shares outstanding - Diluted
|
39,332
|
|
|
38,516
|
|
|
39,274
|
|
|
38,446
|
|
||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income
|
$
|
15,007
|
|
|
$
|
20,502
|
|
|
$
|
31,021
|
|
|
$
|
31,286
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment
|
20,447
|
|
|
(8,380
|
)
|
|
35,463
|
|
|
1,726
|
|
||||
|
Net unrealized gain (loss) on derivative instruments, designated as cash flow hedges
|
(231
|
)
|
|
(1,126
|
)
|
|
61
|
|
|
(3,732
|
)
|
||||
|
Pension benefit obligation adjustment
|
193
|
|
|
(291
|
)
|
|
594
|
|
|
(609
|
)
|
||||
|
Total other comprehensive income (loss), net of tax
|
20,409
|
|
|
(9,797
|
)
|
|
36,118
|
|
|
(2,615
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total comprehensive income, net of tax
|
35,416
|
|
|
10,705
|
|
|
67,139
|
|
|
28,671
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income attributable to noncontrolling interests, net of tax
|
910
|
|
|
585
|
|
|
1,079
|
|
|
1,280
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income attributable to
Itron, Inc.
|
$
|
34,506
|
|
|
$
|
10,120
|
|
|
$
|
66,060
|
|
|
$
|
27,391
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
127,880
|
|
|
$
|
133,565
|
|
|
Accounts receivable, net
|
374,180
|
|
|
351,506
|
|
||
|
Inventories
|
203,634
|
|
|
163,049
|
|
||
|
Other current assets
|
93,266
|
|
|
84,346
|
|
||
|
Total current assets
|
798,960
|
|
|
732,466
|
|
||
|
|
|
|
|
||||
|
Property, plant, and equipment, net
|
186,506
|
|
|
176,458
|
|
||
|
Deferred tax assets, net
|
96,062
|
|
|
94,113
|
|
||
|
Other long-term assets
|
52,881
|
|
|
50,129
|
|
||
|
Intangible assets, net
|
104,144
|
|
|
72,151
|
|
||
|
Goodwill
|
541,071
|
|
|
452,494
|
|
||
|
Total assets
|
$
|
1,779,624
|
|
|
$
|
1,577,811
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
208,379
|
|
|
$
|
172,711
|
|
|
Other current liabilities
|
60,124
|
|
|
43,625
|
|
||
|
Wages and benefits payable
|
99,318
|
|
|
82,346
|
|
||
|
Taxes payable
|
15,395
|
|
|
10,451
|
|
||
|
Current portion of debt
|
16,875
|
|
|
14,063
|
|
||
|
Current portion of warranty
|
25,584
|
|
|
24,874
|
|
||
|
Unearned revenue
|
79,112
|
|
|
64,976
|
|
||
|
Total current liabilities
|
504,787
|
|
|
413,046
|
|
||
|
|
|
|
|
||||
|
Long-term debt
|
307,484
|
|
|
290,460
|
|
||
|
Long-term warranty
|
14,226
|
|
|
18,428
|
|
||
|
Pension benefit obligation
|
93,263
|
|
|
84,498
|
|
||
|
Deferred tax liabilities, net
|
3,350
|
|
|
3,073
|
|
||
|
Other long-term obligations
|
113,017
|
|
|
117,953
|
|
||
|
Total liabilities
|
1,036,127
|
|
|
927,458
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 11)
|
|
|
|
||||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
Preferred stock, no par value, 10 million shares authorized, no shares issued or outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, no par value, 75 million shares authorized, 38,701 and 38,317 shares issued and outstanding
|
1,282,085
|
|
|
1,270,467
|
|
||
|
Accumulated other comprehensive loss, net
|
(193,209
|
)
|
|
(229,327
|
)
|
||
|
Accumulated deficit
|
(365,229
|
)
|
|
(409,536
|
)
|
||
|
Total Itron, Inc. shareholders' equity
|
723,647
|
|
|
631,604
|
|
||
|
Noncontrolling interests
|
19,850
|
|
|
18,749
|
|
||
|
Total equity
|
743,497
|
|
|
650,353
|
|
||
|
Total liabilities and equity
|
$
|
1,779,624
|
|
|
$
|
1,577,811
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Operating activities
|
|
|
|
||||
|
Net income
|
$
|
31,021
|
|
|
$
|
31,286
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
29,468
|
|
|
35,481
|
|
||
|
Stock-based compensation
|
10,135
|
|
|
7,878
|
|
||
|
Amortization of prepaid debt fees
|
533
|
|
|
534
|
|
||
|
Deferred taxes, net
|
7,077
|
|
|
9,706
|
|
||
|
Restructuring, non-cash
|
80
|
|
|
(131
|
)
|
||
|
Other adjustments, net
|
2,395
|
|
|
(366
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(2,032
|
)
|
|
(35,283
|
)
|
||
|
Inventories
|
(29,470
|
)
|
|
2,882
|
|
||
|
Other current assets
|
(3,905
|
)
|
|
(10,549
|
)
|
||
|
Other long-term assets
|
2,186
|
|
|
2,667
|
|
||
|
Accounts payable, other current liabilities, and taxes payable
|
36,861
|
|
|
(735
|
)
|
||
|
Wages and benefits payable
|
12,299
|
|
|
14,709
|
|
||
|
Unearned revenue
|
6,701
|
|
|
5,513
|
|
||
|
Warranty
|
(4,825
|
)
|
|
(9,065
|
)
|
||
|
Other operating, net
|
(5,080
|
)
|
|
(3,400
|
)
|
||
|
Net cash provided by operating activities
|
93,444
|
|
|
51,127
|
|
||
|
|
|
|
|
||||
|
Investing activities
|
|
|
|
||||
|
Acquisitions of property, plant, and equipment
|
(21,898
|
)
|
|
(19,884
|
)
|
||
|
Business acquisitions, net of cash and cash equivalents acquired
|
(99,477
|
)
|
|
(951
|
)
|
||
|
Other investing, net
|
(456
|
)
|
|
(974
|
)
|
||
|
Net cash used in investing activities
|
(121,831
|
)
|
|
(21,809
|
)
|
||
|
|
|
|
|
||||
|
Financing activities
|
|
|
|
||||
|
Proceeds from borrowings
|
35,000
|
|
|
—
|
|
||
|
Payments on debt
|
(20,625
|
)
|
|
(26,218
|
)
|
||
|
Issuance of common stock
|
2,198
|
|
|
1,956
|
|
||
|
Other financing, net
|
952
|
|
|
(4,679
|
)
|
||
|
Net cash provided provided by (used in) financing activities
|
17,525
|
|
|
(28,941
|
)
|
||
|
|
|
|
|
||||
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
5,177
|
|
|
619
|
|
||
|
Increase (decrease) in cash and cash equivalents
|
(5,685
|
)
|
|
996
|
|
||
|
Cash and cash equivalents at beginning of period
|
133,565
|
|
|
131,018
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
127,880
|
|
|
$
|
132,014
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Income taxes, net
|
$
|
14,480
|
|
|
$
|
10,545
|
|
|
Interest, net of amounts capitalized
|
5,021
|
|
|
5,064
|
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands, except per share data)
|
||||||||||||||
|
Net income available to common shareholders
|
$
|
14,097
|
|
|
$
|
19,917
|
|
|
$
|
29,942
|
|
|
$
|
30,006
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding - Basic
|
38,683
|
|
|
38,236
|
|
|
38,579
|
|
|
38,147
|
|
||||
|
Dilutive effect of stock-based awards
|
649
|
|
|
280
|
|
|
695
|
|
|
299
|
|
||||
|
Weighted average common shares outstanding - Diluted
|
39,332
|
|
|
38,516
|
|
|
39,274
|
|
|
38,446
|
|
||||
|
Earnings per common share - Basic
|
$
|
0.36
|
|
|
$
|
0.52
|
|
|
$
|
0.78
|
|
|
$
|
0.79
|
|
|
Earnings per common share - Diluted
|
$
|
0.36
|
|
|
$
|
0.52
|
|
|
$
|
0.76
|
|
|
$
|
0.78
|
|
|
Accounts receivable, net
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Trade receivables (net of allowance of $3,502 and $3,320)
|
$
|
345,738
|
|
|
$
|
299,870
|
|
|
Unbilled receivables
|
28,442
|
|
|
51,636
|
|
||
|
Total accounts receivable, net
|
$
|
374,180
|
|
|
$
|
351,506
|
|
|
Allowance for doubtful accounts activity
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Beginning balance
|
$
|
3,424
|
|
|
$
|
4,541
|
|
|
$
|
3,320
|
|
|
$
|
5,949
|
|
|
Provision (release) for doubtful accounts, net
|
441
|
|
|
(80
|
)
|
|
744
|
|
|
(88
|
)
|
||||
|
Accounts written-off
|
(475
|
)
|
|
(364
|
)
|
|
(805
|
)
|
|
(1,842
|
)
|
||||
|
Effect of change in exchange rates
|
112
|
|
|
(158
|
)
|
|
243
|
|
|
(80
|
)
|
||||
|
Ending balance
|
$
|
3,502
|
|
|
$
|
3,939
|
|
|
$
|
3,502
|
|
|
$
|
3,939
|
|
|
Inventories
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Materials
|
$
|
124,363
|
|
|
$
|
103,274
|
|
|
Work in process
|
14,399
|
|
|
7,925
|
|
||
|
Finished goods
|
64,872
|
|
|
51,850
|
|
||
|
Total inventories
|
$
|
203,634
|
|
|
$
|
163,049
|
|
|
Property, plant, and equipment, net
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Machinery and equipment
|
$
|
297,314
|
|
|
$
|
279,746
|
|
|
Computers and software
|
105,570
|
|
|
98,125
|
|
||
|
Buildings, furniture, and improvements
|
130,165
|
|
|
122,680
|
|
||
|
Land
|
18,161
|
|
|
17,179
|
|
||
|
Construction in progress, including purchased equipment
|
32,036
|
|
|
29,358
|
|
||
|
Total cost
|
583,246
|
|
|
547,088
|
|
||
|
Accumulated depreciation
|
