Exhibit 99.1

 

PRESS RELEASE

 

FOR:                                                STRATASYS LTD.

 

CONTACT:                               Shane Glenn, VP Investor Relations

(952) 294-3416

shane.glenn@stratasys.com

 

STRATASYS REPORTS RECORD THIRD QUARTER FINANCIAL RESULTS

 

Company reports $204 million in revenue, which included a strong contribution from Makerbot and a 35% increase in organic revenue over the same period last year

 

Company reports non-GAAP net income growth of 50% over the same period last year to $30.1 million, or $0.58 per diluted share; GAAP net loss was $31.3 million, or ($0.62) per basic share

 

- - - - -

 

MINNEAPOLIS, MN & REHOVOT, ISRAEL, November 5, 2014 — Stratasys Ltd. (NASDAQ: SSYS) today announced record third quarter financial results.

 

Total revenue for the third quarter of 2014 was $204 million, which included a 35% increase organically when compared to the same period last year and a 62% increase when including revenue from acquisitions.

 

Revenue from MakerBot branded products and services increased by over 80% when compared to the pro forma revenue that MakerBot generated during the third quarter of 2013. MakerBot product and service revenue is calculated as organic revenue beginning on August 15, 2014.

 

Non-GAAP net income for the third quarter increased by 50% over the same period last year to $30.1 million, or $0.58 per diluted share. GAAP net loss for the period was $31.3 million, or ($0.62) per basic share.

 

During the third quarter, Stratasys closed the acquisitions of Solid Concepts and Harvest Technologies, creating a leading additive manufacturing services platform that will support the companys expansion into end-use-parts production, and the introduction of applications within targeted vertical markets.

 

The company also announced and closed the acquisition of GrabCAD, a leading cloud-based platform for 3D CAD users that provides tools to facilitate 3D design collaboration, and has the potential to improve access to the companys 3D printing products and services.

 

Additionally, Stratasys established MakerBot Europe by acquiring MakerBots German distributor, HAFNERS BÜRO. MakerBot Europe will manage existing resellers as well

 



 

as expand the companys reach and develop additional strategic partnerships in the European market.

 

The company adjusted its financial guidance for fiscal 2014 to account for the recent acquisition of GrabCAD, with the expectation that ongoing development costs, as previously disclosed, are expected to negatively impact the fourth quarter by $0.03 to $0.05 per share. Non-GAAP net income guidance was adjusted to $2.21 — $2.31 per diluted share; versus previous guidance of $2.25 — $2.35 per diluted share.

 

Q3-2014 Financial Results Summary:

 

·                  Revenue for the third quarter of 2014 was $203.6 million, representing a 62% increase, and 35% on an organic basis, over non-GAAP revenue of $126.1 million reported for the same period last year.

·                  GAAP net loss for the third quarter was $31.3 million, or ($0.62) per basic share, compared to a net loss of $6.6 million, or ($0.16) per basic share, for the same period last year.

·                  Non-GAAP net income was $30.1 million for the third quarter, or $0.58 per diluted share, compared to non-GAAP net income of $20.0 million, or $0.45 per diluted share, for the same period last year.

·                  Third 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; the approximate 3.9 million new ordinary shares issued in consideration for the acquisition of MakerBot in August of 2013; and the approximately 1.2 million shares issued in consideration for the acquisitions of Solid Concepts and Harvest Technologies in July and August of 2014, respectively.

·                  Operating expenses expanded materially in the third quarter over last year driven by the addition of expenses from Solid Concepts, Harvest Technologies and MakerBot, as well as from significant incremental investments to support new product initiatives and the company’s accelerating growth.

·                  The company invested a net amount of $19.2 million in R&D projects (non-GAAP basis) during the third quarter, representing 9.4% of revenue; R&D expense was $23.4 million on a GAAP basis.

