Exhibit 99.1

 

 

NEWS RELEASE

 

STRATASYS REPORTS THIRD QUARTER 2015 FINANCIAL RESULTS

 

Company reports $167.6 million in revenue for the third quarter

 

Third quarter non-GAAP net income of $0.7 million, or $0.01 per diluted share; and GAAP net loss of $938.0 million, or ($18.06) per basic share

 

Company provides financial guidance for fourth quarter of 2015

 

Minneapolis & Rehovot, Israel, November 4, 2015 — Stratasys Ltd. (Nasdaq:SSYS), the 3D printing and additive manufacturing solutions company, today announced financial results for the third quarter of 2015.

 

Q3-2015 Financial Results Summary:

 

·                  Revenue for the third quarter of 2015 was $167.6 million, compared to $203.6 million for the same period last year.

·                  GAAP net loss for the third quarter was $938.0 million, or ($18.06) per basic share, compared to GAAP net loss of $31.3 million, or ($0.62) per basic share, for the same period last year.

·                  Non-GAAP net income for the third quarter was $0.7 million, or $0.01 per diluted share, compared to non-GAAP net income of $30.1 million, or $0.58 per diluted share, reported for the same period last year.

·                  The Company invested a net amount of $25.1 million in R&D projects (non-GAAP basis) during the third quarter, representing 15% of revenues.

·                  The Company used $17.9 million in cash for operations during the third quarter, and currently holds approximately $262.4 million in cash and cash equivalents, and short term bank deposits.

·                  Non-GAAP EBITDA for the third quarter amounted to a loss of $1.5 million.

·                  The Company sold 5,467 3D printing and additive manufacturing systems during the third quarter, and has sold a total of 141,395 systems worldwide as of September 30, 2015, on a pro forma combined basis.

 

The Company updated the goodwill impairment analysis of all of its reporting units. On the basis of its preliminary analysis, the Company recognized a non-cash goodwill and other intangible assets impairment expense of $910 million in the third quarter, primarily as a result of changes to the Company’s near-term cash flows projections which reflect, among other things, the increased uncertainty in the 3D printing environment. The impairment expense is subject to

 



 

further adjustments pursuant to conclusion of the preliminary impairment test, which is expected to be completed within the next week and disclosed in the Company’s third quarter financial statements to be filed on Form 6-K.  Finalization of the impairment analysis is expected to occur later in the fourth quarter.

 

“Our third quarter results are a reflection of the difficult global macro-economic environment we have observed throughout the year that is negatively impacting most of our product lines,” said David Reis, chief executive officer of Stratasys. “We believe the current environment is primarily a result of weak investment in capital equipment, which has combined with the negative impact of excess capacity that we believe was created during a period of extraordinary growth for Stratasys, and the overall industry, during 2013 and 2014. Additionally, although we believe that overall penetration in the prototyping market remains low, the segment has matured to an extent that our customers now have a wide selection of technology offerings to evaluate, resulting in lengthened sales cycles. Despite these near-term challenges, we continue to observe significant market potential, and remain confident in our long-term growth prospects.”

 

Business Highlights:

 

·                  Launched a new branding initiative which reinforces Stratasys’ status as the leader within the additive manufacturing and 3D printing market.

·                  Released an in-depth industry survey, conducted through Stratasys Direct Manufacturing, which supports the Company’s longer-term growth opportunities.

·                  Further developed Go-to-Market strategies that focus on providing specialized expertise and tailored 3D printing solutions, including expansion of the Vertical Solutions and Strategic Accounts Management programs.

·                  Progressed in the ongoing reorganization of MakerBot, which include organizational enhancements and initiatives designed to improve operational efficiencies.

·                  Announced plans to showcase the Stratasys additive manufacturing ecosystem at the Formnext 2015 exhibition in Frankfurt, Germany this November.

 

“We are focused on long-term objectives and remain confident we will overcome near-term challenges,” continued Reis. “We will respond to the current market environment by implementing adjustments to our costs and operating structure, while remaining committed to a plan that we believe will help unlock the significant potential within our industry for our innovative solutions. In addition to transforming our brand and go-to-market strategies, we are working on significant advancements for existing platforms, as well as the development of new capabilities and business models. We are positioning our Company for the future, and remain confident of the significant opportunity ahead.”

