News That Matters

Align Technology Announces Third Quarter 2022 Financial Results


TEMPE, Ariz..–()–Align Technology, Inc. (Nasdaq: ALGN), a leading global medical device company that designs, manufactures, and sells the Invisalign® system of clear aligners, iTero™ intraoral scanners, and exocad™ CAD/CAM software for digital orthodontics and restorative dentistry, today reported financial results for the third quarter of fiscal 2022 (“Q3’22”). Q3’22 total revenues were $890.3 million, down 8.2% sequentially and down 12.4% year-over-year. Q3’22 Clear Aligner revenues were $732.8 million, down 8.2% sequentially and down 12.5% year-over-year. Q3’22 Clear Aligner volume was down 3.6% sequentially and down 11.9% year-over-year. Q3’22 Imaging Systems and CAD/CAM Services revenues were $157.5 million, down 8.0% sequentially and down 11.7% year-over-year. Q3’22 Clear Aligner revenues were unfavorably impacted by foreign exchange of approximately $21.0 million or 2.8% sequentially and approximately $47.4 million or 6.1% year over year.(1) Q3’22 Imaging Systems and CAD/CAM Services revenues were unfavorably impacted by foreign exchange of approximately $4.1 million or 2.5% sequentially and approximately $9.9 million or 5.9% year over year.(1) Q3’22 operating income was $143.7 million resulting in an operating margin of 16.1%. Q3’22 net income was $72.7 million, or $0.93 per diluted share. On a non-GAAP basis, Q3’22 net income was $106.5 million, or $1.36 per diluted share.

(1) Non-GAAP measure.

Commenting on Align’s third quarter results, Align Technology President and CEO Joe Hogan said, “Our third quarter results reflect continued macro-economic uncertainty and weaker consumer confidence, as well as a significant impact from unfavorable foreign exchange rates across all currencies that affect our operations. On a constant currency basis, total Q3 revenues were reduced by $25.1 million or 2.7% sequentially and $57.4 million or 6.1% year over year – one of the largest foreign exchange impacts we have ever experienced in one quarter.* We remain confident in the execution of our strategic growth drivers despite the continuing economic headwinds. In Q3, we reached our 14 millionth Invisalign patient milestone – which includes nearly 4 million teenagers and kids as young as 6 years old who have been treated with Invisalign clear aligners. Also, in Q3, teen case starts of 200 thousand were up 13% sequentially and off slightly compared to Q3’21 when a record 206 thousand teenagers started Invisalign treatment. We’re also excited to be launching several new products and technologies that further enhance the Align Digital Platform™, leading the digital transformation of the practice of dentistry. During the quarter, we began to commercialize ClinCheck® Live Update software, Invisalign® Practice App, Invisalign® Personal Plan, Invisalign Smile Architect™, the Invisalign® Outcome Simulator Pro with in-face visualization, Cone Beam Computed Tomography integration with ClinCheck® software, Invisalign® Virtual Care AI software, and the iTero-exocad Connector™. These technology advancements represent an important expansion of our digital platform that we believe will help our doctor customers increase treatment efficiency and deliver superior clinical outcomes and patient experiences positioning us to drive growth when the markets inevitably rebound.”

*Non-GAAP measure

Financial Summary

 

Q3’22

Q2’22

Q3’21

Q/Q Change

Y/Y Change

Invisalign Case Shipments

 

577,170

 

598,990

 

655,150

 

(3.6

)%

 

(11.9

)%

GAAP

 

 

 

 

 

Net Revenues

$890.3M

$969.6M

$1,015.9M

 

(8.2

)%

 

(12.4

)%

Clear Aligner

$732.8M

$798.4M

$837.6M

 

(8.2

)%

 

(12.5

)%

Imaging Systems and CAD/CAM Services

$157.5M

$171.2M

$178.3M

 

(8.0

)%

 

(11.7

)%

Net Income

$72.7M

$112.8M

$181.0M

 

(35.5

)%

 

(59.8

)%

Diluted EPS

$

0.93

$

1.44

$

2.28

($

0.51

)

($

1.35

)

Non-GAAP

 

 

 

 

 

Net Income

$106.5M

$157.0M

$228.6M

 

(32.2

)%

 

(53.4

)%

Diluted EPS

$

1.36

$

2.00

$

2.87

($

0.64

)

($

1.51

)

As of September 30, 2022, we had over $1.1 billion in cash, cash equivalents and short-term and long-term marketable securities compared to $977.2 million as of June 30, 2022. As of September 30, 2022, we also have $300.0 million available under a revolving line of credit.