(396,740
|
)
|
|
(370,630
|
)
|
||
|
Property, plant, and equipment, net
|
$
|
186,506
|
|
|
$
|
176,458
|
|
|
Depreciation expense
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Depreciation expense
|
$
|
10,120
|
|
|
$
|
11,011
|
|
|
$
|
19,949
|
|
|
$
|
21,475
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross Assets
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross Assets
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Core-developed technology
|
$
|
415,616
|
|
|
$
|
(382,015
|
)
|
|
$
|
33,601
|
|
|
$
|
372,568
|
|
|
$
|
(354,878
|
)
|
|
$
|
17,690
|
|
|
Customer contracts and relationships
|
250,683
|
|
|
(185,659
|
)
|
|
65,024
|
|
|
224,467
|
|
|
(170,056
|
)
|
|
54,411
|
|
||||||
|
Trademarks and trade names
|
68,626
|
|
|
(64,340
|
)
|
|
4,286
|
|
|
61,785
|
|
|
(61,766
|
)
|
|
19
|
|
||||||
|
Other
|
11,579
|
|
|
(11,056
|
)
|
|
523
|
|
|
11,076
|
|
|
(11,045
|
)
|
|
31
|
|
||||||
|
Total intangible assets subject to amortization
|
$
|
746,504
|
|
|
$
|
(643,070
|
)
|
|
$
|
103,434
|
|
|
$
|
669,896
|
|
|
$
|
(597,745
|
)
|
|
$
|
72,151
|
|
|
In-process research and development
|
710
|
|
|
—
|
|
|
710
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total intangible assets
|
$
|
747,214
|
|
|
$
|
(643,070
|
)
|
|
$
|
104,144
|
|
|
$
|
669,896
|
|
|
$
|
(597,745
|
)
|
|
$
|
72,151
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Beginning balance, intangible assets, gross
|
$
|
669,896
|
|
|
$
|
702,507
|
|
|
Intangible assets acquired
|
36,500
|
|
|
—
|
|
||
|
Effect of change in exchange rates
|
40,818
|
|
|
(2,512
|
)
|
||
|
Ending balance, intangible assets, gross
|
$
|
747,214
|
|
|
$
|
699,995
|
|
|
Year Ending December 31,
|
|
Estimated Annual Amortization
|
||
|
|
|
(in thousands)
|
||
|
2017 (amount remaining at June 30, 2017)
|
|
$
|
11,103
|
|
|
2018
|
|
18,761
|
|
|
|
2019
|
|
16,050
|
|
|
|
2020
|
|
13,698
|
|
|
|
2021
|
|
11,799
|
|
|
|
Beyond 2021
|
|
32,023
|
|
|
|
Total intangible assets subject to amortization
|
|
$
|
103,434
|
|
|
|
Electricity
|
|
Gas
|
|
Water
|
|
Total Company
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Balances at January 1, 2017
|
|
|
|
|
|
|
|
||||||||
|
Goodwill before impairment
|
$
|
400,299
|
|
|
$
|
319,913
|
|
|
$
|
334,505
|
|
|
$
|
1,054,717
|
|
|
Accumulated impairment losses
|
(348,926
|
)
|
|
—
|
|
|
(253,297
|
)
|
|
(602,223
|
)
|
||||
|
Goodwill, net
|
51,373
|
|
|
319,913
|
|
|
81,208
|
|
|
452,494
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Goodwill acquired
|
60,286
|
|
|
—
|
|
|
—
|
|
|
60,286
|
|
||||
|
Effect of change in exchange rates
|
2,065
|
|
|
21,158
|
|
|
5,068
|
|
|
28,291
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balances at June 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Goodwill before impairment
|
486,834
|
|
|
341,071
|
|
|
363,185
|
|
|
1,191,090
|
|
||||
|
Accumulated impairment losses
|
(373,110
|
)
|
|
—
|
|
|
(276,909
|
)
|
|
(650,019
|
)
|
||||
|
Goodwill, net
|
$
|
113,724
|
|
|
$
|
341,071
|
|
|
$
|
86,276
|
|
|
$
|
541,071
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Credit facility:
|
|
|
|
||||
|
USD denominated term loan
|
$
|
202,500
|
|
|
$
|
208,125
|
|
|
Multicurrency revolving line of credit
|
122,497
|
|
|
97,167
|
|
||
|
Total debt
|
324,997
|
|
|
305,292
|
|
||
|
Less: current portion of debt
|
16,875
|
|
|
14,063
|
|
||
|
Less: unamortized prepaid debt fees - term loan
|
638
|
|
|
769
|
|
||
|
Long-term debt less unamortized prepaid debt fees - term loan
|
$
|
307,484
|
|
|
$
|
290,460
|
|
|
|
|
|
|
Fair Value
|
||||||
|
Asset Derivatives
|
|
Balance Sheet Location
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Derivatives designated as hedging instruments under ASC 815-20
|
|
(in thousands)
|
||||||||
|
Interest rate cap contracts
|
|
Other current assets
|
|
$
|
5
|
|
|
$
|
3
|
|
|
Interest rate swap contracts
|
|
Other long-term assets
|
|
1,219
|
|
|
1,830
|
|
||
|
Interest rate cap contracts
|
|
Other long-term assets
|
|
173
|
|
|
376
|
|
||
|
Derivatives not designated as hedging instruments under ASC 815-20
|
|
|
|
|
||||||
|
Foreign exchange forward contracts
|
|
Other current assets
|
|
62
|
|
|
169
|
|
||
|
Interest rate cap contracts
|
|
Other current assets
|
|
7
|
|
|
4
|
|
||
|
Interest rate cap contracts
|
|
Other long-term assets
|
|
259
|
|
|
563
|
|
||
|
Total asset derivatives
|
|
|
|
$
|
1,725
|
|
|
$
|
2,945
|
|
|
|
|
|
|
|
|
|
||||
|
Liability Derivatives
|
|
|
|
|
|
|
||||
|
Derivatives designated as hedging instruments under ASC 815-20
|
|
|
|
|
||||||
|
Interest rate swap contracts
|
|
Other current liabilities
|
|
$
|
114
|
|
|
$
|
934
|
|
|
Derivatives not designated as hedging instruments under ASC 815-20
|
|
|
|
|
||||||
|
Foreign exchange forward contracts
|
|
Other current liabilities
|
|
382
|
|
|
449
|
|
||
|
Total liability derivatives
|
|
|
|
$
|
496
|
|
|
$
|
1,383
|
|
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Net unrealized loss on hedging instruments at January 1,
|
$
|
(14,337
|
)
|
|
$
|
(14,062
|
)
|
|
Unrealized loss on hedging instruments
|
(330
|
)
|
|
(4,080
|
)
|
||
|
Realized losses reclassified into net income
|
391
|
|
|
348
|
|
||
|
Net unrealized loss on hedging instruments at June 30,
|
$
|
(14,276
|
)
|
|
$
|
(17,794
|
)
|
|
Offsetting of Derivative Assets
|
Gross Amounts of Recognized Assets Presented in
the Consolidated
Balance Sheets
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||
|
|
|
Derivative Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
|||||||||
|
|
(in thousands)
|
||||||||||||||
|
June 30, 2017
|
$
|
1,725
|
|
|
$
|
(302
|
)
|
|
$
|
—
|
|
|
$
|
1,423
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
$
|
2,945
|
|
|
$
|
(1,322
|
)
|
|
$
|
—
|
|
|
$
|
1,623
|
|
|
Offsetting of Derivative Liabilities
|
Gross Amounts of Recognized Liabilities Presented in the Consolidated Balance Sheets
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||
|
|
|
Derivative Financial Instruments
|
|
Cash Collateral Pledged
|
|
Net Amount
|
|||||||||
|
|
(in thousands)
|
||||||||||||||
|
June 30, 2017
|
$
|
496
|
|
|
$
|
(302
|
)
|
|
$
|
—
|
|
|
$
|
194
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
$
|
1,383
|
|
|
$
|
(1,322
|
)
|
|
$
|
—
|
|
|
$
|
61
|
|
|
Derivatives in ASC 815-20
Cash Flow
Hedging Relationships
|
|
Amount of Gain (Loss)
Recognized in OCI on
Derivative (Effective
Portion)
|
|
Gain (Loss) Reclassified from Accumulated
OCI into Income (Effective Portion)
|
|
Gain (Loss) Recognized in Income on
Derivative (Ineffective Portion)
|
||||||||||||||||||||||
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
||||||||||||
|
|
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
|
(in thousands)
|
||||||||||||||||||
|
Three Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate swap contracts
|
|
$
|
(517
|
)
|
|
$
|
(1,771
|
)
|
|
Interest expense
|
|
$
|
(210
|
)
|
|
$
|
(280
|
)
|
|
Interest expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate cap contracts
|
|
(117
|
)
|
|
(357
|
)
|
|
Interest expense
|
|
(50
|
)
|
|
—
|
|
|
Interest expense
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate swap contracts
|
|
$
|
(336
|
)
|
|
$
|
(5,551
|
)
|
|
Interest expense
|
|
$
|
(545
|
)
|
|
$
|
(566
|
)
|
|
Interest expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate cap contracts
|
|
(201
|
)
|
|
(1,090
|
)
|
|
Interest expense
|
|
(93
|
)
|
|
—
|
|
|
Interest expense
|
|
—
|
|
|
—
|
|
||||||
|
Derivatives Not Designated as Hedging Instrument under ASC 815-20
|
|
Location
|
|
Gain (Loss) Recognized on Derivatives in Other Income (Expense)
|
||||||
|
|
|
|
|
2017
|
|
2016
|
||||
|
Three Months Ended June 30,
|
|
|
|
(in thousands)
|
||||||
|
Foreign exchange forward contracts
|
|
Other income (expense), net
|
|
$
|
(2,063
|
)
|
|
$
|
856
|
|
|
Interest rate cap contracts
|
|
Interest expense
|
|
(175
|
)
|
|
—
|
|
||
|
|
|
|
|
|
|
|
||||