·                  The company utilized $10.7 million in cash for operations during the third quarter, driven primarily by one-time employee bonuses and retention payments related to recent acquisitions; and currently holds $459 million in cash and cash equivalents, and short-term bank deposits, amounting to approximately $9 per share. The cash balance includes a $50 million drawdown on the company’s revolving debt facility.

·                  Non-GAAP EBITDA for the third quarter amounted to $40.0 million; and EBITDA based on GAAP net income was ($22.2) million.

·                 The company sold 10,965 3D printing and additive manufacturing systems during the quarter, and on a combined pro forma basis, a cumulative 110,494 systems worldwide through September 30, 2014.

 

“Our organic revenue growth in the third quarter was an impressive 35%, as demand for our industry-leading products and services remained very strong,” said David Reis, chief

 

2



 

executive officer of Stratasys. “We believe this trend validates our leadership position, supports our strategic initiatives, and reflects favorably on the contributions made by our recent acquisitions.  As MakerBot sales continue to impress, sales of our higher-margin products remained a key growth driver during the third quarter, which had a positive impact on margins during the period. Overall, we are very pleased with our third quarter results, as we continued to recognize strong demand across a wide range of products and applications.”

 

Recent Business Highlights:

 

·                  Completed the acquisitions of Solid Concepts and Harvest Technologies, and began the integration process to create a leading strategic platform to meet customers’ additive manufacturing needs through an expanded technology and parts services business offering.

·                  Announced and completed the acquisition of GrabCAD, a provider of cloud-based collaboration tools for designers and engineers to manage, share and view CAD files.  The addition of GrabCAD is expected to drive improved communication and ease of use throughout the 3D printing process, enhancing accessibility to the company’s 3D printing solutions.

·                  Observed broad-based product demand, with particularly strong sales of high-end FDM and PolyJet systems and materials, including strong shipments of the Objet1000.

·                  Introduced multiple new systems and materials, including two new Fortus FDM systems as well as a significant expansion of our successful Connex line of multi- material 3D printers.

·                  Recognized strong demand for MakerBot branded desktop 3D printers, and expanded the MakerBot sales channel through the inclusion of Home Depot and the creation of MakerBot Europe.

·                  Announced a significant expansion of the program to place uPrint 3D printers in 100 UPS store locations across the U.S., following strong demand for their in-store 3D printing services.

·                  Significantly expanded the manufacturing capacity of the company’s PolyJet product line through the opening of a new facility in Kiryat Gat, Israel.

·                  Reached a significant milestone with over 100,000 cumulative systems shipped on a combined company basis.

 

“We are excited about the potential of our recent acquisitions, and have initiated the process of integrating Solid Concepts and Harvest Technologies together with RedEye into a unified parts services offering,” continued Reis. “In addition, we believe the recent acquisition of GrabCAD will ultimately position our company to provide improved

 

3



 

design collaboration tools, and greatly enhance customer accessibility to our 3D printing products and services.  We believe these transactions demonstrate our commitment to invest strategically and position the company for long-term growth.”

 

Financial Guidance:

 

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

 

·                  Revenue guidance remains at $750 — $770 million.

·                  Reflecting the recent acquisition of GrabCAD, non-GAAP net income guidance was adjusted to $115 — $120 million, or $2.21 — $2.31 per diluted share; versus previous guidance of $117 — $122 million, or $2.25 — $2.35 per diluted share.

·                  GAAP guidance was updated to a net loss of ($31.6) — ($24.4) million, or ($0.63) — ($0.49) per basic share.

 

Non-GAAP earnings guidance excludes $80.6 million to $81.1 million of projected amortization of intangible assets; $29.4 million to $29.9 million of share-based compensation expense; $14.6 million of impairment charges; $66.7 million to $68.7 million in non-recurring expenses related to acquisitions; and includes $46.9 million to $47.9 million in tax expenses related to Non-GAAP adjustments.