Align continues to deliver on its innovation roadmap and during Q3’22, we began to commercialize several new products and services we had previously announced would come to market in the second half of 2022, including the following:

  • ClinCheck® Live Update for 3D controls enables real-time ClinCheck treatment plan modifications that improve practice productivity significantly, while also improving quality of treatment plans;
  • Invisalign® Practice App provides mobile integration with the Invisalign® Doctor Site and enables doctors to manage their practice at their fingertips;
  • Invisalign® Personal Plan automatically applies a doctor’s specific treatment preferences for comprehensive cases, enhancing efficiency and step-changing treatment planning consistency;
  • Invisalign Smile Architect™ software is designed for GP dentists to create and visualize orthodontic-restorative treatment plans for their patients using iTero digital scans, and wide-smile photo on the Invisalign Go™ platform; and
  • Cone Beam Computed Tomography integration feature for ClinCheck digital treatment planning software, a user-friendly tool that combines roots, bone, and crowns into a single three-dimensional model that enables doctors to visualize a patient’s roots as part of the digital treatment planning process.

Q3’22 Announcement Highlights

  • On September 15, 2022, we announced the official opening of the first Europe, Middle East & Africa (“EMEA”) manufacturing facility in Wroclaw, Poland. The new plant is Align’s third regional manufacturing facility worldwide, after Juarez, Mexico and Ziyang, China. The state-of-the-art facility serves as an operations site for Align’s EMEA business and be part of the global manufacturing of almost 1 million unique clear aligner parts per day.
  • On September 28, 2022, we introduced Invisalign® Virtual Care AI software, our next generation remote monitoring solution with new artificial intelligence-assisted capabilities that streamline workflows for doctors and their staff. It includes features such as patient enrollment, setup, and review directly on the Invisalign® Doctor Site without the need to use separate standalone solutions. Invisalign Virtual Care AI software helps doctors remotely monitor Invisalign treatment progress based on their own pre-approved clinical settings and AI-assisted algorithms for Automatic Assessment calibrated to each doctor’s ClinCheck® treatment features. AI-assisted Automated Notifications, based on doctor settings, guide patients to either advance to the next aligner stage if their treatment is tracking well or to stay on their current stage for longer or to contact their doctor if their treatment is not tracking.
  • On October 3, 2022, we introduced the latest release of the iTero-exocad Connector™, which integrates iTero™ intraoral camera and Near-infrared imaging (“NIRI”) images within exocad DentalCAD 3.1 Rijeka software. This new integration, introduced at the exocad Insights 2022 event in Mallorca, Spain, was designed to support the goal of a seamless, end-to-end workflow for doctors and lab technicians. It optimizes design and fabrication of highly esthetic restorations by providing the ability for dental professionals to visualize the internal and external structure of teeth.

Q4’22 Stock Repurchase

  • We have approximately $450.0 million remaining available for repurchase of our common stock under our May 2021 $1.0 Billion Repurchase Program.
  • During Q4’22, we expect to repurchase up to $200.0 million of our common stock through either, or a combination of, open market repurchases or an accelerated stock repurchase agreement.

Align Web Cast and Conference Call

We will host a conference call today, October 26, 2022, at 4:30 p.m. ET, 1:30 p.m. PT, to review our third quarter 2022 results, discuss future operating trends, and our business outlook. The conference call will also be webcast live via the Internet. To access the webcast, go to the “Events & Presentations” section under Company Information on Align’s Investor Relations website at http://investor.aligntech.com. To access the conference call, please dial 844-200-6205 with access code 246060. An archived audio webcast will be available beginning approximately one hour after the call’s conclusion and will remain available for approximately one month. Additionally, a telephonic replay of the call can be accessed by dialing 866-813-9403 with access code 119351. For international callers, please dial 929-458-6194 and use the same access code referenced above. The telephonic replay will be available through 5:30 p.m. ET on November 9, 2022.

About Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we may provide investors with certain non-GAAP financial measures which may include constant currency net revenues, constant currency gross profit, constant currency gross margin, constant currency income from operations, constant currency operating margin, gross profit, gross margin, operating expenses, income from operations, operating margin, interest income and other income (expense), net, net income before provision for income taxes, provision for income taxes, effective tax rate, net income and/or diluted net income per share, which excludes certain items that may not be indicative of our fundamental operating performance including, foreign currency exchange rate impacts and discrete cash and non-cash charges or gains that are included in the most directly comparable GAAP measure. Unless otherwise indicated, when we refer to non-GAAP financial measures they will exclude the effects of stock-based compensation, amortization of certain acquired intangibles, deferred tax asset amortization related to intra-entity transfer of intangible assets, acquisition-related costs, and arbitration award gain, and, if applicable, any associated tax impacts.

Our management believes that the use of certain non-GAAP financial measures provide meaningful supplemental information regarding our recurring core operating performance. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, and analyzing future periods. We believe these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (2) they are used by our institutional investors and the analyst community to help them analyze the performance of our business.

There are limitations to using non-GAAP financial measures as they are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact upon our reported financial results. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management about which charges are excluded from the non-GAAP financial measures. We compensate for these limitations by analyzing current and future results on a GAAP as well as a non-GAAP basis and also by providing GAAP measures in our public disclosures. The presentation of non-GAAP financial information is meant to be considered in addition to, not as a substitute for or in isolation from, the directly comparable financial measures prepared in accordance with GAAP. We urge investors to review the reconciliation of our GAAP financial measures to the comparable non-GAAP financial measures included herein and not to rely on any single financial measure to evaluate our business. For more information on these non-GAAP financial measures, please see the tables captioned “Unaudited GAAP to Non-GAAP Reconciliation.”

About Align Technology, Inc.

Align Technology designs and manufactures the Invisalign® system, the most advanced clear aligner system in the world, iTero™ intraoral scanners and services, and exocad™ CAD/CAM software. These technology building blocks enable enhanced digital orthodontic and restorative workflows to improve patient outcomes and practice efficiencies for over 234 thousand doctor customers and is key to accessing Align’s 500 million consumer market opportunity worldwide. Over the past 25 years, Align has helped doctors treat 14 million patients with the Invisalign system and is driving the evolution in digital dentistry through the Align Digital Platform™, our integrated suite of unique, proprietary technologies and services delivered as a seamless, end-to-end solution for patients and consumers, orthodontists and GP dentists, and lab/partners. Visit www.aligntech.com for more information.

For additional information about the Invisalign system or to find an Invisalign doctor in your area, please visit www.invisalign.com. For additional information about the iTero digital scanning system, please visit www.itero.com. For additional information about exocad dental CAD/CAM offerings and a list of exocad reseller partners, please visit www.exocad.com.

Invisalign, iTero, exocad, Align, Align Digital Platform, Smile Architect, Invisalign Go, and ClinCheck are trademarks of Align Technology, Inc.

Forward-Looking Statements

This news release, including the tables below, contains forward-looking statements, including statements of beliefs and expectations regarding our business strategies and our confidence regarding execution of those strategies, market opportunities, factors, events and circumstances impacting macro-economic conditions and predictability, consumer confidence, inflation and foreign currency exchange rates, our beliefs regarding the impact of new products and innovations, and our positioning and ability to lead the digital transformation of dentistry. Forward-looking statements contained in this news release relating to expectations about future events or results are based upon information available to Align as of the date hereof. Readers are cautioned that these forward-looking statements reflect our best judgments based on currently known facts and circumstances and are subject to risks, uncertainties, and assumptions that are difficult to predict. As a result, actual results may differ materially and adversely from those expressed in any forward-looking statement.

Factors that might cause such a difference include, but are not limited to:

  • macroeconomic conditions, including inflation, fluctuations in currency exchange rates, rising interest rates, market volatility, weakness in general economic conditions and recessions and the impact of efforts by central banks and federal, state and local governments to combat inflation and recession;
  • customer and consumer purchasing behavior and changes in consumer spending habits as a result of, among other things, prevailing macro-economic conditions, levels of employment, salaries and wages, inflationary pressure, declining consumer confidence, and the military conflict in Ukraine;
  • the impact of the COVID-19 pandemic and its variants on the health and safety of our employees, customers, patients, and our suppliers, as well as the physical and economic impacts of the various recommendations, orders, and protocols issued by local and national governmental agencies in light of continual evolution of the pandemic, including any periodic reimplementation of preventative measures in various global locations;
  • the economic and geopolitical ramifications of the military conflict in Ukraine, including sanctions, retaliatory sanctions, nationalism, supply chain disruptions and other consequences, any of which may or will continue to adversely impact our operations and research and development activities inside and outside of Russia;
  • the timing and availability and cost of raw materials, components, products and other shipping and supply chain constraints;
  • unexpected or rapid changes in the growth or decline of our domestic and/or international markets;
  • competition from existing and new competitors;
  • rapidly evolving and groundbreaking advances that fundamentally alter the dental industry or the way new and existing customers market and provide products and services to consumers;
  • the ability to protect our intellectual property rights;
  • continued compliance with regulatory requirements;
  • declines in, or the slowing of the growth of, sales of our clear aligners and intraoral scanners domestically and/or internationally and the impact either would have on the adoption of Invisalign products;
  • the willingness and ability of our customers to maintain and/or increase product utilization in sufficient numbers;
  • the possibility that the development and release of new products or enhancements to existing products do not proceed in accordance with the anticipated timeline or may themselves contain bugs, errors or defects in software or hardware requiring remediation and that the market for the sale of these new or enhanced products may not develop as expected;
  • a tougher consumer demand environment in China generally, especially for manufacturers and service providers whose headquarters or primary operations are not based in China;
  • the risks relating to our ability to sustain or increase profitability or revenue growth in future periods (or minimize declines) while controlling expenses;
  • expansion of our business and products;
  • the impact of excess or constrained capacity at our manufacturing and treat operations facilities and pressure on our internal systems and personnel;
  • the compromise of our systems or networks, including any customer and/or patient data contained therein, for any reason;
  • the timing of case submissions from our doctors within a quarter as well as an increased manufacturing costs per case;
  • foreign operational, political, military and other risks relating to our operations; and
  • the loss of key personnel, labor shortages or work stoppages for us or our suppliers.

The foregoing and other risks are detailed from time to time in our periodic reports filed with the Securities and Exchange Commission, including, but not limited to, our Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the Securities and Exchange Commission (“SEC”) on February 25, 2022 and our latest Quarterly Report on Form 10-Q for the quarter ended June 30, 2022, which was filed with the SEC on August 4, 2022. Align undertakes no obligation to revise or update publicly any forward-looking statements for any reason.

ALIGN TECHNOLOGY, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

 

Three Months Ended

September 30,

Nine Months Ended

September 30,

 

2022

2021

2022

2021

Net revenues

$

890,348

 

$

1,015,906

$

2,833,120

 

$

2,921,485

Cost of net revenues

 

271,179

 

 

260,750

 

817,046

 

 

730,693

Gross profit

 

619,169

 

 

755,156

 

2,016,074

 

 

2,190,792

Operating expenses:

 

 

 

 

Selling, general and administrative

 

398,547

 

 

428,409

 

1,264,402

 

 

1,257,445

Research and development

 

76,966

 

 

65,587

 

221,738

 

 

177,839

Total operating expenses

 

475,513

 

 

493,996

 

1,486,140

 

 

1,435,284

Income from operations

 

143,656

 

 

261,160

 

529,934

 

 

755,508

Interest income and other income (expense), net:

 

 

 

 

Interest income

 

1,685

 

 

401

 

2,607

 

 

2,427

Other income (expense), net

 

(22,700

)

 

427

 

(48,805

)

 

34,476

Total interest income and other income (expense), net

 

(21,015

)

 

828

 

(46,198

)

 

36,903

Net income before provision for income taxes

 

122,641

 

 

261,988

 

483,736

 

 

792,411

Provision for income taxes

 

49,941

 

 

81,019

 

163,938

 

 

211,352

Net income

$

72,700

 

$

180,969

$

319,798

 

$

581,059

 

 

 

 

 

Net income per share:

 

 

 

 

Basic

$

0.93

 

$

2.29

$

4.08

 

$

7.36

Diluted

$

0.93

 

$

2.28

$

4.07

 

$

7.29

Shares used in computing net income per share:

 

 

 

 

Basic

 

78,093

 

 

78,904

 

78,408

 

 

78,971

Diluted

 

78,237

 

 

79,516

 

78,652

 

 

79,677

 

ALIGN TECHNOLOGY, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

September 30,

2022

December 31,

2021

ASSETS

 

