Exhibit 99.1

 

PRESS RELEASE

 

FOR:

STRATASYS LTD.

 

 

CONTACT:

Shane Glenn, VP Investor Relations

 

(952) 294-3416

 

shane.glenn@stratasys.com

 

STRATASYS REPORTS RECORD SECOND QUARTER FINANCIAL RESULTS

 

Company reports $178.5 million in revenue, including 35% organic revenue growth over the same period last year

 

MakerBot contributes $33.6 million in revenue

 

Company reports non-GAAP net income growth of 51% over the same period last year to $28.0 million, or $0.55 per diluted share; GAAP net loss was $173,000, or ($0.00) per basic share

 

Company raises 2014 financial guidance and updates long-term operating model to reflect favorable business environment and impact of recent acquisitions

 

- - - - -

 

MINNEAPOLIS, MN & REHOVOT, ISRAEL, August 7, 2014 — Stratasys Ltd. (NASDAQ: SSYS) today announced record second quarter financial results.

 

Total revenue for the second quarter of 2014 was $178.5 million, an increase of 67% compared to the same period last year; or an increase of 35% when excluding the impact of acquisitions. Non-GAAP net income for the second quarter increased by 51% over the same period last year to $28.0 million, or $0.55 per diluted share. GAAP net loss for the period was $173,000, or ($0.00) per basic share.

 

MakerBot branded products and services contributed $33.6 million to second quarter revenue, driven by channel expansion initiatives and the successful introductions of new products within the rapidly expanding segment for desktop 3D printers.

 

The company raised its financial guidance for fiscal 2014 to account for an improved outlook for the remainder of the year, as well as to account for the recent acquisitions of Solid Concepts and Harvest Technologies.  The company raised its organic revenue growth forecast for 2014 to at least 30%, versus a previous forecast of at least 25%.

 

Revenue guidance for 2014 increased to $750 — $770 million; versus previous guidance of $660 — $680 million. Non-GAAP net income guidance increased to $2.25 — $2.35 per diluted share, versus previous guidance of $2.15 — $2.25 per diluted share.

 



 

The company also updated its long-term operating model, which included raising its long-term annual organic revenue growth forecast to at least 25%, versus previous guidance of at least 20%.

 

In the second quarter the company announced agreements to acquire Solid Concepts and Harvest Technologies, which will be combined with RedEye, its existing digital manufacturing service business, to establish a single additive manufacturing services business unit. Both transactions closed in the third quarter, prior to the date of this release.

 

Q2-2014 Financial Results Summary:

 

·                  Revenue for the second quarter of 2014 was $178.5 million, representing a 67% increase over the $106.7 million non-GAAP revenue and the $106.5 million GAAP revenue for the same period last year.

·                  GAAP net loss for the second quarter was $173,000, or ($0.00) per basic share, compared to a loss of $2.8 million, or ($0.07) per basic share, for the same period last year.

·                  Non-GAAP net income was $28.0 million for the second quarter, or $0.55 per diluted share, compared to non-GAAP net income of $18.6 million, or $0.45 per diluted share, for the same period last year.

·                  Second 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.

·                  Operating expenses expanded materially in the second quarter over last year driven by the addition of MakerBot operating expenses, as well as from significant incremental investments in sales and marketing programs to support overall growth.

·                  The company invested a net amount of $17.6 million in R&D projects (non-GAAP basis) during the second quarter, representing 10% of non-GAAP net sales; R&D expense was $19.0 million on a GAAP basis.

·                  The company generated $4.8 million in cash from operations during the second quarter, and currently holds $577.9 million in cash and cash equivalents, and short term bank deposits, amounting to $11.7 per share.

·                  Non-GAAP EBITDA for the second quarter amounted to $34.6 million.

·                  The company sold 14,909 3D printing and additive manufacturing systems during the quarter, and on a combined pro forma basis, a cumulative 99,529 systems worldwide through June 30, 2014.