 

Appropriate reconciliations between GAAP and non-GAAP financial measures are provided in a table at the end of this press release. The table provides itemized detail of the non-GAAP financial measures.

 

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

 

·                  Annual organic revenue growth of at least 25%.

·                  Non-GAAP operating income as a percent of sales of 18% to 23%.

·                  Non-GAAP effective tax rate of 10% to 15%.

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

 

“We continue to observe strong market demand, and we are excited about our several new product launches.  And finally, we have reiterated our growth forecasts and look forward to a strong finish to 2014,” concluded Reis.

 

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

 

4



 

·                  Operating expenses will 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.

·                  Operating expenses for the remainder of 2014 will also include significant incremental investments to support the integration and alignment of the recent acquisitions of Solid Concepts and Harvest Technologies, as well as ongoing incremental expenses from the addition of GrabCAD.

·                  Capital expenditures are projected at $50 million to $60 million for 2014, and $160 million to $200 million for 2015, which includes significant investments to support future growth.

 

Stratasys Ltd. Q3-2014 Conference Call Details

 

Stratasys will hold a conference call to discuss its third quarter financial results on Wednesday, November 5, 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/3my5yedw.

 

To participate by telephone, the domestic dial-in number is 866-515-2913 and the international dial-in is 617-399-5127.  The access code is 50996956. 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,

 

5



 

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, Harvest Technologies, and GrabCAD 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 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

 

6



 

the company operates a digital-manufacturing service comprising RedEye, Solid Concepts and Harvest Technologies. Stratasys has more than 2,800 employees, holds over 600 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.

 

7



 

Stratasys Ltd.

 

Consolidated Statements of Operations

 

(in thousands, except per share data)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

Products

 

$

160,200

 

$

107,887

 

$

443,542

 

$

279,910

 

Services

 

43,410

 

17,739

 

89,474

 

49,408

 

 

 

203,610

 

125,626

 

533,016

 

329,318

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

Products

 

85,437

 

53,565

 

219,853

 

148,339

 

Services

 

30,326

 

11,469

 

55,954

 

32,608

 

 

 

115,763

 

65,034

 

275,807

 

180,947

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

87,847

 

60,592

 

257,209

 

148,371

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Research and development, net

 

23,353

 

13,514

 

59,081

 

34,640

 

Selling, general and administrative

 

110,803

 

51,587

 

256,349

 

137,577

 

Change in the fair value of obligations in connection with acquisitions

 

5,578

 

1,607

 

(1,289

)

1,607

 

 

 

139,734

 

66,708

 

314,141

 

173,824

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(51,887

)

(6,116

)

(56,932

)

(25,453

)

 

 

 

 

 

 

 

 

 

 

Other income (loss)

 

(1,384

)

(452

)

(2,383

)

200

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

(53,271

)

(6,568

)

(59,315

)

(25,253

)

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(21,919

)

80

 

(31,877

)

(337

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(31,352

)

$

(6,648

)

$

(27,438

)

$

(24,916

)

 

 

 

 

 

 

 

 

 

 

Net loss (income) attributable to non-controlling interest

 

$

(24

)

$

(22

)

$

(24

)

$

46

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Stratasys Ltd.

 

$

(31,328

)

$

(6,626

)

$

(27,414

)

$

(24,962

)

 

 

 

 

 

 

 

 

 

 

Net loss per ordinary share attributable to Stratasys Ltd.

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.62

)

$

(0.16

)

$

(0.55

)

$

(0.63

)

Diluted

 

(0.62

)

(0.16

)

(0.55

)

(0.63

)

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

50,490

 

41,976

 

49,717

 

39,754

 

Diluted

 

50,490

 

41,976

 

49,717

 

39,754

 

 



 

Stratasys Ltd.