 



 

2015 Guidance:

 

The Company provided financial guidance for the fourth quarter of 2015 as follows:

 

·                  Total revenue in the range of $160 to $175 million, with non-GAAP net loss in the range of $9 to $3 million, or ($0.17) to ($0.06) per diluted share.

·                  GAAP net loss of $35.3  to $28.3 million, or ($0.68) to ($0.54) per basic share.

·                  Non-GAAP earnings guidance excludes $17 million of projected amortization of intangible assets; $7 to $7.5 million of share-based compensation expense; $2.5 million in non-recurring expenses related to acquisitions; $4 to $5 million in reorganization and other related costs; and includes $5.2 to $5.7 million in tax expenses related to non-GAAP adjustments.

 

The Company is reviewing its long term operating model, and will provide an update when visibility has improved.

 

Stratasys Ltd. Q3-2015 Conference Call Details

 

The Company plans to hold a conference call to discuss its third quarter results on November 4, 2015 at 7:00 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://edge.media-server.com/m/p/svoedx39.

 

To participate by telephone, the domestic dial-in number is 866-270-6057 and the international dial-in is 617-213-8891.The access code is 66906702.

 

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.

 

For more than 25 years, Stratasys Ltd. (NASDAQ:SSYS) has been a defining force and dominant player in 3D printing and additive manufacturing — shaping the way things are made. Headquartered in Minneapolis, Minnesota and Rehovot, Israel, the Company empowers customers across a broad range of vertical markets by enabling new paradigms for design and manufacturing. The Company’s solutions provide customers with unmatched design freedom and manufacturing flexibility — reducing time-to-market and lowering development costs, while improving designs and communications. Stratasys subsidiaries include MakerBot and Solidscape and the Stratasys ecosystem includes 3D printers producing prototypes and parts; a wide range of 3D printing materials; parts on-demand via Stratasys Direct Manufacturing; strategic consulting and professional services; and Thingiverse/GrabCAD communities with 5+ million free design components, printable files. With approximately 3,000 employees and 800 granted or pending additive manufacturing patents, Stratasys has received more than 30

 



 

technology and leadership awards. Visit us online at: www.stratasys.com or http://blog.stratasys.com

 

Stratasys is a registered trademark of Stratasys Ltd. and/or its subsidiaries or affiliates.

 

Stratasys Investor Relations Contacts
Shane Glenn

Vice President — Investor Relations
+1-952-294-3416
shane.glenn@stratasys.com

 

Cautionary Statement Regarding Forward-Looking Statements

 

Certain statements in this press release are “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 characterized by the use of forward-looking terminology such as “will,” “expects,” “anticipates,” “continues,” “believes,” “should,” “intended,” “projected,” “guidance,” “preliminary,” “future,” “planned,” “committed,”  and other similar words. These forward-looking statements include, but are not limited to, statements relating to the Company’s objectives, plans and strategies, statements of preliminary or projected results of operations or of financial condition and all statements 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 its acquired subsidiaries; 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; further charges to non-cash goodwill and other intangible assets impairment expenses 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, 2014, filed with the U.S. Securities and Exchange Commission (the “SEC”), and in other reports that the Company has filed with or furnished to the SEC from time to time. Readers are urged to carefully review and consider the various disclosures made in the Company’s SEC reports, which are designed to advise investors as to the risks and other factors that may affect its business, financial condition, results of operations and prospects. Any guidance and other 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 provided within this press release includes financial results and projections that have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). In addition, certain non-GAAP financial measures have been provided, which exclude 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 have been 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 of intangible assets, impairment charges, reorganization and other related costs, one time write off of deferred tax assets, 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.

 

(Financial tables follow)

 



 

Stratasys Ltd.

 

Consolidated Balance Sheets

 

(in thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

232,219

 

$

442,141

 

Short-term bank deposits

 

30,208

 

595

 

Accounts receivable, net

 

130,699

 

150,806

 

Inventories

 

140,783

 

123,385

 

Net investment in sales-type leases

 

10,702

 

8,170

 

Prepaid expenses

 

6,895

 

7,931

 

Deferred income taxes

 

30,366

 

25,697

 

Other current assets

 

19,108

 

37,903

 

 

 

 

 

 

 

Total current assets

 

600,980

 

796,628

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Goodwill

 

308,549

 

1,323,502

 

Other intangible assets, net

 

459,112

 

597,903

 

Property, plant and equipment, net

 

209,432

 

157,036

 

Net investment in sales-type leases - long term

 

17,769

 