|
Six Months Ended June 30,
|
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
Other income (expense), net
|
|
$
|
(3,805
|
)
|
|
$
|
1
|
|
|
Interest rate cap contracts
|
|
Interest expense
|
|
(301
|
)
|
|
—
|
|
||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Assets
|
|
|
|
||||
|
Plan assets in other long-term assets
|
$
|
702
|
|
|
$
|
654
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Current portion of pension benefit obligation in wages and benefits payable
|
3,340
|
|
|
3,202
|
|
||
|
Long-term portion of pension benefit obligation
|
93,263
|
|
|
84,498
|
|
||
|
|
|
|
|
||||
|
Pension benefit obligation, net
|
$
|
95,901
|
|
|
$
|
87,046
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Service cost
|
$
|
924
|
|
|
$
|
941
|
|
|
$
|
1,852
|
|
|
$
|
1,927
|
|
|
Interest cost
|
535
|
|
|
650
|
|
|
1,060
|
|
|
1,283
|
|
||||
|
Expected return on plan assets
|
(147
|
)
|
|
(133
|
)
|
|
(293
|
)
|
|
(259
|
)
|
||||
|
Settlements and other
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(7
|
)
|
||||
|
Amortization of actuarial net loss
|
403
|
|
|
334
|
|
|
794
|
|
|
661
|
|
||||
|
Amortization of unrecognized prior service costs
|
15
|
|
|
16
|
|
|
30
|
|
|
31
|
|
||||
|
Net periodic benefit cost
|
$
|
1,730
|
|
|
$
|
1,804
|
|
|
$
|
3,443
|
|
|
$
|
3,636
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Stock options
|
$
|
598
|
|
|
$
|
585
|
|
|
$
|
1,257
|
|
|
$
|
1,139
|
|
|
Restricted stock units
|
4,071
|
|
|
3,143
|
|
|
8,368
|
|
|
6,239
|
|
||||
|
Unrestricted stock awards
|
255
|
|
|
250
|
|
|
510
|
|
|
500
|
|
||||
|
Phantom stock units
|
492
|
|
|
211
|
|
|
884
|
|
|
287
|
|
||||
|
Total stock-based compensation
|
$
|
5,416
|
|
|
$
|
4,189
|
|
|
$
|
11,019
|
|
|
$
|
8,165
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Related tax benefit
|
$
|
1,100
|
|
|
$
|
1,296
|
|
|
$
|
2,328
|
|
|
$
|
2,504
|
|
|
|
Shares
|
|
Weighted
Average Exercise
Price per Share
|
|
Weighted Average
Remaining
Contractual Life
|
|
Aggregate
Intrinsic Value
|
|
Weighted
Average Grant
Date Fair Value
|
|||||||
|
|
(in thousands)
|
|
|
|
(years)
|
|
(in thousands)
|
|
|
|||||||
|
Outstanding, January 1, 2016
|
1,180
|
|
|
$
|
48.31
|
|
|
5.7
|
|
$
|
405
|
|
|
|
||
|
Granted
|
185
|
|
|
40.04
|
|
|
|
|
|
|
$
|
13.15
|
|
|||
|
Exercised
|
(34
|
)
|
|
35.29
|
|
|
|
|
195
|
|
|
|
||||
|
Forfeited
|
(36
|
)
|
|
35.29
|
|
|
|
|
|
|
|
|||||
|
Expired
|
(147
|
)
|
|
62.50
|
|
|
|
|
|
|
|
|||||
|
Outstanding, June 30, 2016
|
1,148
|
|
|
$
|
45.95
|
|
|
6.0
|
|
$
|
3,700
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Outstanding, January 1, 2017
|
959
|
|
|
$
|
45.64
|
|
|
6.6
|
|
$
|
19,125
|
|
|
|
||
|
Granted
|
132
|
|
|
65.80
|
|
|
|
|
|
|
$
|
21.99
|
|
|||
|
Exercised
|
(34
|
)
|
|
37.58
|
|
|
|
|
933
|
|
|
|
||||
|
Forfeited
|
(35
|
)
|
|
47.38
|
|
|
|
|
|
|
|
|||||
|
Expired
|
(47
|
)
|
|
67.43
|
|
|
|
|
|
|
|
|||||
|
Outstanding, June 30, 2017
|
975
|
|
|
$
|
47.54
|
|
|
6.7
|
|
$
|
21,680
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Exercisable June 30, 2017
|
632
|
|
|
$
|
47.38
|
|
|
5.5
|
|
$
|
14,846
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Expected to vest, June 30, 2017
|
343
|
|
|
$
|
47.85
|
|
|
8.8
|
|
$
|
6,834
|
|
|
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Expected volatility
|
30.8
|
%
|
|
—
|
%
|
|
32.6
|
%
|
|
33.5
|
%
|
||||
|
Risk-free interest rate
|
1.8
|
%
|
|
—
|
%
|
|
2.0
|
%
|
|
1.3
|
%
|
||||
|
Expected term (years)
|
5.5
|
|
|
—
|
|
|
5.5
|
|
|
5.5
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average fair value
|
$
|
21.71
|
|
|
$
|
—
|
|
|
$
|
21.99
|
|
|
$
|
13.15
|
|
|
|
Number of
Restricted Stock Units
|
|
Weighted
Average Grant
Date Fair Value
|
|
Aggregate
Intrinsic Value
|
|||||
|
|
(in thousands)
|
|
|
|
(in thousands)
|
|||||
|
Outstanding, January 1, 2016
|
756
|
|
|
|
|
|
||||
|
Granted
|
172
|
|
|
$
|
40.02
|
|
|
|
||
|
Released
|
(270
|
)
|
|
|
|
$
|
10,429
|
|
||
|
Forfeited
|
(42
|
)
|
|
|
|
|
||||
|
Outstanding, June 30, 2016
|
616
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|||||
|
Outstanding, January 1, 2017
|
701
|
|
|
$
|
38.04
|
|
|
|
||
|
Granted
|
140
|
|
|
65.48
|
|
|
|
|||
|
Released
|
(328
|
)
|
|
38.26
|
|
|
$
|
12,533
|
|
|
|
Forfeited
|
(19
|
)
|
|
43.60
|
|
|
|
|||
|
Outstanding, June 30, 2017
|
494
|
|
|
45.58
|
|
|
|
|||
|
|
|
|
|
|
|
|||||
|
Vested but not released, June 30, 2017
|
7
|
|
|
|
|
$
|
447
|
|
||
|
|
|
|
|
|
|
|||||
|
Expected to vest, June 30, 2017
|
403
|
|
|
|
|
$
|
27,332
|
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Expected volatility
|
28.0
|
%
|
|
—
|
%
|
|
28.0
|
%
|
|
30.0
|
%
|
||||
|
Risk-free interest rate
|
1.4
|
%
|
|
—
|
%
|
|
1.1
|
%
|
|
0.7
|
%
|
||||
|
Expected term (years)
|
2.5
|
|
|
—
|
|
|
1.7
|
|
|
1.8
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average fair value
|
$
|
75.58
|
|
|
$
|
—
|
|
|
$
|
77.65
|
|
|
$
|
44.77
|
|
|
|
Number of Phantom Stock Units
|
|
Weighted
Average Grant
Date Fair Value
|
|||
|
|
(in thousands)
|
|
|
|||
|
Outstanding, January 1, 2016
|
—
|
|
|
|
||
|
Granted
|
63
|
|
|
$
|
40.11
|
|
|
Forfeited
|
(1
|
)
|
|
|
||
|
Outstanding, June 30, 2016
|
62
|
|
|
|
||
|
|
|
|
|
|||
|
Expected to vest, June 30, 2016
|
55
|
|
|
|
||
|
|
|
|
|
|||
|
Outstanding, January 1, 2017
|
62
|
|
|
$
|
40.11
|
|
|
Granted
|
32
|
|
|
65.55
|
|
|
|
Released
|
(20
|
)
|
|
40.11
|
|
|
|
Forfeited
|
(6
|
)
|
|
40.05
|
|
|
|
Outstanding, June 30, 2017
|
68
|
|
|
52.18
|
|
|
|
|
|
|
|
|||
|
Expected to vest, June 30, 2017
|
68
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net interest and penalties expense
|
$
|
207
|
|
|
$
|
233
|
|
|
$
|
413
|
|
|
$
|
332
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Accrued interest
|
$
|
3,435
|
|
|
$
|
2,473
|
|
|
Accrued penalties
|
2,509
|
|
|
2,329
|
|
||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Unrecognized tax benefits related to uncertain tax positions
|
$
|
64,396
|
|
|
$
|
57,626
|
|
|
The amount of unrecognized tax benefits that, if recognized, would affect our effective tax rate
|
63,067
|
|
|
56,411
|
|
||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Credit facilities
|
|
|
|
||||
|
Multicurrency revolving line of credit
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
Long-term borrowings
|
(122,497
|
)
|
|
(97,167
|
)
|
||
|
Standby LOCs issued and outstanding
|
(28,723
|
)
|
|
(46,103
|
)
|
||
|
|
|
|
|
||||
|
Net available for additional borrowings under the multi-currency revolving line of credit
|
$
|
348,780
|
|
|
$
|
356,730
|
|
|
Net available for additional standby LOCs under sub-facility
|
221,277
|
|
|
203,897
|
|
||
|
|
|
|
|
||||
|
Unsecured multicurrency revolving lines of credit with various financial institutions
|
|
|
|
||||
|
Multicurrency revolving lines of credit
|
$
|
106,113
|
|
|
$
|
91,809
|
|
|
Standby LOCs issued and outstanding
|
(22,838
|
)
|
|
(21,734
|
)
|
||
|
Short-term borrowings
|
(1,094
|
)
|
|
(69
|
)
|
||
|
Net available for additional borrowings and LOCs
|
$
|
82,181
|
|
|
$
|
70,006
|
|
|
|
|
|
|
||||
|
Unsecured surety bonds in force
|
$
|
48,879
|
|
|
$
|
48,221
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Beginning balance
|
$
|
41,536
|
|
|
$
|
50,742
|
|
|
$
|
43,302
|
|
|
$
|
54,512
|
|
|
New product warranties
|
1,568
|
|
|
1,501
|
|
|
3,929
|
|
|
3,905
|
|
||||
|
Other adjustments and expirations
|
219
|
|
|
1,001
|
|
|
1,901
|
|
|
2,035
|
|
||||
|
Claims activity
|
(4,248
|
)
|
|
(7,613
|
)
|
|
(10,599
|
)
|
|
(15,003
|
)
|
||||
|
Effect of change in exchange rates
|
735
|
|
|
(174
|
)
|
|
1,277
|
|
|
8
|
|
||||
|
Ending balance
|
39,810
|
|
|
45,457
|
|
|
39,810
|
|
|
45,457
|
|
||||
|
Less: current portion of warranty
|
25,584
|
|
|
26,825
|
|
|
25,584
|
|
|
26,825
|
|
||||
|
Long-term warranty
|
$
|
14,226
|
|
|
$
|
18,632
|
|
|
$
|
14,226
|
|
|
$
|
18,632
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Total warranty expense
