ALIGN TECHNOLOGY, INC. |
(Exact Name of Registrant as Specified in Its Charter) |
Delaware |
(State or Other Jurisdiction of Incorporation) |
0-32259 | 94-3267295 |
(Commission File Number) | (IRS Employer Identification No.) |
2560 Orchard Parkway, San Jose, California | 95131 |
(Address of Principal Executive Offices) | (Zip Code) |
(408) 470-1000 |
(Registrant’s Telephone Number, Including Area Code) |
Not applicable |
(Former Name or Former Address, if Changed Since Last Report) |
ITEM 8.01
|
OTHER ITEMS
|
Exhibit No.
|
Description
|
Press Release of Align Technology, Inc. dated October 17, 2012 (Align Technology Announces Third Quarter Fiscal 2012 Results)
|
|
Press Release of Align Technology, Inc. dated October 27, 2011 (Align Technology and Straumann to Terminate Distribution Agreements for iTero Scanners)
|
Dated: October 17, 2012 | ALIGN TECHNOLOGY, INC. |
By: /s/Kenneth B. Arola
|
|
Kenneth B. Arola
|
|
Vice President, Finance and Chief Financial Officer | |
Exhibit No.
|
Description
|
Press Release of Align Technology, Inc. dated October 17, 2012 (Align Technology Announces Third Quarter Fiscal 2012 Results)
|
|
Press Release of Align Technology, Inc. dated October 17, 2012 (Align Technology and Straumann to Terminate Distribution Agreements for iTero Scanners)
|
•
|
Q3 net revenues of $136.5 million increased 8.4% year-over-year
|
•
|
Q3 Invisalign clear aligner revenue of $126.7 million increased 10.9% year-over-year
|
•
|
Q3 Invisalign case shipments of 92.5 thousand increased 16.6% year-over-year
|
•
|
Q3 Invisalign teenager case shipments of 24.5 thousand increased 21.5% year-over-year
|
•
|
Q3 scanner and CAD/CAM services revenue of $9.8 million decreased 15.9% year-over-year
|
•
|
Preliminary Q3 diluted GAAP EPS was $0.29, non-GAAP was $0.28
|
•
|
Company Evaluating Possible Goodwill Impairment Charge
|
Key GAAP Operating Results
|
Preliminary
Q3 12
|
Q2 12 | Q3 11 | |||||||||
Revenue
|
$ | 136.5 | $ | 145.6 | $ | 125.9 | ||||||
- Clear Aligner
|
$ | 126.7 | $ | 133.7 | $ | 114.3 | ||||||
- Scanner and CAD/CAM Services
|
$ | 9.8 | $ | 11.9 | $ | 11.6 | ||||||
Gross Margin
|
73.5 | % | 74.7 | % | 73.4 | % | ||||||
- Clear Aligner
|
77.6 | % | 79.0 | % | 78.6 | % | ||||||
- Scanner and CAD/CAM Services
|
20.6 | % | 26.6 | % | 21.5 | % | ||||||
Operating Expense
|
$ | 71.2 | $ | 72.8 | $ | 66.1 | ||||||
Operating Margin
|
21.4 | % | 24.7 | % | 20.9 | % | ||||||
Net Profit
|
$ | 24.3 | $ | 28.5 | $ | 19.3 | ||||||
Earnings Per Diluted Share (EPS)
|
$ | 0.29 | $ | 0.34 | $ | 0.24 | ||||||
Key Non-GAAP Operating Results
|
Q3 12 | Q2 12 | Q3 11 | |||||||||
Non-GAAP Gross Margin
|
73.7 | % | 75.0 | % | 73.9 | % | ||||||
- Non-GAAP Clear Aligner
|
77.6 | % | 79.0 | % | 78.6 | % | ||||||
- Non-GAAP Scanner & CAD/CAM Services
|
23.8 | % | 30.3 | % | 27.1 | % | ||||||
Non-GAAP Operating Expense
|
$ | 70.0 | $ | 71.6 | $ | 63.8 | ||||||
Non-GAAP Operating Margin
|
22.4 | % | 25.8 | % | 23.2 | % | ||||||
Non-GAAP Net Profit
|
$ | 23.7 | $ | 28.6 | $ | 21.9 | ||||||
Non-GAAP Earnings Per Diluted Share (EPS)
|
$ | 0.28 | $ | 0.34 | $ | 0.27 | ||||||
EBITDA
|
$ | 33.2 | $ | 40.8 | $ | 31.0 | ||||||
Adjusted EBITDA
|
$ | 33.6 | $ | 41.3 | $ | 32.8 |
ALIGN TECHNOLOGY, INC.