 

“We continue to observe strong positive sales momentum for our higher-performance systems and materials, which is reflected in the impressive 35% organic revenue growth we generated during the second quarter,” said David Reis, chief executive officer of Stratasys. “Equally impressive were the sales of MakerBot products and services, which contributed $33.6 million of revenue during the period, driven by our expanding

 

2



 

distribution network and the successful launch of three MakerBot branded 3D printers in the first half of the year. We are very pleased with our second quarter results, which represent quarterly records in revenue, non-GAAP net income and non-GAAP earnings per share.”

 

Recent Business Highlights:

 

·                  Completed the acquisitions of 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 demand for high-end systems, driven by manufacturing applications, as well as ongoing strong demand for the Objet500 Connex3 Color Multi-material 3D Printer.

·                  Began shipping the MakerBot Replicator Mini Compact Desktop 3D Printer and MakerBot Replicator Z18 Desktop 3D Printer; and announced multiple new software tools and content agreements for the MakerBot 3D Printing Ecosystem.

·                  Expanded the MakerBot sales channel to include Home Depot and Tech Data, as well as Stratasys Japan in Asia and the creation of MakerBot Europe.

·                  Observed strong growth for dental solutions, supported by the establishment of a Dental Advisory Board, as well as the introduction of two low-cost entry-level systems targeting dental applications.

 

“We expect our positive momentum to continue as we begin the second half of 2014,” continued Reis. “Reflecting our favorable outlook, we are increasing our projection for organic revenue growth in 2014 to at least 30%, and we are raising our financial guidance accordingly. In addition, we are adjusting our outlook to account for the recent acquisitions of Solid Concepts and Harvest Technologies, acquisitions that we now believe will be modestly accretive to non-GAAP earnings per share in 2014.  Longer term, we believe these acquisitions will enable us to better serve our customers, ultimately providing synergies for our combined organization.  We are excited about our many opportunities, and believe we are well positioned within our rapidly growing industry.”

 

Financial Guidance:

 

Stratasys updated the following information regarding the company’s projected revenue and net income for the fiscal year ending December 31, 2014:

 

·                  Revenue guidance was increased to $750 — $770 million; versus previous guidance of $660 — $680 million.

 

3



 

·                  Non-GAAP net income guidance was increased to $117 — $122 million, or $2.25 — $2.35 per diluted share; versus previous guidance of $113 — $119 million, or $2.15 — $2.25 per diluted share.

·                  The acquisitions of Solid Concepts and Harvest Technologies are expected to be modestly accretive to Stratasys’ non-GAAP earnings per share in 2014.

·                  The company expects organic revenue growth, excluding acquisitions, of at least 30% in 2014 over 2013; versus the previous guidance of at least 25% growth.

 

GAAP financial guidance is not provided in this release given the initial accounting for the business combination of Solid Concepts and Harvest Technologies is incomplete, thus making the supplemental information required to calculate GAAP earnings unavailable.  GAAP financial guidance will be calculated and communicated upon the completion of that analysis.

 

Stratasys updated the following information regarding the company’s long-term operating model:

 

·                  Annual organic revenue growth of at least 25%; versus the previous projection of at least 20%.

·                  Non-GAAP operating income as a percent of sales of 18% to 23%, versus the previous projection of 20% to 25%.

·                  Non-GAAP effective tax rate of 10% to 15%; versus the previous projection of 15% to 20%.

·                  Non-GAAP net income as a percent of sales projection remains unchanged at 16% to 21%.

 

Stratasys provided the following additional information regarding the company’s performance and strategic plans for 2014:

 

·                  Operating expenses are projected to expand materially in 2014 compared to 2013, driven by significant investments to support MakerBot product development and sales expansion; other investments in sales and marketing to drive future market adoption; and increased R&D investments to fund technology innovation and new product development.

·                  Growth in operating expenses in 2014 will include significant investments to support the integration and alignment of the recent acquisitions of Solid Concepts and Harvest Technologies.

·                  Capital expenditures are projected at $50 million to $70 million, which includes significant investments in manufacturing capacity in anticipation and support of future growth.

 

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.

 

4



 

Stratasys Ltd. Q2-2014 Conference Call Details

 

Stratasys will hold a conference call to discuss its second quarter financial results on Thursday, August 7, 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/aeagor6k.