|
$
|
(6,213
|
)
|
|
$
|
2,502
|
|
|
$
|
(2,170
|
)
|
|
$
|
5,940
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Beginning balance
|
$
|
30,898
|
|
|
$
|
33,498
|
|
|
$
|
31,549
|
|
|
$
|
33,654
|
|
|
Unearned revenue for new extended warranties
|
382
|
|
|
433
|
|
|
704
|
|
|
1,014
|
|
||||
|
Unearned revenue recognized
|
(1,062
|
)
|
|
(878
|
)
|
|
(2,067
|
)
|
|
(1,735
|
)
|
||||
|
Effect of change in exchange rates
|
53
|
|
|
15
|
|
|
85
|
|
|
135
|
|
||||
|
Ending balance
|
30,271
|
|
|
33,068
|
|
|
30,271
|
|
|
33,068
|
|
||||
|
Less: current portion of unearned revenue for extended warranty
|
4,325
|
|
|
3,951
|
|
|
4,325
|
|
|
3,951
|
|
||||
|
Long-term unearned revenue for extended warranty within other long-term obligations
|
$
|
25,946
|
|
|
$
|
29,117
|
|
|
$
|
25,946
|
|
|
$
|
29,117
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Plan costs
|
$
|
6,742
|
|
|
$
|
6,859
|
|
|
$
|
15,496
|
|
|
$
|
13,633
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
IBNR accrual
|
$
|
2,650
|
|
|
$
|
2,441
|
|
|
|
Total Expected Costs at June 30, 2017
|
|
Costs Recognized in Prior Periods
|
|
Costs Recognized During the Six Months Ended June 30, 2017
|
|
Expected Remaining Costs to be Recognized at June 30, 2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Employee severance costs
|
$
|
45,193
|
|
|
$
|
39,686
|
|
|
$
|
5,507
|
|
|
$
|
—
|
|
|
Asset impairments & net loss on sale or disposal
|
7,299
|
|
|
7,219
|
|
|
80
|
|
|
—
|
|
||||
|
Other restructuring costs
|
15,397
|
|
|
889
|
|
|
2,508
|
|
|
12,000
|
|
||||
|
Total
|
$
|
67,889
|
|
|
$
|
47,794
|
|
|
$
|
8,095
|
|
|
$
|
12,000
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segments:
|
|
|
|
|
|
|
|
||||||||
|
Electricity
|
$
|
11,157
|
|
|
$
|
8,827
|
|
|
$
|
330
|
|
|
$
|
2,000
|
|
|
Gas
|
32,891
|
|
|
23,968
|
|
|
5,423
|
|
|
3,500
|
|
||||
|
Water
|
21,074
|
|
|
13,061
|
|
|
2,013
|
|
|
6,000
|
|
||||
|
Corporate unallocated
|
2,767
|
|
|
1,938
|
|
|
329
|
|
|
500
|
|
||||
|
Total
|
$
|
67,889
|
|
|
$
|
47,794
|
|
|
$
|
8,095
|
|
|
$
|
12,000
|
|
|
|
Accrued Employee Severance
|
|
Asset Impairments & Net Loss on Sale or Disposal
|
|
Other
Accrued Costs
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Beginning balance, January 1, 2017
|
$
|
45,368
|
|
|
$
|
—
|
|
|
$
|
2,602
|
|
|
$
|
47,970
|
|
|
Costs charged to expense
|
5,507
|
|
|
80
|
|
|
2,508
|
|
|
8,095
|
|
||||
|
Cash payments
|
(7,275
|
)
|
|
—
|
|
|
(2,330
|
)
|
|
(9,605
|
)
|
||||
|
Non-cash items
|
—
|
|
|
(80
|
)
|
|
—
|
|
|
(80
|
)
|
||||
|
Effect of change in exchange rates
|
2,963
|
|
|
—
|
|
|
4
|
|
|
2,967
|
|
||||
|
Ending balance, June 30, 2017
|
$
|
46,563
|
|
|
$
|
—
|
|
|
$
|
2,784
|
|
|
$
|
49,347
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Before-tax amount
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment
|
$
|
20,520
|
|
|
$
|
(6,730
|
)
|
|
$
|
35,586
|
|
|
$
|
3,728
|
|
|
Foreign currency translation adjustment reclassified into net income
|
—
|
|
|
(1,407
|
)
|
|
—
|
|
|
(1,407
|
)
|
||||
|
Net unrealized gain (loss) on derivative instruments designated as cash flow hedges
|
(634
|
)
|
|
(2,128
|
)
|
|
(537
|
)
|
|
(6,641
|
)
|
||||
|
Net hedging loss reclassified into net income
|
259
|
|
|
280
|
|
|
637
|
|
|
566
|
|
||||
|
Net defined benefit plan gain (loss) reclassified to net income
|
418
|
|
|
(340
|
)
|
|
824
|
|
|
(795
|
)
|
||||
|
Total other comprehensive income (loss), before tax
|
20,563
|
|
|
(10,325
|
)
|
|
36,510
|
|
|
(4,549
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Tax (provision) benefit
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment
|
(73
|
)
|
|
(243
|
)
|
|
(123
|
)
|
|
(595
|
)
|
||||
|
Foreign currency translation adjustment reclassified into net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net unrealized gain (loss) on derivative instruments designated as cash flow hedges
|
244
|
|
|
830
|
|
|
207
|
|
|
2,561
|
|
||||
|
Net hedging loss reclassified into net income
|
(100
|
)
|
|
(108
|
)
|
|
(246
|
)
|
|
(218
|
)
|
||||
|
Net defined benefit plan gain (loss) reclassified to net income
|
(225
|
)
|
|
49
|
|
|
(230
|
)
|
|
186
|
|
||||
|
Total other comprehensive income (loss) tax benefit
|
(154
|
)
|
|
528
|
|
|
(392
|
)
|
|
1,934
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net-of-tax amount
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment
|
20,447
|
|
|
(6,973
|
)
|
|
35,463
|
|
|
3,133
|
|
||||
|
Foreign currency translation adjustment reclassified into net income
|
—
|
|
|
(1,407
|
)
|
|
—
|
|
|
(1,407
|
)
|
||||
|
Net unrealized gain (loss) on derivative instruments designated as cash flow hedges
|
(390
|
)
|
|
(1,298
|
)
|
|
(330
|
)
|
|
(4,080
|
)
|
||||
|
Net hedging loss reclassified into net income
|
159
|
|
|
172
|
|
|
391
|
|
|
348
|
|
||||
|
Net defined benefit plan gain (loss) reclassified to net income
|
193
|
|
|
(291
|
)
|
|
594
|
|
|
(609
|
)
|
||||
|
Total other comprehensive income (loss), net of tax
|
$
|
20,409
|
|
|
$
|
(9,797
|
)
|
|
$
|
36,118
|
|
|
$
|
(2,615
|
)
|
|
|
Foreign Currency Translation Adjustments
|
|
Net Unrealized Gain (Loss) on Derivative Instruments
|
|
Net Unrealized Gain (Loss) on Nonderivative Instruments
|
|
Pension Benefit Obligation Adjustments
|
|
Total
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
|
Balances at January 1, 2016
|
$
|
(158,009
|
)
|
|
$
|
318
|
|
|
$
|
(14,380
|
)
|
|
$
|
(28,536
|
)
|
|
$
|
(200,607
|
)
|
|
OCI before reclassifications
|
3,133
|
|
|
(4,080
|
)
|
|
—
|
|
|
(87
|
)
|
|
(1,034
|
)
|
|||||
|
Amounts reclassified from AOCI
|
(1,407
|
)
|
|
348
|
|
|
—
|
|
|
(522
|
)
|
|
(1,581
|
)
|
|||||
|
Total other comprehensive income (loss)
|
1,726
|
|
|
(3,732
|
)
|
|
—
|
|
|
(609
|
)
|
|
(2,615
|
)
|
|||||
|
Balances at June 30, 2016
|
$
|
(156,283
|
)
|
|
$
|
(3,414
|
)
|
|
$
|
(14,380
|
)
|
|
$
|
(29,145
|
)
|
|
$
|
(203,222
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balances at January 1, 2017
|
$
|
(182,986
|
)
|
|
$
|
43
|
|
|
$
|
(14,380
|
)
|
|
$
|
(32,004
|
)
|
|
$
|
(229,327
|
)
|
|
OCI before reclassifications
|
35,463
|
|
|
(330
|
)
|
|
—
|
|
|
—
|
|
|
35,133
|
|
|||||
|
Amounts reclassified from AOCI
|
—
|
|
|
391
|
|
|
—
|
|
|
594
|
|
|
985
|
|
|||||
|
Total other comprehensive income (loss)
|
35,463
|
|
|
61
|
|
|
—
|
|
|
594
|
|
|
36,118
|
|
|||||
|
Balances at June 30, 2017
|
$
|
(147,523
|
)
|
|
$
|
104
|
|
|
$
|
(14,380
|
)
|
|
$
|
(31,410
|
)
|
|
$
|
(193,209
|
)
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
|
|
|
|
(in thousands)
|
|
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
127,880
|
|
|
$
|
127,880
|
|
|
$
|
133,565
|
|
|
$
|
133,565
|
|
|
Foreign exchange forwards
|
62
|
|
|
62
|
|
|
169
|
|
|
169
|
|
||||
|
Interest rate swaps
|
1,219
|
|
|
1,219
|
|
|
1,830
|
|
|
1,830
|
|
||||
|
Interest rate caps
|
444
|
|
|
444
|
|
|
946
|
|
|
946
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
|
Credit facility
|
|
|
|
|
|
|
|
||||||||
|
USD denominated term loan
|
$
|
202,500
|
|
|
$
|
200,309
|
|
|
$
|
208,125
|
|
|
$
|
205,676
|
|
|
Multicurrency revolving line of credit
|
122,497
|
|
|
120,688
|
|
|
97,167
|
|
|
95,906
|
|
||||
|
Interest rate swaps
|
114
|
|
|
114
|
|
|
934
|
|
|
934
|
|
||||
|
Foreign exchange forwards
|
382
|
|
|
382
|
|
|
449
|
|
|
449
|
|
||||
|
Electricity
|
Standard electricity (electromechanical and electronic) meters; smart metering solutions that include one or several of the following: smart electricity meters; smart electricity communication modules; prepayment systems, including smart key, keypad, and smart card communication technologies; smart systems including handheld, mobile, and fixed network collection technologies; smart network technologies; meter data management software; knowledge application solutions; installation; implementation; and professional services including consulting and analysis.