 

Consolidated Balance Sheets

 

(in thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

383,501

 

$

414,088

 

Short-term bank deposits

 

75,375

 

200,370

 

Accounts receivable, net

 

140,676

 

99,200

 

Inventories

 

119,262

 

88,406

 

Investment in sales-type leases, net

 

7,478

 

6,696

 

Prepaid expenses

 

9,759

 

5,470

 

Deferred income taxes

 

22,268

 

16,501

 

Other current assets

 

37,114

 

21,398

 

 

 

 

 

 

 

Total current assets

 

795,433

 

852,129

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Goodwill

 

1,425,416

 

1,195,891

 

Other intangible assets, net

 

607,662

 

622,330

 

Investment in sales-type leases

 

14,643

 

11,219

 

Amounts funded in respect of employee rights upon retirement

 

3,255

 

3,166

 

Property, plant and equipment, net

 

143,335

 

91,005

 

Other non-current assets

 

8,137

 

6,481

 

 

 

 

 

 

 

Total non-current assets

 

2,202,448

 

1,930,092

 

 

 

 

 

 

 

Total assets

 

$

2,997,881

 

$

2,782,221

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

39,093

 

$

35,375

 

Short term debt

 

50,000

 

 

Accrued expenses and other current liabilities

 

40,530

 

32,849

 

Accrued compensation and related benefits

 

36,228

 

21,441

 

Obligations in connection with acquisitions

 

42,037

 

12,027

 

Unearned revenues

 

40,909

 

36,033

 

 

 

 

 

 

 

Total current liabilities

 

248,797

 

137,725

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Employee rights upon retirement

 

4,859

 

4,683

 

Obligations in connection with acquisitions - long term

 

37,132

 

16,998

 

Deferred tax liabilities

 

65,393

 

105,901

 

Unearned revenues - long-term

 

5,528

 

3,315

 

Other non-current liabilities

 

18,502

 

13,812

 

 

 

 

 

 

 

Total liabilities

 

380,211

 

282,434

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Ordinary shares, NIS 0.01 nominal value, authorized 180,000 shares; 50,898 and 49,211 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively

 

139

 

133

 

Additional paid-in capital

 

2,560,256

 

2,412,197

 

Retained earnings

 

58,135

 

85,549

 

Accumulated other comprehensive income (loss)

 

(1,355

)

1,908

 

Equity attributable to Stratasys Ltd.

 

2,617,175

 

2,499,787

 

Non-controlling interest

 

495

 

 

 

 

 

 

 

 

 

Total equity

 

2,617,670

 

2,499,787

 

 

 

 

 

 

 

Total liabilities and equity

 

$

2,997,881

 

$

2,782,221

 

 



 

Stratasys Ltd.

 

Reconciliation of GAAP to Non-GAAP Results of Operations

 

(in thousands, except per share data)

 

 

 

Three Months Ended September 30, 2014

 

Three Months Ended September 30, 2013

 

 

 

GAAP

 

 

 

Non-GAAP

 

GAAP

 

 

 

Non-GAAP

 

 

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

160,200

 

$

 

$

160,200

 

$

107,887

 

$

434

 

$

108,321

 

Services

 

43,410

 

 

43,410

 

17,739

 

 

17,739

 

 

 

203,610

 

 

203,610

 

125,626

 

434

 

126,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

85,437

 

(26,760

)

58,677

 

53,565

 

(12,713

)

40,852

 

Services

 

30,326

 

(4,236

)

26,090

 

11,469

 

(395

)

11,074

 

 

 

115,763

 

(30,996

)

84,767

 

65,034

 

(13,108

)

51,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

87,847

 

30,996

 

118,843

 

60,592

 

13,542

 

74,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

23,353

 

(4,178

)

19,175

 

13,514

 

(1,538

)

11,976

 

Selling, general and administrative

 

110,803

 

(42,936

)

67,867

 

51,587

 

(13,660

)

37,927

 

Change in the fair value of obligations in connection with acquisitions

 

5,578

 

(5,578

)

 

1,607

 

(1,607

)

 

 

 