|
||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Preliminary
September 30,
2012
|
September 30,
2011
|
Preliminary
September 30,
2012
|
September 30,
2011
|
|||||||||||||
Net revenues
|
$ | 136,496 | 125,894 | $ | 417,201 | 350,836 | ||||||||||
Cost of revenues
|
36,146 | 33,524 | 107,291 | 85,103 | ||||||||||||
Gross profit
|
100,350 | 92,370 | 309,910 | 265,733 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Sales and marketing
|
36,468 | 34,655 | 114,272 | 106,062 | ||||||||||||
General and administrative
|
23,896 | 21,609 | 68,674 | 66,695 | ||||||||||||
Research and development
|
9,952 | 8,926 | 31,158 | 27,586 | ||||||||||||
Amortization of acquired intangible assets
|
866 | 868 | 2,620 | 1,460 | ||||||||||||
Total operating expenses
|
71,182 | 66,058 | 216,724 | 201,803 | ||||||||||||
Profit from operations
|
29,168 | 26,312 | 93,186 | 63,930 | ||||||||||||
Interest and other income (expense), net
|
(353 | ) | (118 | ) | (624 | ) | (335 | ) | ||||||||
Profit before income taxes
|
28,815 | 26,194 | 92,562 | 63,595 | ||||||||||||
Provision for income taxes
|
4,494 | 6,930 | 18,765 | 17,328 | ||||||||||||
Net profit
|
$ | 24,321 | $ | 19,264 | $ | 73,797 | $ | 46,267 | ||||||||
Net profit per share
|
||||||||||||||||
- basic
|
$ | 0.30 | $ | 0.25 | $ | 0.92 | $ | 0.60 | ||||||||
- diluted
|
$ | 0.29 | $ | 0.24 | $ | 0.89 | $ | 0.58 | ||||||||
Shares used in computing net profit per share
|
||||||||||||||||
- basic
|
81,437 | 78,455 | 80,356 | 77,735 | ||||||||||||
- diluted
|
83,906 | 80,266 | 83,016 | 80,040 |
ALIGN TECHNOLOGY, INC.
|
||||||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(in thousands)
|
||||||||
Preliminary
September 30,
2012
|
December 31,
2011
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 304,907 | $ | 240,675 | ||||
Restricted cash
|
1,564 | 4,026 | ||||||
Marketable securities, short-term
|
23,142 | 7,395 | ||||||
Accounts receivable, net
|
105,902 | 91,537 | ||||||
Inventories
|
15,137 | 9,402 | ||||||
Other current assets
|
33,594 | 31,781 | ||||||
Total current assets
|
484,246 | 384,816 | ||||||
Marketable securities, long-term
|
20,802 | - | ||||||
Property and equipment, net
|
75,248 | 53,965 | ||||||
Goodwill and intangible assets, net
|
182,644 | 185,405 | ||||||
Deferred tax asset
|
27,189 | 22,337 | ||||||
Other long-term assets
|
2,700 | 2,741 | ||||||
Total assets
|
$ | 792,829 | $ | 649,264 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 14,415 | $ | 19,265 | ||||
Accrued liabilities
|
71,949 | 76,600 | ||||||
Deferred revenue
|
65,324 | 52,252 | ||||||
Total current liabilities
|
151,688 | 148,117 | ||||||
Other long term liabilities
|
14,311 | 10,366 | ||||||
Total liabilities
|
165,999 | 158,483 | ||||||
Total stockholders' equity
|
626,830 | 490,781 | ||||||
Total liabilities and stockholders' equity
|
$ | 792,829 | $ | 649,264 |
ALIGN TECHNOLOGY, INC.