|
|
|
|
|
Gas
|
Standard gas meters; smart metering solutions that include one or several of the following: smart gas meters; smart gas communication modules; prepayment systems, including smart key, keypad, and smart card communication technologies; smart systems, including handheld, mobile, and fixed network collection technologies; smart network technologies; meter data management software; knowledge application solutions installation; implementation; and professional services including consulting and analysis.
|
|
|
|
|
Water
|
Standard water and heat meters; smart metering solutions that include one or several of the following: smart water meters and communication modules; smart heat meters; smart systems including handheld, mobile, and fixed network collection technologies; meter data management software; knowledge application solutions; installation; implementation; and professional services including consulting and analysis.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Electricity
|
$
|
250,332
|
|
|
$
|
232,823
|
|
|
$
|
489,083
|
|
|
$
|
450,118
|
|
|
Gas
|
138,700
|
|
|
150,266
|
|
|
262,911
|
|
|
289,522
|
|
||||
|
Water
|
114,050
|
|
|
129,935
|
|
|
228,680
|
|
|
270,974
|
|
||||
|
Total Company
|
$
|
503,082
|
|
|
$
|
513,024
|
|
|
$
|
980,674
|
|
|
$
|
1,010,614
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross profit
|
|
|
|
|
|
|
|
||||||||
|
Electricity
|
$
|
78,595
|
|
|
$
|
70,892
|
|
|
$
|
145,787
|
|
|
$
|
135,478
|
|
|
Gas
|
50,272
|
|
|
53,483
|
|
|
100,776
|
|
|
102,060
|
|
||||
|
Water
|
48,993
|
|
|
45,330
|
|
|
88,522
|
|
|
95,370
|
|
||||
|
Total Company
|
$
|
177,860
|
|
|
$
|
169,705
|
|
|
$
|
335,085
|
|
|
$
|
332,908
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Electricity
|
$
|
17,653
|
|
|
$
|
20,008
|
|
|
$
|
34,515
|
|
|
$
|
30,640
|
|
|
Gas
|
16,563
|
|
|
25,376
|
|
|
37,819
|
|
|
41,675
|
|
||||
|
Water
|
16,686
|
|
|
14,177
|
|
|
25,421
|
|
|
32,253
|
|
||||
|
Corporate unallocated
|
(14,080
|
)
|
|
(24,088
|
)
|
|
(30,891
|
)
|
|
(45,521
|
)
|
||||
|
Total Company
|
36,822
|
|
|
35,473
|
|
|
66,864
|
|
|
59,047
|
|
||||
|
Total other income (expense)
|
(5,255
|
)
|
|
(2,778
|
)
|
|
(10,236
|
)
|
|
(6,942
|
)
|
||||
|
Income before income taxes
|
$
|
31,567
|
|
|
$
|
32,695
|
|
|
$
|
56,628
|
|
|
$
|
52,105
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
United States and Canada
|
$
|
295,737
|
|
|
$
|
278,315
|
|
|
$
|
564,834
|
|
|
$
|
540,352
|
|
|
Europe, Middle East, and Africa
|
158,766
|
|
|
187,848
|
|
|
321,581
|
|
|
383,558
|
|
||||
|
Other
(1)
|
48,579
|
|
|
46,861
|
|
|
94,259
|
|
|
86,704
|
|
||||
|
Total revenues
|
$
|
503,082
|
|
|
$
|
513,024
|
|
|
$
|
980,674
|
|
|
$
|
1,010,614
|
|
|
(1)
|
The Other region includes our operations in Latin America and Asia Pacific.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Electricity
|
$
|
5,774
|
|
|
$
|
7,771
|
|
|
$
|
11,085
|
|
|
$
|
15,033
|
|
|
Gas
|
4,503
|
|
|
4,968
|
|
|
8,747
|
|
|
9,889
|
|
||||
|
Water
|
3,887
|
|
|
4,636
|
|
|
7,846
|
|
|
9,018
|
|
||||
|
Corporate unallocated
|
926
|
|
|
1,432
|
|
|
1,790
|
|
|
1,541
|
|
||||
|
Total Company
|
$
|
15,090
|
|
|
$
|
18,807
|
|
|
$
|
29,468
|
|
|
$
|
35,481
|
|
|
|
Fair Value
|
|
Weighted Average Useful Life
|
||
|
|
(in thousands)
|
|
(in years)
|
||
|
Current assets
|
$
|
15,118
|
|
|
|
|
Property, plant, and equipment
|
2,275
|
|
|
|
|
|
Other long-term assets
|
832
|
|
|
|
|
|
|
|
|
|
||
|
Identified intangible assets
|
|
|
|
||
|
Core-developed technology
|
19,250
|
|
|
8
|
|
|
Customer contracts and relationships
|
12,230
|
|
|
10
|
|
|
Trademarks and trade names
|
4,310
|
|
|
15
|
|
|
Total identified intangible assets subject to amortization
|
35,790
|
|
|
10
|
|
|
In-process research and development (IPR&D)
|
710
|
|
|
|
|
|
Total identified intangible assets
|
36,500
|
|
|
|
|
|
|
|
|
|
||
|
Goodwill
|
60,286
|
|
|
|
|
|
Current liabilities
|
(10,787
|
)
|
|
|
|
|
Long-term liabilities
|
(4,747
|
)
|
|
|
|
|
Total net assets acquired
|
$
|
99,477
|
|
|
|
|
|
June 1, 2017 - June 30, 2017
|
||
|
|
(in thousands)
|
||
|
Revenues
|
$
|
4,796
|
|
|
Net income (loss)
|
(1,786
|
)
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
( in thousands)
|
||||||||||||||
|
Revenues
|
$
|
511,024
|
|
|
$
|
527,754
|
|
|
$
|
1,002,786
|
|
|
$
|
1,038,934
|
|
|
Net income
|
18,954
|
|
|
19,639
|
|
|
34,061
|
|
|
24,755
|
|
||||
|
•
|
Elimination of transaction costs incurred by Comverge and Itron prior to the acquisition completion
|
|
•
|
Reclassification of acquisition and integration related expenses incurred after the acquisition to the appropriate periods assuming the acquisition closed on January 1, 2016
|
|
•
|
Revenues were
$503.1 million
compared with
$513.0 million
in the same period last year, a decrease of
$9.9 million
, or
2%
.
|
|
•
|
Gross margin was
35.4%
compared with
33.1%
in the same period last year.
|
|
•
|
Operating expenses increased
$6.8 million
, or
5%
, compared with the same period last year.
|
|
•
|
Net income attributable to Itron, Inc. was
$14.1 million
compared with
$19.9 million
in the same period last year.
|
|
•
|
Adjusted EBITDA
improved to
$59.7 million
, an increase of
$7.9 million
compared with the same period last year.
|
|
•
|
GAAP diluted EPS decreased by
$0.16
to
$0.36
compared with the same period last year.
|
|
•
|
Non-GAAP diluted EPS improved by
$0.06
to
$0.71
compared with the same period last year. This is the eighth consecutive quarter we have improved non-GAAP diluted EPS as compared with the prior year.
|
|
•
|
Revenues were
$980.7 million
compared with
$1.0 billion
in the same period last year, a decrease of
$29.9 million
, or
3%
.
|
|
•
|
Gross margin was
34.2%
compared with
32.9%
in the same period last year.
|
|
•
|
Operating expenses were
$5.6 million
lower, or
2%
compared with the same period last year.
|
|
•
|
Net income attributable to Itron, Inc. was
$29.9 million
compared with
$30.0 million
for the same period last year.
|
|
•
|
Adjusted EBITDA increased
$12.7 million
, or
14%
compared with the same period last year.
|
|
•
|
GAAP diluted EPS decreased
$0.02
to
$0.76
compared with the same period last year.
|
|
•
|
Non-GAAP diluted EPS improved
$0.19
to
$1.28
compared with the same period last year.
|
|
•
|
Total backlog was
$1.6 billion
and twelve-month backlog was
$860 million
at
June 30, 2017
.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||
|
|
(in thousands, except margin and per share data)
|
||||||||||||||||||
|
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
503,082
|
|
|
$
|
513,024
|
|
|
(2)%
|
|
$
|
980,674
|
|
|
$
|
1,010,614
|
|
|
(3)%
|
|
Gross profit
|
177,860
|
|
|
169,705
|
|
|
5%
|
|
335,085
|
|
|
332,908
|
|
|
1%
|
||||
|
Operating expenses
|
141,038
|
|
|
134,232
|
|
|
5%
|
|
268,221
|
|
|
273,861
|
|
|
(2)%
|
||||
|
Operating income
|
36,822
|
|
|
35,473
|
|
|
4%
|
|
66,864
|
|
|
59,047
|
|
|
13%
|
||||
|
Other income (expense)
|
(5,255
|
)
|
|
(2,778
|
)
|
|
89%
|
|
(10,236
|
)
|
|
(6,942
|
)
|
|
47%
|
||||
|
Income tax provision
|
(16,560
|
)
|
|
(12,193
|
)
|
|
36%
|
|
(25,607
|
)
|
|
(20,819
|
)
|
|
23%
|
||||
|
Net income attributable to Itron, Inc.