14,822

 

Other non-current assets

 

32,129

 

9,216

 

 

 

 

 

 

 

Total non-current assets

 

1,026,991

 

2,102,479

 

 

 

 

 

 

 

Total assets

 

$

1,627,971

 

$

2,899,107

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

38,497

 

$

37,359

 

Short term debt

 

 

50,000

 

Accrued expenses and other current liabilities

 

42,189

 

47,760

 

Accrued compensation and related benefits

 

36,130

 

42,332

 

Obligations in connection with acquisitions

 

5,949

 

28,092

 

Deferred revenues

 

49,273

 

45,023

 

 

 

 

 

 

 

Total current liabilities

 

172,038

 

250,566

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Obligations in connection with acquisitions - long term

 

4,784

 

26,461

 

Deferred tax liabilities

 

38,466

 

55,835

 

Deferred revenues - long-term

 

6,908

 

5,946

 

Other non-current liabilities

 

22,350

 

25,091

 

 

 

 

 

 

 

Total non-current liabilities

 

72,508

 

113,333

 

 

 

 

 

 

 

Total liabilities

 

244,546

 

363,899

 

 

 

 

 

 

 

Redeemable non-controlling interests

 

2,472

 

3,969

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Ordinary shares, NIS 0.01 nominal value, authorized 180,000 shares; 52,301 and 50,923 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively

 

141

 

139

 

Additional paid-in capital

 

2,600,286

 

2,568,149

 

Accumulated deficit

 

(1,211,048

)

(33,871

)

Accumulated other comprehensive loss

 

(8,699

)

(3,647

)

Equity attributable to Stratasys Ltd.

 

1,380,680

 

2,530,770

 

Non-controlling interest

 

273

 

469

 

 

 

 

 

 

 

Total equity

 

1,380,953

 

2,531,239

 

 

 

 

 

 

 

Total liabilities and equity

 

$

1,627,971

 

$

2,899,107

 

 



 

Stratasys Ltd.

 

Consolidated Statements of Operations

 

(in thousands, except per share data)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

Products

 

$

118,473

 

$

160,200

 

$

379,630

 

$

443,542

 

Services

 

49,107

 

43,410

 

143,003

 

89,474

 

 

 

167,580

 

203,610

 

522,633

 

533,016

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

Products

 

80,796

 

85,437

 

246,833

 

219,853

 

Services

 

34,045

 

30,326

 

94,065

 

55,954

 

 

 

114,841

 

115,763

 

340,898

 

275,807

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

52,739

 

87,847

 

181,735

 

257,209

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Research and development, net

 

35,398

 

23,353

 

88,142

 

59,081

 

Selling, general and administrative

 

106,512

 

110,803

 

306,701

 

256,349

 

Goodwill impairment

 

868,101

 

 

1,018,501

 

 

Change in the fair value of obligations in connection with acquisitions

 

(3,022

)

5,578

 

(22,958

)

(1,289

)

 

 

1,006,989

 

139,734

 

1,390,386

 

314,141

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(954,250

)

(51,887

)

(1,208,651

)

(56,932

)

 

 

 

 

 

 

 

 

 

 

Financial expense

 

(3,505

)

(1,384

)

(9,340

)

(2,383

)

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

(957,755

)

(53,271

)

(1,217,991

)

(59,315

)

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

(19,633

)

(21,919

)

(40,321

)

(31,877

)

 

 

 

 

 

 

 

 

 

 

Net loss

 

(938,122

)

(31,352

)

(1,177,670

)

(27,438

)

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

(164

)

(24

)

(493

)

(24

)

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Stratasys Ltd.

 

$

(937,958

)

$

(31,328

)

$

(1,177,177

)

$

(27,414

)

 

 

 

 

 

 

 

 

 

 

Net loss per ordinary share attributable to Stratasys Ltd.

 

 

 

 

 

 

 

 

 

Basic

 

$

(18.06

)

$

(0.62

)

$

(22.92

)

$

(0.55

)

Diluted

 

(18.06

)

(0.62

)

(22.92

)

(0.55

)

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

51,941

 

50,490

 

51,437

 

49,717

 

Diluted

 

51,941

 

50,490

 

51,437

 

49,717

 

 



 

Stratasys Ltd.