|
||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP KEY FINANCIAL METRICS
|
||||||||||||
Reconciliation of GAAP to Non-GAAP Gross Profit
|
||||||||||||
(in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
September 30,
2012
|
June 30,
2012
|
September 30,
2011
|
||||||||||
GAAP Gross profit
|
$ | 100,350 | $ | 108,800 | $ | 92,370 | ||||||
Acquisition and integration costs related to cost of revenues (1)
|
55 | 72 | 202 | |||||||||
Amortization of acquired intangible assets related to cost of revenues (2)
|
213 | 232 | 267 | |||||||||
Severance and benefit costs related to cost of revenues(3)
|
39 | 135 | 175 | |||||||||
Non-GAAP Gross profit
|
$ | 100,657 | $ | 109,239 | $ | 93,014 | ||||||
Reconciliation of GAAP to Non-GAAP Gross Profit Scanner and CAD/CAM Services
|
||||||||||||
(in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
September 30,
2012
|
June 30,
2012
|
September 30,
2011
|
||||||||||
GAAP Scanner and CAD/CAM Services gross profit
|
$ | 2,016 | $ | 3,183 | $ | 2,500 | ||||||
Acquisition and integration costs related to cost of revenues (1)
|
55 | 72 | 202 | |||||||||
Amortization of acquired intangible assets related to cost of revenues (2)
|
213 | 232 | 267 | |||||||||
Severance and benefit costs related to cost of revenues(3)
|
39 | 135 | 175 | |||||||||
Non-GAAP Gross profit
|
$ | 2,323 | $ | 3,622 | $ | 3,144 | ||||||
Reconciliation of GAAP to Non-GAAP Operating Expenses
|
||||||||||||
(in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
September 30,
2012
|
June 30,
2012
|
September 30,
2011
|
||||||||||
GAAP Operating expenses
|
$ | 71,182 | $ | 72,788 | $ | 66,058 | ||||||
Acquisition and integration costs related to operating expenses (1)
|
(179 | ) | (261 | ) | (1,296 | ) | ||||||
Amortization of acquired intangible assets related to operating expenses (2)
|
(866 | ) | (869 | ) | (868 | ) | ||||||
Severance and benefit costs related to operating expenses (3)
|
(105 | ) | (49 | ) | (72 | ) | ||||||
Non-GAAP Operating expenses
|
$ | 70,032 | $ | 71,609 | $ | 63,822 | ||||||
Reconciliation of GAAP to Non-GAAP Profit from Operations
|
||||||||||||
(in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
September 30,
2012
|
June 30,
2012
|
September 30,
2011
|
||||||||||
GAAP Profit from operations
|
$ | 29,168 | $ | 36,012 | $ | 26,312 | ||||||
Acquisition and integration costs (1)
|
234 | 333 | 1,498 | |||||||||
Amortization of acquired intangible assets (2)
|
1,079 | 1,101 | 1,135 | |||||||||
Severance and benefit costs (3)
|
144 | 184 | 247 | |||||||||
Non-GAAP Profit from operations
|
$ | 30,625 | $ | 37,630 | $ | 29,192 | ||||||
Reconciliation of GAAP to Non-GAAP Net Profit