 

To participate by telephone, the domestic dial-in number is 877-415-3180 and the international dial-in is 857-244-7323.  The access code is 84391755.  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 (the “SEC”), in the “Risk Factors” attached as Exhibit 99.3 to the Report of Foreign Private Issuer on Form 6-K furnished by

 

5



 

the company to the SEC on the date hereof, and in other reports that the company has furnished to, or 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, Minnesota and Rehovot, Israel, is a leading global provider of 3D printing and additive and additive manufacturing solutions. The company’s patented FDM®, PolyJet™ and WDM™ 3D Printing technologies produce prototypes and manufactured goods directly from 3D CAD files or other 3D content. Systems include 3D printers for idea development, prototyping and direct digital manufacturing. Stratasys subsidiaries include MakerBot and Solidscape, and the company operates a digital-manufacturing service comprising RedEye, Solid Concepts and Harvest Technologies. Stratasys has more than 2,500 employees, holds over 560 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.

 

6



 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

Products

 

$

154,090

 

$

90,213

 

$

283,342

 

$

172,023

 

Services

 

24,375

 

16,272

 

46,064

 

31,669

 

 

 

178,465

 

106,485

 

329,406

 

203,692

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

Products

 

73,394

 

45,731

 

134,416

 

94,774

 

Services

 

13,437

 

10,349

 

25,628

 

21,139

 

 

 

86,831

 

56,080

 

160,044

 

115,913

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

91,634

 

50,405

 

169,362

 

87,779

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Research and development, net

 

18,957

 

10,337

 

35,728

 

21,126

 

Selling, general and administrative

 

77,929

 

42,665

 

145,546

 

85,990

 

Change in fair value of earn-out obligations

 

628

 

 

(6,867

)

 

 

 

97,514

 

53,002

 

174,407

 

107,116

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(5,880

)

(2,597

)

(5,045

)

(19,337

)

 

 

 

 

 

 

 

 

 

 

Other income (loss)

 

337

 

138

 

(999

)

652

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

(5,543

)

(2,459

)

(6,044

)

(18,685

)

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(5,370

)

326

 

(9,958

)

(417

)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(173

)

$

(2,785

)

$

3,914

 

$

(18,268

)

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

$

 

$

15

 

$

 

$

68

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Stratasys Ltd.

 

$

(173

)

$

(2,800

)

$

3,914

 

$

(18,336

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) per ordinary share attributable to Stratasys Ltd.

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.00

)

$

(0.07

)

$

0.08

 

$

(0.47

)

Diluted

 

(0.00

)

(0.07

)

0.08

 

(0.47

)

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

49,373

 

38,781

 

49,323

 

38,637

 

Diluted

 

49,373

 

38,781

 

51,238

 

38,637

 

 



 

Stratasys Ltd.

 

Consolidated Balance Sheets

 

(in thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

502,314

 

$

414,088

 

Short-term bank deposits

 

75,622

 

200,370

 

Accounts receivable, net

 

113,583

 

99,200

 

Inventories

 

114,346

 

88,406

 

Investment in sales-type leases, net

 

6,651

 

6,696

 

Prepaid expenses

 

7,966

 

5,470

 

Deferred income taxes

 

22,448

 

16,501

 

Other current assets

 

25,325

 

21,398

 

 

 

 

 

 

 

Total current assets

 

868,255

 

852,129

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Goodwill

 

1,203,296

 

1,195,891

 

Other intangible assets, net

 

587,566

 

622,330

 

Investment in sales-type leases

 

13,007

 

11,219

 

Amounts funded in respect of employee rights upon retirement

 

3,369

 

3,166

 

Property, plant and equipment, net

 

110,848

 

91,005

 

Other non-current assets

 

4,827

 

6,481

 

 

 

 

 

 

 

Total non-current assets

 

1,922,913

 

1,930,092

 

 

 

 

 

 

 

Total assets

 

$

2,791,168

 

$

2,782,221

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

38,856

 

$

35,375

 

Accrued expenses and other current liabilities

 

32,919

 

32,849

 