|
14,097
|
|
|
19,917
|
|
|
(29)%
|
|
29,942
|
|
|
30,006
|
|
|
—%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP
(1)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP operating expenses
|
$
|
124,557
|
|
|
$
|
128,083
|
|
|
(3)%
|
|
$
|
243,806
|
|
|
$
|
259,262
|
|
|
(6)%
|
|
Non-GAAP operating income
|
53,303
|
|
|
41,622
|
|
|
28%
|
|
91,279
|
|
|
73,646
|
|
|
24%
|
||||
|
Non-GAAP net income attributable to Itron, Inc.
|
27,924
|
|
|
25,144
|
|
|
11%
|
|
50,110
|
|
|
41,975
|
|
|
19%
|
||||
|
Adjusted EBITDA
|
59,664
|
|
|
51,784
|
|
|
15%
|
|
104,724
|
|
|
92,060
|
|
|
14%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP Margins and Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin
|
35.4
|
%
|
|
33.1
|
%
|
|
|
|
34.2
|
%
|
|
32.9
|
%
|
|
|
||||
|
Operating margin
|
7.3
|
%
|
|
6.9
|
%
|
|
|
|
6.8
|
%
|
|
5.8
|
%
|
|
|
||||
|
Basic EPS
|
$
|
0.36
|
|
|
$
|
0.52
|
|
|
|
|
$
|
0.78
|
|
|
$
|
0.79
|
|
|
|
|
Diluted EPS
|
0.36
|
|
|
0.52
|
|
|
|
|
0.76
|
|
|
0.78
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP Earnings Per Share
(1)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP diluted EPS
|
$
|
0.71
|
|
|
$
|
0.65
|
|
|
|
|
$
|
1.28
|
|
|
$
|
1.09
|
|
|
|
|
(1)
|
These measures exclude certain expenses that we do not believe are indicative of our core operating results. See pages
42-44
for information about these non-GAAP measures and reconciliations to the most comparable GAAP measures.
|
|
•
|
Standard metering – no built-in remote reading communication technology
|
|
•
|
Smart metering – one-way communication of meter data or two-way communication including remote meter configuration and upgrade (consisting primarily of our OpenWay® technology)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
|
(units in thousands)
|
||||||||||
|
Meters
|
|
|
|
|
|
|
|
||||
|
Standard
|
4,350
|
|
|
4,130
|
|
|
8,360
|
|
|
8,500
|
|
|
Smart
|
2,570
|
|
|
2,320
|
|
|
5,010
|
|
|
4,510
|
|
|
Total meters
|
6,920
|
|
|
6,450
|
|
|
13,370
|
|
|
13,010
|
|
|
|
|
|
|
|
|
|
|
||||
|
Stand-alone communication modules
|
|
|
|
|
|
|
|
||||
|
Smart
|
1,530
|
|
|
1,440
|
|
|
2,930
|
|
|
2,900
|
|
|
|
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||
|
|
|
Three Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Total Company
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
503,082
|
|
|
$
|
513,024
|
|
|
$
|
(6,439
|
)
|
|
$
|
(3,503
|
)
|
|
$
|
(9,942
|
)
|
|
|
Gross profit
|
177,860
|
|
|
169,705
|
|
|
(1,992
|
)
|
|
10,147
|
|
|
8,155
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Total Company
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
980,674
|
|
|
$
|
1,010,614
|
|
|
$
|
(11,724
|
)
|
|
$
|
(18,216
|
)
|
|
$
|
(29,940
|
)
|
|
|
Gross profit
|
335,085
|
|
|
332,908
|
|
|
(4,268
|
)
|
|
6,445
|
|
|
2,177
|
|
|||||
|
(1)
|
Constant currency change is a non-GAAP financial measure and represents the total change between periods excluding the effect of changes in foreign currency exchange rates.
|
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Total Company
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Sales and marketing
|
$
|
44,753
|
|
|
$
|
39,376
|
|
|
$
|
(507
|
)
|
|
$
|
5,884
|
|
|
$
|
5,377
|
|
|
|
Product development
|
43,111
|
|
|
43,354
|
|
|
(506
|
)
|
|
263
|
|
|
(243
|
)
|
|||||
|
|
General and administrative
|
43,161
|
|
|
45,328
|
|
|
(258
|
)
|
|
(1,909
|
)
|
|
(2,167
|
)
|
|||||
|
|
Amortization of intangible assets
|
4,970
|
|
|
7,796
|
|
|
(176
|
)
|
|
(2,650
|
)
|
|
(2,826
|
)
|
|||||
|
|
Restructuring
|
5,043
|
|
|
(1,622
|
)
|
|
(393
|
)
|
|
7,058
|
|
|
6,665
|
|
|||||
|
|
Total Operating expenses
|
$
|
141,038
|
|
|
$
|
134,232
|
|
|
$
|
(1,840
|
)
|
|
$
|
8,646
|
|
|
$
|
6,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Total Company
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Sales and marketing
|
$
|
86,221
|
|
|
$
|
80,143
|
|
|
$
|
(838
|
)
|
|
$
|
6,916
|
|
|
$
|
6,078
|
|
|
|
Product development
|
83,979
|
|
|
88,700
|
|
|
(1,120
|
)
|
|
(3,601
|
)
|
|
(4,721
|
)
|
|||||
|
|
General and administrative
|
80,407
|
|
|
90,397
|
|
|
291
|
|
|
(10,281
|
)
|
|
(9,990
|
)
|
|||||
|
|
Amortization of intangible assets
|
9,519
|
|
|
14,006
|
|
|
(340
|
)
|
|
(4,147
|
)
|
|
(4,487
|
)
|
|||||
|
|
Restructuring
|
8,095
|
|
|
615
|
|
|
(588
|
)
|
|
8,068
|
|
|
7,480
|
|
|||||
|
|
Total Operating expenses
|
$
|
268,221
|
|
|
$
|
273,861
|
|
|
$
|
(2,595
|
)
|
|
$
|
(3,045
|
)
|
|
$
|
(5,640
|
)
|
|
(1)
|
Constant currency change is a non-GAAP financial measure and represents the total change between periods excluding the effect of changes in foreign currency exchange rates.
|
|
|
Three Months Ended June 30,
|
|
% Change
|
|
Six Months Ended June 30,
|
|
% Change
|
||||||||||||
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|
||||||||||
|
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
||||||||||||
|
Interest income
|
$
|
470
|
|
|
$
|
221
|
|
|
113%
|
|
$
|
739
|
|
|
$
|
492
|
|
|
50%
|
|
Interest expense
|
(2,609
|
)
|
|
(2,477
|
)
|
|
5%
|
|
(5,017
|
)
|
|
(5,119
|
)
|
|
(2)%
|
||||
|
Amortization of prepaid debt fees
|
(267
|
)
|
|
(258
|
)
|
|
3%
|
|
(533
|
)
|
|
(534
|
)
|
|
—%
|
||||
|
Other income (expense), net
|
(2,849
|
)
|
|
(264
|
)
|
|
979%
|
|
(5,425
|
)
|
|
(1,781
|
)
|
|
205%
|
||||
|
Total other income (expense)
|
$
|
(5,255
|
)
|
|
$
|
(2,778
|
)
|
|
89%
|
|
$
|
(10,236
|
)
|
|
$
|
(6,942
|
)
|
|
47%
|
|
|
Three Months Ended
June 30, |
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
% Change
|
|
|
|
2017
|
|
2016
|
|
% Change
|
|
|
||||||||||||
|
Segment Revenues
|
(in thousands)
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
||||||||||||||||
|
Electricity
|
$
|
250,332
|
|
|
$
|
232,823
|
|
|
8%
|
|
|
|
$
|
489,083
|
|
|
$
|
450,118
|
|
|
9%
|
|
|
||||
|
Gas
|
138,700
|
|
|
150,266
|
|
|
(8)%
|
|
|
|
262,911
|
|
|
289,522
|
|
|
(9)%
|
|
|
||||||||
|
Water
|
114,050
|
|
|
129,935
|
|
|
(12)%
|
|
|
|
228,680
|
|
|
270,974
|
|
|
(16)%
|
|
|
||||||||
|
Total revenues
|
$
|
503,082
|
|
|
$
|
513,024
|
|
|
(2)%
|
|
|
|
$
|
980,674
|
|
|
$
|
1,010,614
|
|
|
(3)%
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
Gross
Profit
|
|
Gross
Margin
|
|
Gross
Profit
|
|
Gross
Margin
|
|
Gross
Profit
|
|
Gross
Margin
|
|
Gross
Profit
|
|
Gross
Margin
|
||||||||||||
|
Segment Gross Profit and Margin
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
||||||||||||
|
Electricity
|
$
|
78,595
|
|
|
31.4%
|
|
$
|
70,892
|
|
|
30.4%
|
|
$
|
145,787
|
|
|
29.8%
|
|
$
|
135,478
|
|
|
30.1%
|
||||
|
Gas
|
50,272
|
|
|
36.2%
|
|
53,483
|
|
|
35.6%
|
|
100,776
|
|
|
38.3%
|
|
102,060
|
|
|
35.3%
|
||||||||
|
Water
|
48,993
|
|
|
43.0%
|
|
45,330
|
|
|
34.9%
|
|
88,522
|
|
|
38.7%
|
|
95,370
|
|
|
35.2%
|
||||||||
|
Total gross profit and margin
|
$
|
177,860
|
|
|
35.4%
|
|
$
|
169,705
|
|
|
33.1%
|
|
$
|
335,085
|
|
|
34.2%
|
|
$
|
332,908
|
|
|
32.9%
|
||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Three Months Ended
June 30, |
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
% Change
|
|
|
|
2017
|
|
2016
|
|
% Change
|
|
|
||||||||||||
|
Segment Operating Expenses
|
(in thousands)
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
||||||||||||||||
|
Electricity
|
$
|
60,942
|
|
|
$
|
50,884
|
|
|
20%
|
|
|
|
$
|
111,272
|
|
|
$
|
104,838
|
|
|
6%
|
|
|
||||
|
Gas
|
33,709
|
|
|
28,107
|
|
|
20%
|
|
|
|
62,957
|
|
|
60,385
|
|
|
4%
|
|
|
||||||||
|
Water
|
32,307
|
|
|
31,153
|
|
|
4%
|
|
|
|
63,101
|
|
|
63,117
|
|
|
—%
|
|
|
||||||||
|
Corporate unallocated
|
14,080
|
|
|
24,088
|
|
|
(42)%
|
|
|
|
30,891
|
|
|
45,521
|
|
|
(32)%
|
|
|
||||||||