|
||||||||||||
(in thousands, except per share amounts)
|
||||||||||||
Three Months Ended
|
||||||||||||
September 30,
2012
|
June 30,
2012
|
September 30,
2011
|
||||||||||
GAAP Net profit
|
$ | 24,321 | $ | 28,492 | $ | 19,264 | ||||||
Acquisition and integration costs (1)
|
234 | 333 | 1,498 | |||||||||
Amortization of acquired intangible assets (2)
|
1,079 | 1,101 | 1,135 | |||||||||
Severance and benefit costs (3)
|
144 | 184 | 247 | |||||||||
Income tax-related adjustments (4)
|
(2,078 | ) | (1,512 | ) | (203 | ) | ||||||
Non-GAAP Net profit
|
$ | 23,700 | $ | 28,598 | $ | 21,941 | ||||||
Diluted Net profit per share:
|
||||||||||||
GAAP
|
$ | 0.29 | $ | 0.34 | $ | 0.24 | ||||||
Non-GAAP
|
$ | 0.28 | $ | 0.34 | $ | 0.27 | ||||||
Shares used in computing diluted GAAP Net profit per share
|
83,906 | 82,954 | 80,266 | |||||||||
Shares used in computing diluted Non-GAAP Net profit per share
|
83,906 | 82,954 | 80,266 | |||||||||
Reconciliation of GAAP Net Profit to EBITDA and Adjusted EBITDA
|
||||||||||||
(in thousands)
|
||||||||||||
Three Months Ended
|
||||||||||||
September 30,
2012
|
June 30,
2012
|
September 30,
2011
|
||||||||||
GAAP Net profit
|
$ | 24,321 | $ | 28,492 | $ | 19,264 | ||||||
Provision for income taxes
|
4,494 | 8,061 | 6,930 | |||||||||
Depreciation and amortization (5)
|
4,374 | 4,267 | 4,823 | |||||||||
EBITDA (6)
|
33,189 | 40,820 | 31,017 | |||||||||
Adjustments or charges:
|
||||||||||||
Acquisition and integration related costs (1)
|
234 | 333 | 1,498 | |||||||||
Severance and benefit costs (3)
|
144 | 184 | 247 | |||||||||
EBITDA after adjustments (6)
|
$ | 33,567 | $ | 41,337 | $ | 32,762 |
Q3 2012 EARNINGS RELEASE ADDITIONAL DATA
|
||||||||||||||||||||||||||||||||
REVENUE PERFORMANCE AND CLEAR ALIGNER METRICS
|
||||||||||||||||||||||||||||||||
(in thousands except per share data)
|
||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
FISCAL
|
Q1 | Q2 | Q3 | |||||||||||||||||||||||||
2011 | 2011 | 2011 | 2011 | 2011 | 2012 | 2012 | 2012 | |||||||||||||||||||||||||
Invisalign Clear Aligner Revenues by Geography:
|
||||||||||||||||||||||||||||||||
North America
|
$ | 74,258 | $ | 79,755 | $ | 79,678 | $ | 81,789 | $ | 315,480 | $ | 86,871 | $ | 92,997 | $ | 89,568 | ||||||||||||||||
North American Orthodontists
|
35,017 | 37,112 | 37,450 | 37,939 | 147,518 | 41,688 | 43,942 | 43,090 | ||||||||||||||||||||||||
North American GP Dentists
|
39,241 | 42,643 | 42,228 | 43,850 | 167,962 | 45,183 | 49,055 | 46,478 | ||||||||||||||||||||||||
International
|
25,179 | 27,898 | 28,346 | 30,054 | 111,477 | 29,700 | 32,883 | 29,700 | ||||||||||||||||||||||||
Non-case*
|