Accrued compensation and related benefits

 

27,427

 

21,441

 

Earn-out obligation

 

11,458

 

12,027

 

Unearned revenues

 

41,895

 

36,033

 

 

 

 

 

 

 

Total current liabilities

 

152,555

 

137,725

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Employee rights upon retirement

 

4,999

 

4,683

 

Earn-out obligation - long-term

 

 

16,998

 

Deferred tax liabilities

 

97,955

 

105,901

 

Unearned revenues - long-term

 

4,618

 

3,315

 

Other non-current liabilities

 

10,870

 

13,812

 

 

 

 

 

 

 

Total liabilities

 

270,997

 

282,434

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Ordinary shares, NIS 0.01 nominal value, authorized 180,000 shares; 49,436 and 49,211 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively

 

134

 

133

 

Additional paid-in capital

 

2,428,978

 

2,412,197

 

Retained earnings

 

89,463

 

85,549

 

Accumulated other comprehensive income

 

1,596

 

1,908

 

 

 

 

 

 

 

Total equity

 

2,520,171

 

2,499,787

 

 

 

 

 

 

 

Total liabilities and equity

 

$

2,791,168

 

$

2,782,221

 

 



 

Stratasys Ltd.

 

Reconciliation of GAAP to Non-GAAP Results of Operations

 

(in thousands, except per share data)

 

 

 

Three Months Ended June 30, 2014

 

Three Months Ended June 30, 2013

 

 

 

GAAP

 

 

 

Non-GAAP

 

GAAP

 

 

 

Non-GAAP

 

 

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

154,090

 

$

 

$

154,090

 

$

90,213

 

$

199

 

$

90,412

 

Services

 

24,375

 

 

24,375

 

16,272

 

 

16,272

 

 

 

178,465

 

 

178,465

 

106,485

 

199

 

106,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

73,394

 

(14,739

)

58,655

 

45,731

 

(12,171

)

33,560

 

Services

 

13,437

 

(340

)

13,097

 

10,349

 

(343

)

10,006

 

 

 

86,831

 

(15,079

)

71,752

 

56,080

 

(12,514

)

43,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

91,634

 

15,079

 

106,713

 

50,405

 

12,713

 

63,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

18,957

 

(1,318

)

17,639

 

10,337

 

(846

)

9,491

 

Selling, general and administrative

 

77,929

 

(17,617

)

60,312

 

42,665

 

(10,748

)

31,917

 

Change in fair value of earn-out obligations

 

628

 

(628

)

 

 

 

 

 

 

 

97,514

 

(19,563

)

77,951

 

53,002

 

(11,594

)

41,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(5,880

)

34,642

 

28,762

 

(2,597

)

24,307

 

21,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

337

 

 

337

 

138

 

 

138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(5,543

)

34,642

 

29,099

 

(2,459

)

24,307

 

21,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(5,370

)

6,475

 

1,105

 

326

 

2,916

 

3,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(173

)

$

28,167

 

$

27,994

 

$

(2,785

)

$

21,391

 

$

18,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

$

 

$

 

$

 

$

15

 

$

25

 

$

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Stratasys Ltd.

 

$

(173

)

$

28,167

 

$

27,994

 

$

(2,800

)

$

21,366

 

$

18,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per ordinary share attributable to Stratasys Ltd.

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.00

)

 

 

$

0.57

 

$

(0.07

)

 

 

$

0.48

 

Diluted

 

(0.00

)

 

 

0.55

 

(0.07

)

 

 

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

49,373

 

 

 

49,373

 

38,781

 

 

 

38,781

 

Diluted

 

49,373

 

 

 

51,196

 

38,781

 

 

 

41,146

 

 



 

Stratasys Ltd.