139,734

 

(52,692

)

87,042

 

66,708

 

(16,805

)

49,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(51,887

)

83,688

 

31,801

 

(6,116

)

30,347

 

24,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loss

 

(1,384

)

 

(1,384

)

(452

)

 

(452

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(53,271

)

83,688

 

30,417

 

(6,568

)

30,347

 

23,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(21,919

)

22,269

 

350

 

80

 

3,640

 

3,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(31,352

)

$

61,419

 

$

30,067

 

$

(6,648

)

$

26,707

 

$

20,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss (income) attributable to non-controlling interest

 

$

(24

)

$

 

$

(24

)

$

(22

)

$

61

 

$

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Stratasys Ltd.

 

$

(31,328

)

$

61,419

 

$

30,091

 

$

(6,626

)

$

26,646

 

$

20,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.62

)

 

 

$

0.60

 

$

(0.16

)

 

 

$

0.48

 

Diluted

 

(0.62

)

 

 

0.58

 

(0.16

)

 

 

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

50,490

 

 

 

50,490

 

41,976

 

 

 

41,976

 

Diluted

 

50,490

 

 

 

52,261

 

41,976

 

 

 

44,289

 

 

The Company considers these non-GAAP measures to be indicative of its core operating results and facilitates a comparison of operating results across reporting periods.  The Company uses these non-GAAP measures when evaluating its financial results as well as for internal planning and forecasting purposes, however these measures should not be viewed as a substitute for the Company’s GAAP results.

 


* Refer to the “Reconciliation of Non-GAAP Adjustments” herein for further information regarding adjustments.

 



 

Stratasys Ltd.

 

Reconciliation of GAAP to Non-GAAP Results of Operations

 

(in thousands, except per share data)

 

 

 

Nine Months Ended September 30, 2014

 

Nine Months Ended September 30, 2013

 

 

 

GAAP

 

 

 

Non-GAAP

 

GAAP

 

 

 

Non-GAAP

 

 

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

443,542

 

$

235

 

$

443,777

 

$

279,910

 

$

1,647

 

$

281,557

 

Services

 

89,474

 

 

89,474

 

49,408

 

 

49,408

 

 

 

533,016

 

235

 

533,251

 

329,318

 

1,647

 

330,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

219,853

 

(55,228

)

164,625

 

148,339

 

(44,062

)

104,277

 

Services

 

55,954

 

(5,010

)

50,944

 

32,608

 

(1,080

)

31,528

 

 

 

275,807

 

(60,238

)

215,569

 

180,947

 

(45,142

)

135,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

257,209

 

60,473

 

317,682

 

148,371

 

46,789

 

195,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

59,081

 

(6,991

)

52,090

 

34,640

 

(3,282

)

31,358

 

Selling, general and administrative

 

256,349

 

(74,076

)

182,273

 

137,577

 

(40,017

)

97,560

 

Change in the fair value of obligations in connection with acquisitions

 

(1,289

)

1,289

 

 

1,607

 

(1,607

)

 

 

 

314,141

 

(79,778

)

234,363

 

173,824

 

(44,906

)

128,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(56,932

)

140,251

 

83,319

 

(25,453

)

91,695

 

66,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (loss)

 

(2,383

)

 

(2,383

)

200

 

 

200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(59,315

)

140,251

 

80,936

 

(25,253

)

91,695

 

66,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(31,877

)

34,153

 

2,276

 

(337

)

10,442

 

10,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(27,438

)

$

106,098

 

$

78,660

 

$

(24,916

)

$

81,253

 

$

56,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss (income) attributable to non-controlling interest

 

$

(24

)

$

 

$

(24

)

$

46

 

$

126

 

$

172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Stratasys Ltd.