 

Reconciliation of GAAP to Non-GAAP Results of Operations

 

(in thousands, except per share data)

 

 

 

Three Months Ended September 30, 2015

 

Three Months Ended September 30, 2014

 

 

 

GAAP

 

 

 

Non-GAAP

 

GAAP

 

 

 

Non-GAAP

 

 

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

(unaudited)

 

Adjustments*

 

(unaudited)

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

118,473

 

$

 

$

118,473

 

$

160,200

 

$

 

$

160,200

 

Services

 

49,107

 

 

49,107

 

43,410

 

 

43,410

 

 

 

167,580

 

 

167,580

 

203,610

 

 

203,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

80,796

 

(31,892

)

48,904

 

85,437

 

(26,760

)

58,677

 

Services

 

34,045

 

(572

)

33,473

 

30,326

 

(4,236

)

26,090

 

 

 

114,841

 

(32,464

)

82,377

 

115,763

 

(30,996

)

84,767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

52,739

 

32,464

 

85,203

 

87,847

 

30,996

 

118,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

35,398

 

(10,324

)

25,074

 

23,353

 

(4,178

)

19,175

 

Selling, general and administrative

 

106,512

 

(36,400

)

70,112

 

110,803

 

(42,936

)

67,867

 

Goodwill impairment

 

868,101

 

(868,101

)

 

 

 

 

Change in the fair value of obligations in connection with acquisitions

 

(3,022

)

3,022

 

 

5,578

 

(5,578

)

 

 

 

1,006,989

 

(911,803

)

95,186

 

139,734

 

(52,692

)

87,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(954,250

)

944,267

 

(9,983

)

(51,887

)

83,688

 

31,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income (expense)

 

(3,505

)

2,705

 

(800

)

(1,384

)

 

(1,384

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(957,755

)

946,972

 

(10,783

)

(53,271

)

83,688

 

30,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(19,633

)

8,350

 

(11,283

)

(21,919

)

22,269

 

350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(938,122

)

938,622

 

500

 

(31,352

)

61,419

 

30,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

(164

)

 

(164

)

(24

)

 

(24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Stratasys Ltd.

 

$

(937,958

)

$

938,622

 

$

664

 

$

(31,328

)

$

61,419

 

$

30,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(18.06

)

 

 

$

0.01

 

$

(0.62

)

 

 

$

0.60

 

Diluted

 

(18.06

)

 

 

0.01

 

(0.62

)

 

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

51,941

 

 

 

51,941

 

50,490

 

 

 

50,490

 

Diluted

 

51,941

 

 

 

53,108

 

50,490

 

 

 

52,261

 

 

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, 2015

 

Nine Months Ended September 30, 2014

 

 

 

GAAP

 

Adjustments*

 

Non-GAAP

 

GAAP

 

Adjustments*

 

Non-GAAP

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

379,630

 

$

 

$

379,630

 

$

443,542

 

$

235

 

$

443,777

 

Services

 

143,003

 

 

143,003

 

89,474

 

 

89,474

 

 

 

522,633

 

 

522,633

 

533,016

 

235

 

533,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

246,833

 

(93,778

)

153,055

 

219,853

 

(55,228

)

164,625

 

Services

 

94,065

 

(2,823

)

91,242

 

55,954

 

(5,010

)

50,944

 

 

 

340,898

 

(96,601

)

244,297

 

275,807

 

(60,238

)

215,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

181,735

 

96,601

 

278,336

 

257,209

 

60,473

 

317,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

88,142

 

(16,157

)

71,985

 

59,081

 

(6,991

)

52,090

 

Selling, general and administrative

 

306,701

 

(93,265

)

213,436

 

256,349

 

(74,076

)

182,273

 

Goodwill impairment

 

1,018,501

 

(1,018,501

)

 

 

 

 

Change in the fair value of obligations in connection with acquisitions

 

(22,958

)

22,958

 

 

(1,289

)

1,289

 

 

 

 

1,390,386

 

(1,104,965

)

285,421

 

314,141

 

(79,778

)

234,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(1,208,651

)

1,201,566

 

(7,085

)

(56,932

)

140,251

 

83,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income (expense)

 

(9,340

)

2,705

 

(6,635

)

(2,383

)

 

(2,383

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(1,217,991

)

1,204,271

 

(13,720

)

(59,315

)

140,251

 

80,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes (benefit)

 

(40,321

)

16,444

 

(23,877

)

(31,877

)

34,153

 

2,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(1,177,670

)

1,187,827

 

10,157

 

(27,438

)

106,098

 

78,660

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

(493

)

 

(493

)

(24

)

 

(24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Stratasys Ltd.