5,419 | 5,994 | 6,254 | 7,089 | 24,756 | 6,757 | 7,789 | 7,457 | ||||||||||||||||||||||||
Total Clear Aligner Revenue
|
$ | 104,856 | $ | 113,647 | $ | 114,278 | $ | 118,932 | $ | 451,713 | $ | 123,328 | $ | 133,669 | $ | 126,725 | ||||||||||||||||
YoY % growth
|
16.4 | % | 5.0 | % | 19.1 | % | 28.0 | % | 16.7 | % | 17.6 | % | 17.6 | % | 10.9 | % | ||||||||||||||||
QoQ % growth
|
12.9 | % | 8.4 | % | 0.6 | % | 4.1 | % | 3.7 | % | 8.4 | % | -5.2 | % | ||||||||||||||||||
*includes Invisalign training, ancillary products, and retainers
|
||||||||||||||||||||||||||||||||
Invisalign Clear Aligner Revenues by Product:
|
||||||||||||||||||||||||||||||||
Invisalign Full
|
$ | 71,128 | $ | 76,636 | $ | 75,158 | $ | 79,469 | $ | 302,391 | $ | 82,424 | $ | 88,617 | $ | 80,294 | ||||||||||||||||
Invisalign Express/Lite
|
10,051 | 11,095 | 10,498 | 10,865 | 42,509 | 11,806 | 13,632 | 12,779 | ||||||||||||||||||||||||
Invisalign Teen
|
11,876 | 12,817 | 15,393 | 14,443 | 54,529 | 15,148 | 16,380 | 19,144 | ||||||||||||||||||||||||
Invisalign Assist
|
6,382 | 7,105 | 6,974 | 7,066 | 27,527 | 7,193 | 7,251 | 7,051 | ||||||||||||||||||||||||
Non-case*
|
5,419 | 5,994 | 6,255 | 7,089 | 24,757 | 6,757 | 7,789 | 7,457 | ||||||||||||||||||||||||
Total Clear Aligner Revenue
|
$ | 104,856 | $ | 113,647 | $ | 114,278 | $ | 118,932 | $ | 451,713 | $ | 123,328 | $ | 133,669 | $ | 126,725 | ||||||||||||||||
Average Invisalign Selling Price (ASP), as billed:
|
||||||||||||||||||||||||||||||||
Total Worldwide Blended ASP
|
$ | 1,395 | $ | 1,410 | $ | 1,385 | $ | 1,360 | $ | 1,385 | $ | 1,370 | $ | 1,335 | $ | 1,320 | ||||||||||||||||
International ASP
|
$ | 1,555 | $ | 1,660 | $ | 1,560 | $ | 1,530 | $ | 1,575 | $ | 1,485 | $ | 1,455 | $ | 1,355 | ||||||||||||||||
Invisalign Clear Aligner Cases Shipped by Geography:
|
||||||||||||||||||||||||||||||||
North America
|
55,180 | 59,230 | 61,190 | 62,990 | 238,585 | 65,280 | 72,685 | 70,610 | ||||||||||||||||||||||||
North American Orthodontists
|
26,890 | 28,520 | 30,070 | 29,890 | 115,370 | 32,235 | 35,420 | 35,885 | ||||||||||||||||||||||||
North American GP Dentists
|
28,290 | 30,710 | 31,120 | 33,100 | 123,215 | 33,045 | 37,265 | 34,725 | ||||||||||||||||||||||||
International
|
16,190 | 16,790 | 18,170 | 19,600 | 70,750 | 19,985 | 22,595 | 21,905 | ||||||||||||||||||||||||
Total Cases Shipped
|
71,370 | 76,020 | 79,360 | 82,590 | 309,335 | 85,265 | 95,280 | 92,515 | ||||||||||||||||||||||||
Invisalign Clear Aligner Cases Shipped by Product:
|
||||||||||||||||||||||||||||||||
Invisalign Full
|
48,110 | 51,100 | 51,360 | 55,700 | 206,270 | 57,145 | 62,510 | 57,400 | ||||||||||||||||||||||||