 

$

(27,414

)

$

106,098

 

$

78,684

 

$

(24,962

)

$

81,127

 

$

56,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.55

)

 

 

$

1.58

 

$

(0.63

)

 

 

$

1.41

 

Diluted

 

(0.55

)

 

 

1.53

 

(0.63

)

 

 

1.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

49,717

 

 

 

49,717

 

39,754

 

 

 

39,754

 

Diluted

 

49,717

 

 

 

51,573

 

39,754

 

 

 

42,185

 

 

The Company considers these non-GAAP measures to be indicative of its core operating results and facilitates a comparison of operating results across reporting periods.  The Company uses these non-GAAP measures when evaluating its financial results as well as for internal planning and forecasting purposes, however these measures should not be viewed as a substitute for the Company’s GAAP results.

 


* Refer to the “Reconciliation of Non-GAAP Adjustments” herein for further information regarding adjustments.

 



 

Stratasys Ltd.

 

Reconciliation of Non-GAAP Adjustments

 

(in thousands)

 

 

 

Three Months Ended September
30,

 

Nine Months Ended September
30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net sales, products

 

 

 

 

 

 

 

 

 

Deferred revenue step-up

 

$

 

$

434

 

$

235

 

$

1,647

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, products

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

(14,328

)

(12,252

)

(41,582

)

(42,795

)

Impairment charges

 

(11,635

)

 

(11,635

)

 

Non-cash stock-based compensation expense

 

(797

)

(406

)

(2,011

)

(1,039

)

Merger related expense

 

 

(55

)

 

(228

)

 

 

(26,760

)

(12,713

)

(55,228

)

(44,062

)

Cost of sales, services

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

(536

)

 

(537

)

 

Non-cash stock-based compensation expense

 

(485

)

(387

)

(1,217

)

(1,020

)

Merger related expense

 

(3,215

)

(8

)

(3,256

)

(60

)

 

 

(4,236

)

(395

)

(5,010

)

(1,080

)

Research and development, net

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation expense

 

(1,098

)

(822

)

(2,921

)

(2,566

)

Impairment charges

 

(3,000

)

 

(3,000

)

 

Merger related expense

 

(80

)

(716

)

(1,070

)

(716

)

 

 

(4,178

)

(1,538

)

(6,991

)

(3,282

)

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

(6,474

)

(3,838

)

(17,344

)

(14,758

)

Non-cash stock-based compensation expense

 

(5,217

)

(4,997

)

(15,262

)

(12,837

)

Merger and acquisition related expense

 

(31,245

)

(4,825

)

(41,470

)

(12,422

)

 

 

(42,936

)

(13,660

)

(74,076

)

(40,017

)

Change in the fair value of obligations in connection with acquisitions

 

 

 

 

 

 

 

 

 

Change in the fair value of obligations in connection with acquisitions

 

(5,578

)

(1,607

)

1,289

 

(1,607

)

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

Tax expense related to non-GAAP adjustments

 

22,269

 

3,640

 

34,153

 

10,442

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense attributable to non-controlling interest

 

 

61

 

 

126

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

61,419

 

$

26,646

 

$

106,098

 

$

81,127

 

 



 

Stratasys Ltd.

 

Reconciliation of GAAP to Non-GAAP Forward Looking Guidance

 

Fiscal Year 2014

 

(in millions, except per share data)

 

 

 

GAAP net loss

 

($31.6) to ($24.4)

 

 

 

 

 

Adjustments

 

 

 

Stock-based compensation expense

 

$29.4 to $29.9

 

Intangible assets amortization expense

 

$80.6 to $81.1

 

Impairment charges

 

$14.6

 

Merger related expense

 

$66.7 to $68.7

 

Tax expense related to Non-GAAP adjustments

 

($46.9) to ($47.9)

 

 

 

 

 

Non-GAAP net income

 

$114.9 to $120.1

 

 

 

 

 

GAAP loss per share

 

($0.63) to ($0.49)

 

 

 

 

 

Non-GAAP diluted earnings per share

 

$2.21 to $2.31