 

$

(1,177,177

)

$

1,187,827

 

$

10,650

 

$

(27,414

)

$

106,098

 

$

78,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(22.92

)

 

 

$

0.21

 

$

(0.55

)

 

 

$

1.58

 

Diluted

 

(22.92

)

 

 

0.20

 

(0.55

)

 

 

1.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

51,437

 

 

 

51,437

 

49,717

 

 

 

49,717

 

Diluted

 

51,437

 

 

 

52,715

 

49,717

 

 

 

51,573

 

 

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,

 

 

 

2015

 

2014

 

2015

 

2014

 

Net sales, products

 

 

 

 

 

 

 

 

 

Deferred revenue step-up

 

$

 

$

 

$

 

$

235

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, products

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

(12,317

)

(14,328

)

(39,523

)

(41,582

)

Impairment charges

 

(18,338

)

(11,635

)

(48,120

)

(11,635

)

Non-cash stock-based compensation expense

 

(372

)

(797

)

(2,833

)

(2,011

)

Reorganization and other related costs

 

(865

)

 

(3,302

)

 

 

 

(31,892

)

(26,760

)

(93,778

)

(55,228

)

Cost of sales, services

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

 

(536

)

 

(537

)

Non-cash stock-based compensation expense

 

(367

)

(485

)

(1,536

)

(1,217

)

Reorganization and other related costs

 

(49

)

 

(124

)

 

Merger and acquisition related expense

 

(156

)

(3,215

)

(1,163

)

(3,256

)

 

 

(572

)

(4,236

)

(2,823

)

(5,010

)

Research and development, net

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation expense

 

(985

)

(1,098

)

(4,359

)

(2,921

)

Impairment charges

 

(7,546

)

(3,000

)

(7,546

)

(3,000

)

Reorganization and other related costs

 

(728

)

 

(1,345

)

 

Merger and acquisition related expense

 

(1,065

)

(80

)

(2,907

)

(1,070

)

 

 

(10,324

)

(4,178

)

(16,157

)

(6,991

)

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

 

 

 

 

 

 

 

Acquired intangible assets amortization

 

(5,832

)

(6,474

)

(17,972

)

(17,344

)

Non-cash stock-based compensation expense

 

(3,112

)

(5,217

)

(15,432

)

(15,262

)

Merger and acquisition related expense

 

(9,773

)

(31,245

)

(22,616

)

(41,470

)

Reorganization and other related costs

 

(106

)

 

(6,245

)

 

Impairment charges

 

(17,577

)

 

(31,000

)

 

 

 

(36,400

)

(42,936

)

(93,265

)

(74,076

)

 

 

 

 

 

 

 

 

 

 

Goodwill impairment

 

(868,101

)

 

(1,018,501

)

 

 

 

 

 

 

 

 

 

 

 

Change in the fair value of obligations in connection with acquisitions

 

 

 

 

 

 

 

 

 

Change in the fair value of obligations in connection with acquisitions

 

3,022

 

(5,578

)

22,958

 

1,289

 

 

 

 

 

 

 

 

 

 

 

Financial expense

 

 

 

 

 

 

 

 

 

Credit facility extinguishment related costs

 

(2,705

)

 

(2,705

)

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

Tax expense related to non-GAAP adjustments

 

8,350

 

22,269

 

16,444

 

34,153

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

938,622

 

$

61,419

 

$

1,187,827

 

$

106,098

 

 



 

Stratasys Ltd.

 

Reconciliation of GAAP to Non-GAAP Forward Looking Guidance

 

Three Months Ended December 31, 2015

 

(in millions, except per share data)

 

GAAP net loss

 

($35.3) to ($28.3)

 

 

 

 

 

Adjustments

 

 

 

Stock-based compensation expense

 

$7 to $7.5

 

Intangible assets amortization expense

 

$17

 

Merger and acquisition related expense

 

$2.5

 

Reorganization and other related costs

 

$4 to $5

 

Tax expense related to Non-GAAP adjustments

 

($5.2) to ($5.7)

 

 

 

 

 

Non-GAAP net loss

 

($9) to ($3)

 

 

 

 

 

GAAP loss per share

 

($0.68) to ($0.54)

 

 

 

 

 

Non-GAAP loss per share

 

($0.17) to ($0.06)