Invisalign Express/Lite
|
10,500 | 11,310 | 11,020 | 11,385 | 44,215 | 12,855 | 15,300 | 14,610 | ||||||||||||||||||||||||
Invisalign Teen
|
7,930 | 8,615 | 11,730 | 9,810 | 38,080 | 9,935 | 11,860 | 15,265 | ||||||||||||||||||||||||
Invisalign Assist
|
4,830 | 4,995 | 5,250 | 5,695 | 20,770 | 5,330 | 5,610 | 5,240 | ||||||||||||||||||||||||
Total Cases Shipped
|
71,370 | 76,020 | 79,360 | 82,590 | 309,335 | 85,265 | 95,280 | 92,515 | ||||||||||||||||||||||||
Number of Invisalign Doctors Cases Shipped to:
|
||||||||||||||||||||||||||||||||
North American Orthodontists
|
4,150 | 4,160 | 4,260 | 4,280 | 5,280 | 4,460 | 4,575 | 4,660 | ||||||||||||||||||||||||
North American GP Dentists
|
10,250 | 10,665 | 11,040 | 10,875 | 17,305 | 11,365 | 12,120 | 11,925 | ||||||||||||||||||||||||
International
|
4,150 | 4,260 | 4,590 | 4,795 | 7,625 | 5,085 | 5,480 | 5,400 | ||||||||||||||||||||||||
Total Doctors Cases were Shipped to Worldwide
|
18,550 | 19,085 | 19,890 | 19,950 | 30,210 | 20,910 | 22,175 | 21,985 | ||||||||||||||||||||||||
Invisalign Doctor Utilization Rates*:
|
||||||||||||||||||||||||||||||||
North American Orthodontists
|
6.5 | 6.9 | 7.1 | 7.0 | 21.9 | 7.2 | 7.7 | 7.7 | ||||||||||||||||||||||||
North American GP Dentists
|
2.8 | 2.9 | 2.8 | 3.0 | 7.1 | 2.9 | 3.1 | 2.9 | ||||||||||||||||||||||||
International
|
3.9 | 3.9 | 4.0 | 4.1 | 9.3 | 3.9 | 4.1 | 4.1 | ||||||||||||||||||||||||
Total Utilization Rates
|
3.9 | 4.0 | 4.0 | 4.1 | 10.2 | 4.1 | 4.3 | 4.2 | ||||||||||||||||||||||||
* # of cases shipped/# of doctors to whom cases were shipped
|
||||||||||||||||||||||||||||||||
Number of Invisalign Doctors Trained:
|
||||||||||||||||||||||||||||||||
North American Orthodontists
|
75 | 80 | 100 | 100 | 355 | 90 | 95 | 125 | ||||||||||||||||||||||||
North American GP Dentists
|
715 | 765 | 630 | 855 | 2,960 | 720 | 995 | 675 | ||||||||||||||||||||||||
International
|
165 | 520 | 855 | 970 | 2,510 | 715 | 965 | 685 | ||||||||||||||||||||||||
Total Doctors Trained Worldwide
|
955 | 1,365 | 1,585 | 1,925 | 5,825 | 1,525 | 2,055 | 1,485 | ||||||||||||||||||||||||
Total to Date Worldwide
|
64,780 | 66,145 | 67,730 | 69,655 | 69,655 | 71,180 | 73,235 | 74,720 | ||||||||||||||||||||||||
Scanner and CAD/CAM Services Revenue:
|
||||||||||||||||||||||||||||||||
North America Scanner and CAD/CAM Services
|
$ | - | $ | 5,241 | $ | 9,098 | $ | 9,611 | $ | 23,950 | $ | 11,120 | $ | 11,752 | $ | 9,439 | ||||||||||||||||
International Scanner and CAD/CAM Services
|
- | 1,198 | 2,518 | 362 | 4,078 | 631 | 205 | 332 | ||||||||||||||||||||||||
Total Scanner and CAD/CAM Revenue
|