|
Total operating expenses
|
$
|
141,038
|
|
|
$
|
134,232
|
|
|
5%
|
|
|
|
$
|
268,221
|
|
|
$
|
273,861
|
|
|
(2)%
|
|
|
||||
|
|
|
|
|
||||||||||||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
Operating
Income (Loss)
|
|
Operating
Margin
|
|
Operating
Income (Loss)
|
|
Operating
Margin
|
|
Operating
Income (Loss)
|
|
Operating
Margin
|
|
Operating
Income (Loss)
|
|
Operating
Margin
|
||||||||||||
|
Segment Operating Income (Loss) and Operating Margin
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
|
(in thousands)
|
|
|
||||||||||||
|
Electricity
|
$
|
17,653
|
|
|
7.1%
|
|
$
|
20,008
|
|
|
8.6%
|
|
$
|
34,515
|
|
|
7.1%
|
|
$
|
30,640
|
|
|
6.8%
|
||||
|
Gas
|
16,563
|
|
|
11.9%
|
|
25,376
|
|
|
16.9%
|
|
37,819
|
|
|
14.4%
|
|
41,675
|
|
|
14.4%
|
||||||||
|
Water
|
16,686
|
|
|
14.6%
|
|
14,177
|
|
|
10.9%
|
|
25,421
|
|
|
11.1%
|
|
32,253
|
|
|
11.9%
|
||||||||
|
Corporate unallocated
|
(14,080
|
)
|
|
|
|
(24,088
|
)
|
|
|
|
(30,891
|
)
|
|
|
|
(45,521
|
)
|
|
|
||||||||
|
Total Company
|
$
|
36,822
|
|
|
7.3%
|
|
$
|
35,473
|
|
|
6.9%
|
|
$
|
66,864
|
|
|
6.8%
|
|
$
|
59,047
|
|
|
5.8%
|
||||
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Electricity Segment
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
250,332
|
|
|
$
|
232,823
|
|
|
$
|
(2,426
|
)
|
|
$
|
19,935
|
|
|
$
|
17,509
|
|
|
|
Gross profit
|
78,595
|
|
|
70,892
|
|
|
(769
|
)
|
|
8,472
|
|
|
7,703
|
|
|||||
|
|
Operating expenses
|
60,942
|
|
|
50,884
|
|
|
(678
|
)
|
|
10,736
|
|
|
10,058
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Electricity Segment
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
489,083
|
|
|
$
|
450,118
|
|
|
$
|
(3,726
|
)
|
|
$
|
42,691
|
|
|
$
|
38,965
|
|
|
|
Gross profit
|
145,787
|
|
|
135,478
|
|
|
(1,810
|
)
|
|
12,119
|
|
|
10,309
|
|
|||||
|
|
Operating expenses
|
111,272
|
|
|
104,838
|
|
|
(1,014
|
)
|
|
7,448
|
|
|
6,434
|
|
|||||
|
(1)
|
Constant currency change is a non-GAAP financial measure and represents the total change between periods excluding the effect of changes in foreign currency exchange rates.
|
|
|
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||
|
|
|
Three Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Gas Segment
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
138,700
|
|
|
$
|
150,266
|
|
|
$
|
(1,821
|
)
|
|
$
|
(9,745
|
)
|
|
$
|
(11,566
|
)
|
|
|
Gross profit
|
50,272
|
|
|
53,483
|
|
|
(336
|
)
|
|
(2,875
|
)
|
|
(3,211
|
)
|
|||||
|
|
Operating expenses
|
33,709
|
|
|
28,107
|
|
|
(613
|
)
|
|
6,215
|
|
|
5,602
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||
|
|
|
Six Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Gas Segment
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
262,911
|
|
|
$
|
289,522
|
|
|
$
|
(3,215
|
)
|
|
$
|
(23,396
|
)
|
|
$
|
(26,611
|
)
|
|
|
Gross profit
|
100,776
|
|
|
102,060
|
|
|
(524
|
)
|
|
(760
|
)
|
|
(1,284
|
)
|
|||||
|
|
Operating expenses
|
62,957
|
|
|
60,385
|
|
|
(1,143
|
)
|
|
3,715
|
|
|
2,572
|
|
|||||
|
(1)
|
Constant currency change is a non-GAAP financial measure and represents the total change between periods excluding the effect of changes in foreign currency exchange rates.
|
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Water Segment
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
114,050
|
|
|
$
|
129,935
|
|
|
$
|
(2,192
|
)
|
|
$
|
(13,693
|
)
|
|
$
|
(15,885
|
)
|
|
|
Gross profit
|
48,993
|
|
|
45,330
|
|
|
(886
|
)
|
|
4,549
|
|
|
3,663
|
|
|||||
|
|
Operating expenses
|
32,307
|
|
|
31,153
|
|
|
(373
|
)
|
|
1,527
|
|
|
1,154
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
Effect of Changes in Foreign Currency Exchange Rates
|
|
Constant Currency Change
(1)
|
|
Total Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
|
|
|||||||||||||||
|
|
|
2017
|
|
2016
|
|
|
|
|||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Water Segment
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
$
|
228,680
|
|
|
$
|
270,974
|
|
|
$
|
(4,783
|
)
|
|
$
|
(37,511
|
)
|
|
$
|
(42,294
|
)
|
|
|
Gross profit
|
88,522
|
|
|
95,370
|
|
|
(1,934
|
)
|
|
(4,914
|
)
|
|
(6,848
|
)
|
|||||
|
|
Operating expenses
|
63,101
|
|
|
63,117
|
|
|
(692
|
)
|
|
676
|
|
|
(16
|
)
|
|||||
|
(1)
|
Constant currency change is a non-GAAP financial measure and represents the total change between periods excluding the effect of changes in foreign currency exchange rates.
|
|
Quarter Ended
|
|
Quarterly
Bookings
|
|
Ending
Total
Backlog
(1)
|
|
Ending
12-Month
Backlog
(2)
|
||||||
|
|
|
(in millions)
|
||||||||||
|
June 30, 2017
|
|
$
|
416
|
|
|
$
|
1,629
|
|
|
$
|
860
|
|
|
March 31, 2017
|
|
424
|
|
|
1,605
|
|
|
819
|
|
|||
|
December 31, 2016
|
|
653
|
|
|
1,652
|
|
|
761
|
|
|||
|
September 30, 2016
|
|
670
|
|
|
1,511
|
|
|
731
|
|
|||
|
June 30, 2016
|
|
349
|
|
|
1,345
|
|
|
688
|
|
|||
|
(1)
|
Ending total backlog includes $112.8 million related to Comverge as of June 30, 2017.
|
|
(2)
|
Ending 12-month backlog includes $43.9 million related to Comverge as of June 30, 2017.
|
|
Quarter Ended
|
|
Total Bookings
|
|
Electricity
|
|
Gas
|
|
Water
|
||||||||
|
|
|
(in millions)
|
||||||||||||||
|
June 30, 2017
|
|
$
|
416
|
|
|
$
|
210
|
|
|
$
|
95
|
|
|
$
|
111
|
|
|
March 31, 2017
|
|
424
|
|
|
174
|
|
|
125
|
|
|
125
|
|
||||
|
December 31, 2016
|
|
653
|
|
|
387
|
|
|
141
|
|
|
125
|
|
||||
|
September 30, 2016
|
|
670
|
|
|
372
|
|
|
176
|
|
|
122
|
|
||||
|
June 30, 2016
|
|
349
|
|
|
109
|
|
|
114
|
|
|
126
|
|
||||
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Operating activities
|
$
|
93,444
|
|
|
$
|
51,127
|
|
|
Investing activities
|
(121,831
|
)
|
|
(21,809
|
)
|
||
|
Financing activities
|
17,525
|
|
|
(28,941
|
)
|
||
|
Effect of exchange rates on cash and cash equivalents
|
5,177
|
|
|
619
|
|
||
|
Increase (decrease) in cash and cash equivalents
|
$
|
(5,685
|
)
|
|
$
|
996
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by operating activities
|
$
|
93,444
|
|
|
$
|
51,127
|
|
|
Acquisitions of property, plant, and equipment
|
(21,898
|
)
|
|
(19,884
|
)
|
||
|
Free cash flow
|
$
|
71,546
|
|
|
$
|
31,243
|
|
|
TOTAL COMPANY RECONCILIATIONS
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|||||||||||||||
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
(in thousands, except per share data)
|
||||||||||||||
|
|
NON-GAAP OPERATING EXPENSES
|
|
|
|
|
|
|
|
||||||||||
|
|
|
GAAP operating expenses
|
$
|
141,038
|
|
|
$
|
134,232
|
|
|
$
|
268,221
|
|
|
$
|
273,861
|
|
|
|
|
|
|
Amortization of intangible assets
|
(4,970
|
)
|
|
(7,796
|
)
|
|
(9,519
|
)
|
|
(14,006
|
)
|
||||
|
|
|
|
Restructuring
|
(5,043
|
)
|
|
1,622
|
|
|
(8,095
|
)
|
|
(615
|
)
|
||||
|
|
|
|
Acquisition and integration related expenses
|
(6,468
|
)
|
|
25
|
|
|
(6,801
|
)
|
|
22
|
|
||||
|
|
|
Non-GAAP operating expenses
|
$
|
124,557
|
|
|
$
|
128,083
|
|
|
$
|
243,806
|
|
|
$
|
259,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
NON-GAAP OPERATING INCOME
|
|
|
|
|
|
|
|
||||||||||
|
|
|
GAAP operating income
|
$
|
36,822
|
|
|
$
|
35,473
|
|
|
$
|
66,864
|
|
|
$
|
59,047
|
|
|
|
|
|
|
Amortization of intangible assets
|
4,970
|
|
|
7,796
|
|
|
9,519
|
|
|
14,006
|
|
||||
|
|
|
|
Restructuring
|
5,043
|
|
|
(1,622
|
)
|
|
8,095
|
|
|
615
|
|
||||
|
|
|
|
Acquisition and integration related expenses
|
6,468
|
|
|
(25
|
)
|
|
6,801
|
|
|
(22
|
)
|
||||
|
|
|
Non-GAAP operating income
|
$
|
53,303
|
|
|
$
|
41,622
|
|
|
$
|
91,279
|
|
|
$
|
73,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
NON-GAAP NET INCOME & DILUTED EPS
|
|
|
|
|
|
|
|
||||||||||
|
|
|
GAAP net income attributable to Itron, Inc.