 

Reconciliation of GAAP to Non-GAAP Results of Operations

 

(in thousands, except per share data)

 

 

 

Six Months Ended June 30, 2014

 

Six Months Ended June 30, 2013

 

 

 

GAAP

 

 

 

Non-GAAP

 

GAAP

 

 

 

Non-GAAP

 

 

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

283,342

 

$

235

 

$

283,577

 

$

172,023

 

$

1,214

 

$

173,237

 

Services

 

46,064

 

 

46,064

 

31,669

 

 

31,669

 

 

 

329,406

 

235

 

329,641

 

203,692

 

1,214

 

204,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

134,416

 

(28,468

)

105,948

 

94,774

 

(31,348

)

63,426

 

Services

 

25,628

 

(774

)

24,854

 

21,139

 

(685

)

20,454

 

 

 

160,044

 

(29,242

)

130,802

 

115,913

 

(32,033

)

83,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

169,362

 

29,477

 

198,839

 

87,779

 

33,247

 

121,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

35,728

 

(2,813

)

32,915

 

21,126

 

(1,745

)

19,381

 

Selling, general and administrative

 

145,546

 

(31,140

)

114,406

 

85,990

 

(26,356

)

59,634

 

Change in fair value of earn-out obligations

 

(6,867

)

6,867

 

 

 

 

 

 

 

174,407

 

(27,086

)

147,321

 

107,116

 

(28,101

)

79,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(5,045

)

56,563

 

51,518

 

(19,337

)

61,348

 

42,011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (loss)

 

(999

)

 

(999

)

652

 

 

652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(6,044

)

56,563

 

50,519

 

(18,685

)

61,348

 

42,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(9,958

)

11,884

 

1,926

 

(417

)

6,802

 

6,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

3,914

 

$

44,679

 

$

48,593

 

$

(18,268

)

$

54,546

 

$

36,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

$

 

$

 

$

 

$

68

 

$

65

 

$

133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Stratasys Ltd.

 

$

3,914

 

$

44,679

 

$

48,593

 

$

(18,336

)

$

54,481

 

$

36,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per ordinary share attributable to Stratasys Ltd.

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

 

$

0.99

 

$

(0.47

)

 

 

$

0.94

 

Diluted

 

0.08

 

 

 

0.95

 

(0.47

)

 

 

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

49,323

 

 

 

49,323

 

38,637

 

 

 

38,637

 

Diluted

 

51,238

 

 

 

51,221

 

38,637

 

 

 

41,111

 

 



 

Stratasys Ltd.

 

Reconciliation of Non-GAAP Adjustments

 

(in thousands)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net sales, products

 

 

 

 

 

 

 

 

 

Deferred revenue step-up

 

$

 

$

199

 

$

235

 

$

1,214

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, products

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

(14,029

)

(11,780

)

(27,254

)

(30,542

)

Non-cash stock-based compensation expense

 

(710

)

(314

)

(1,214

)

(633

)

Merger related expense

 

 

(77

)

 

(173

)

 

 

(14,739

)

(12,171

)

(28,468

)

(31,348

)

Cost of sales, services

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation expense

 

(324

)

(318

)

(732

)

(633

)

Merger related expense

 

(16

)

(25

)

(42

)

(52

)

 

 

(340

)

(343

)

(774

)

(685

)

Research and development, net

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation expense

 

(885

)

(846

)

(1,823

)

(1,745

)

Performance bonus expense

 

(347

)

 

(904

)

 

Merger related expense

 

(86

)

 

 

(86

)

 

 

 

 

(1,318

)

(846

)

(2,813

)

(1,745

)

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

(5,507

)

(2,425

)

(10,871

)

(7,886

)

Non-cash stock-based compensation expense

 

(5,159

)

(3,881

)

(10,045

)

(7,839

)

Merger and acquisition related expense

 

(4,352

)

(4,442

)

(5,836

)

(10,631

)

Performance bonus expense

 

(2,599

)

 

(4,388

)

 

 

 

(17,617

)

(10,748

)

(31,140

)

(26,356

)

Change in fair value of earn-out obligation

 

 

 

 

 

 

 

 

 

Change in Earn-out obligation

 

(628

)

 

6,867

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

Tax expense related to non-GAAP adjustments

 

6,475

 

2,916

 

11,884

 

6,802

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense attributable to non-controlling interest

 

 

25

 

 

65

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

28,167

 

$

21,366

 

$

44,679

 

$

54,481