$ | - | $ | 6,439 | $ | 11,616 | $ | 9,973 | $ | 28,028 | $ | 11,751 | $ | 11,957 | $ | 9,771 | ||||||||||||||||
Scanner Revenue
|
$ | - | $ | 2,735 | $ | 5,420 | $ | 5,228 | $ | 13,383 | $ | 5,361 | $ | 6,032 | $ | 4,023 | ||||||||||||||||
CAD/CAM Services Revenue
|
- | 3,704 | 6,196 | 4,745 | 14,645 | 6,390 | 5,925 | 5,748 | ||||||||||||||||||||||||
Total Scanner and CAD/CAM Revenue
|
$ | - | $ | 6,439 | $ | 11,616 | $ | 9,973 | $ | 28,028 | $ | 11,751 | $ | 11,957 | $ | 9,771 | ||||||||||||||||
Total Revenue by Geography:
|
||||||||||||||||||||||||||||||||
Total North America Revenue
|
$ | 74,258 | $ | 84,996 | $ | 88,776 | $ | 91,400 | $ | 339,430 | $ | 97,991 | $ | 104,749 | $ | 99,007 | ||||||||||||||||
Total International Revenue
|
25,179 | 29,096 | 30,864 | 30,416 | 115,555 | 30,331 | 33,088 | 30,032 | ||||||||||||||||||||||||
Total Non-case Revenue
|
5,419 | 5,994 | 6,254 | 7,089 | 24,756 | 6,757 | 7,789 | 7,457 | ||||||||||||||||||||||||
Total Worldwide Revenue
|
$ | 104,856 | $ | 120,086 | $ | 125,894 | $ | 128,905 | $ | 479,741 | $ | 135,079 | $ | 145,626 | $ | 136,496 | ||||||||||||||||
YoY % growth
|
16.4 | % | 11.0 | % | 31.2 | % | 38.8 | % | 23.9 | % | 28.8 | % | 21.3 | % | 8.4 | % | ||||||||||||||||
QoQ % growth
|
12.9 | % | 14.5 | % | 4.8 | % | 2.4 | % | 4.8 | % | 7.8 | % | -6.3 | % | ||||||||||||||||||
Note: Historical public data may differ due to rounding. Additionally, rounding may effect totals.
|
Financials
|
|||||||
(in millions, except per share amounts and percentages)
|
|||||||
Q4 2012
|
|||||||
GAAP
|
Adjustment
|
(a)
|
Non-GAAP
|
||||
Net Revenue
|
$134.2 - 137.8
|
$134.2 - 137.8
|
|||||
Gross Profit
|
$96.2 - $99.3
|
$0.3
|
$96.5 - 99.6
|
||||
Gross Margin
|
71.7% - 72.1%
|
71.9% - 72.3%
|
|||||
Operating Expenses
|
$73.6 - $74.9
|
(b) |
$1.0
|
$72.6 - $73.9
|
|||
Operating Margin
|
16.9% - 17.7%
|
(b) |
17.8% - 18.7%
|
||||
Net Income per Diluted Share
|
$0.21 - $0.23
|
(b)
|
$0.00
|
$0.21 - $0.23
|
|||
Stock Based Compensation Expense:
|
|||||||
Cost of Revenues
|
$0.5
|
$0.5
|
|||||
Operating Expenses
|
$5.2
|
$5.2
|
|||||
Total Stock Based Compensation Expense
|
$5.7
|
$5.7
|
|||||
(a) Includes scanner and CAD/CAM services amortization of acquired intangibles assets, and severance and benefit costs.
|
|||||||
(b) Excludes the impact of any potential impairment charge.
|
|||||||
Business Metrics:
|
|||||||
Q4 2012
|
|||||||
Case Shipments
|
90.0K - 93.0K
|
||||||
Cash, Cash Equivalents, and Marketable Securities
|
$385M - $395M *
|
||||||
Capex
|
$11.0M - $12.5M
|
||||||
Depreciation & Amortization
|
$3.7M - $4.1M
|
||||||
Diluted Shares Outstanding
|
84.5M*
|
||||||
* Excludes any stock repurchases during the quarter
|
|||||||