|
$
|
14,097
|
|
|
$
|
19,917
|
|
|
$
|
29,942
|
|
|
$
|
30,006
|
|
|
|
|
|
|
Amortization of intangible assets
|
4,970
|
|
|
7,796
|
|
|
9,519
|
|
|
14,006
|
|
||||
|
|
|
|
Amortization of debt placement fees
|
242
|
|
|
248
|
|
|
483
|
|
|
495
|
|
||||
|
|
|
|
Restructuring
|
5,043
|
|
|
(1,622
|
)
|
|
8,095
|
|
|
615
|
|
||||
|
|
|
|
Acquisition and integration related expenses
|
6,468
|
|
|
(25
|
)
|
|
6,801
|
|
|
(22
|
)
|
||||
|
|
|
|
Income tax effect of non-GAAP adjustments
(1)
|
(2,896
|
)
|
|
(1,170
|
)
|
|
(4,730
|
)
|
|
(3,125
|
)
|
||||
|
|
|
Non-GAAP net income attributable to Itron, Inc.
|
$
|
27,924
|
|
|
$
|
25,144
|
|
|
$
|
50,110
|
|
|
$
|
41,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Non-GAAP diluted EPS
|
$
|
0.71
|
|
|
$
|
0.65
|
|
|
$
|
1.28
|
|
|
$
|
1.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Weighted average common shares outstanding - Diluted
|
39,332
|
|
|
38,516
|
|
|
39,274
|
|
|
38,446
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
ADJUSTED EBITDA
|
|
|
|
|
|
|
|
||||||||||
|
|
|
GAAP net income attributable to Itron, Inc.
|
$
|
14,097
|
|
|
$
|
19,917
|
|
|
$
|
29,942
|
|
|
$
|
30,006
|
|
|
|
|
|
|
Interest income
|
(470
|
)
|
|
(221
|
)
|
|
(739
|
)
|
|
(492
|
)
|
||||
|
|
|
|
Interest expense
|
2,876
|
|
|
2,735
|
|
|
5,550
|
|
|
5,653
|
|
||||
|
|
|
|
Income tax provision
|
16,560
|
|
|
12,193
|
|
|
25,607
|
|
|
20,819
|
|
||||
|
|
|
|
Depreciation and amortization
|
15,090
|
|
|
18,807
|
|
|
29,468
|
|
|
35,481
|
|
||||
|
|
|
|
Restructuring
|
5,043
|
|
|
(1,622
|
)
|
|
8,095
|
|
|
615
|
|
||||
|
|
|
|
Acquisition and integration related expenses
|
6,468
|
|
|
(25
|
)
|
|
6,801
|
|
|
(22
|
)
|
||||
|
|
|
Adjusted EBITDA
|
$
|
59,664
|
|
|
$
|
51,784
|
|
|
$
|
104,724
|
|
|
$
|
92,060
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
FREE CASH FLOW
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
Net cash provided by operating activities
|
$
|
30,187
|
|
|
$
|
17,322
|
|
|
$
|
93,444
|
|
|
$
|
51,127
|
|
|
|
|
|
Acquisitions of property, plant, and equipment
|
(12,776
|
)
|
|
(11,093
|
)
|
|
(21,898
|
)
|
|
(19,884
|
)
|
||||
|
|
|
Free Cash Flow
|
$
|
17,411
|
|
|
$
|
6,229
|
|
|
$
|
71,546
|
|
|
$
|
31,243
|
|
|
|
(1)
|
The income tax effect of non-GAAP adjustments is calculated using the statutory tax rates for the relevant jurisdictions if no valuation allowance exists. If a valuation allowance exists, there is no tax impact to the non-GAAP adjustment.
|
|
SEGMENT RECONCILIATIONS
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|||||||||||||||
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
(in thousands)
|
||||||||||||||
|
|
NON-GAAP OPERATING INCOME - ELECTRICITY
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Electricity - GAAP operating income
|
$
|
17,653
|
|
|
$
|
20,008
|
|
|
$
|
34,515
|
|
|
$
|
30,640
|
|
|
|
|
|
|
Amortization of intangible assets
|
2,728
|
|
|
4,617
|
|
|
5,090
|
|
|
7,867
|
|
||||
|
|
|
|
Restructuring
|
506
|
|
|
(1,560
|
)
|
|
330
|
|
|
(1,032
|
)
|
||||
|
|
|
|
Acquisition and integration related expenses
|
6,201
|
|
|
(25
|
)
|
|
6,201
|
|
|
(22
|
)
|
||||
|
|
|
Electricity - Non-GAAP operating income
|
$
|
27,088
|
|
|
$
|
23,040
|
|
|
$
|
46,136
|
|
|
$
|
37,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
NON-GAAP OPERATING INCOME - GAS
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Gas - GAAP operating income
|
$
|
16,563
|
|
|
$
|
25,376
|
|
|
$
|
37,819
|
|
|
$
|
41,675
|
|
|
|
|
|
|
Amortization of intangible assets
|
1,309
|
|
|
1,756
|
|
|
2,586
|
|
|
3,375
|
|
||||
|
|
|
|
Restructuring
|
4,339
|
|
|
(12
|
)
|
|
5,423
|
|
|
1,252
|
|
||||
|
|
|
Gas - Non-GAAP operating income
|
$
|
22,211
|
|
|
$
|
27,120
|
|
|
$
|
45,828
|
|
|
$
|
46,302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
NON-GAAP OPERATING INCOME - WATER
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Water - GAAP operating income
|
$
|
16,686
|
|
|
$
|
14,177
|
|
|
$
|
25,421
|
|
|
$
|
32,253
|
|
|
|
|
|
|
Amortization of intangible assets
|
933
|
|
|
1,423
|
|
|
1,843
|
|
|
2,764
|
|
||||
|
|
|
|
Restructuring
|
995
|
|
|
115
|
|
|
2,013
|
|
|
51
|
|
||||
|
|
|
Water - Non-GAAP operating income
|
$
|
18,614
|
|
|
$
|
15,715
|
|
|
$
|
29,277
|
|
|
$
|
35,068
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
NON-GAAP OPERATING INCOME - CORPORATE UNALLOCATED
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Corporate unallocated - GAAP operating loss
|
$
|
(14,080
|
)
|
|
$
|
(24,088
|
)
|
|
$
|
(30,891
|
)
|
|
$
|
(45,521
|
)
|
|
|
|
|
|
Restructuring
|
(797
|
)
|
|
(165
|
)
|
|
329
|
|
|
344
|
|
||||
|
|
|
|
Acquisition and integration related expenses
|
267
|
|
|
—
|
|
|
600
|
|
|
—
|
|
||||
|
|
|
Corporate unallocated - Non-GAAP operating loss
|
$
|
(14,610
|
)
|
|
$
|
(24,253
|
)
|
|
$
|
(29,962
|
)
|
|
$
|
(45,177
|
)
|
|
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Total
|
|
Fair Value
|
||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||
|
Variable Rate Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Principal: U.S. dollar term loan
|
$
|
8,437
|
|
|
$
|
19,688
|
|
|
$
|
22,500
|
|
|
$
|
151,875
|
|
|
$
|
—
|
|
|
$
|
202,500
|
|
|
$
|
200,309
|
|
|
Average interest rate
|
2.53
|
%
|
|
2.81
|
%
|
|
3.07
|
%
|
|
3.23
|
%
|
|
—
|
%
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Principal: Multicurrency revolving line of credit
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
122,497
|
|
|
$
|
—
|
|
|
$
|
122,497
|
|
|
$
|
120,688
|
|
|
Average interest rate
|
1.88
|
%
|
|
2.01
|
%
|
|
2.15
|
%
|
|
2.28
|
%
|
|
—
|
%
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Interest rate swap on LIBOR-based debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Average interest rate (pay)
|
1.42
|
%
|
|
1.42
|
%
|
|
1.42
|
%
|
|
1.42
|
%
|
|
—
|
%
|
|
|
|
|
|||||||||
|
Average interest rate (receive)
|
1.29
|
%
|
|
1.56
|
%
|
|
1.82
|
%
|
|
1.98
|
%
|
|
—
|
%
|
|
|
|
|
|||||||||
|
Net/Spread
|
(0.13
|
)%
|
|
0.14
|
%
|
|
0.40
|
%
|
|
0.56
|
%
|
|
—
|
%
|
|
|
|
|
|||||||||
|
Item 1:
|
Legal Proceedings
|
|
Item 1A:
|
Risk Factors
|
|
Item 2:
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 5:
|
Other Information
|
|
Item 6:
|
Exhibits
|
|
|
||
|
|
|
|
|
Exhibit
Number
|
|
Description of Exhibits
|
|
|
|
|
|
12.1
|
|
Computation of Ratio of Earnings to Fixed Charges. (filed with this report)
|
|
|
|
|
|
31.1
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2
|
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.1
|
|
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document.
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema.
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase.
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase.
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase.
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase.
|
|
|
|
|
|
|
|
ITRON, INC.
|
|
|
|
|
|
|
|
August 2, 2017
|
|
By:
|
/s/ JOAN S. HOOPER
|
|
Date
|
|
|
Joan S. Hooper
|
|
|
|
|
Senior Vice President and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|