 

 

 

 

Current assets:

 

 

Cash and cash equivalents

$

1,044,523

$

1,099,370

Marketable securities, short-term

 

46,242

 

71,972

Accounts receivable, net

 

859,629

 

897,198

Inventories

 

320,903

 

230,230

Prepaid expenses and other current assets

 

229,283

 

195,305

Total current assets

 

2,500,580

 

2,494,075

 

 

 

Marketable securities, long-term

 

50,256

 

125,320

Property, plant and equipment, net

 

1,199,880

 

1,081,926

Operating lease right-of-use assets, net

 

116,031

 

121,257

Goodwill

 

377,616

 

418,547

Intangible assets, net

 

91,711

 

109,709

Deferred tax assets

 

1,524,584

 

1,533,767

Other assets

 

52,144

 

57,509

 

 

 

Total assets

$

5,912,802

$

5,942,110

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

Accounts payable

$

138,918

$

163,886

Accrued liabilities

 

383,618

 

607,315

Deferred revenues

 

1,286,867

 

1,152,870

Total current liabilities

 

1,809,403

 

1,924,071

 

 

 

Income tax payable

 

127,059

 

118,072

Operating lease liabilities

 

96,694

 

102,656

Other long-term liabilities

 

185,024

 

174,597

Total liabilities

 

2,218,180

 

2,319,396

 

 

 

Total stockholders’ equity

 

3,694,622

 

3,622,714

 

 

 

Total liabilities and stockholders’ equity

$

5,912,802

$

5,942,110

 

ALIGN TECHNOLOGY, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Nine Months Ended

September 30,

 

2022

2021

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

Net cash provided by operating activities

$

424,025

 

$

899,695

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

Net cash used in investing activities

 

(157,506

)

 

(255,719

)

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

Net cash used in financing activities

 

(301,498

)

 

(356,759

)

 

 

 

Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash

 

(20,422

)

 

(10,241

)

Net (decrease) increase in cash, cash equivalents, and restricted cash

 

(55,401

)

 

276,976

 

Cash, cash equivalents, and restricted cash at beginning of the period

 

1,100,139

 

 

961,474

 

Cash, cash equivalents, and restricted cash at end of the period

$

1,044,738

 

$

1,238,450

 

 

ALIGN TECHNOLOGY, INC.

INVISALIGN BUSINESS METRICS

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Q1

 

Q2

 

Q3

 

 

2021

 

2021

 

2021

 

2021

 

2022

 

2022

 

2022

Invisalign Average Selling Price (ASP)

 

$

1,195

 

$

1,185

 

$

1,195

 

$

1,200

 

$

1,250

 

$

1,220

 

$

1,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Invisalign Doctors Cases Were Shipped To

 

 

78,605

 

 

83,465

 

 

85,500

 

 

83,540

 

 

82,440

 

 

82,275

 

 

84,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Invisalign Doctor Utilization Rates*:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

9.1

 

 

9.9

 

 

9.8

 

 

9.3

 

 

9.2

 

 

9.3

 

 

8.9

North American Orthodontists

 

 

26.8

 

 

29.4

 

 

29.7

 

 

26.9

 

 

26.8

 

 

26.8

 

 

25.9

North American GP Dentists

 

 

4.8

 

 

5.3

 

 

5.0

 

 

5.1

 

 

5.0

 

 

5.1

 

 

4.8

International

 

 

6.8

 

 

7.1

 

 

6.5

 

 

6.8

 

 

6.4

 

 

6.4

 

 

6.0

Total Utilization Rates**

 

 

7.6

 

 

8.0

 

 

7.7

 

 

7.6

 

 

7.3

 

 

7.3

 

 

6.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clear Aligner Revenue Per Case Shipment***:

 

$

1,265

 

$

1,265

 

$

1,280

 

$

1,290

 

$

1,350

 

$

1,335

 

$

1,270

 

* # of cases shipped / # of doctors to whom cases were shipped

** LATAM utilization rate is not separately disclosed but included in the total utilization rates

*** Clear Aligner revenues / Case shipments

ALIGN TECHNOLOGY, INC.

STOCK-BASED COMPENSATION

(in thousands)

 

 

Q1

Q2

Q3

Q4

Fiscal

Q1

Q2

Q3

 

2021

2021

2021

2021

2021

2022

2022

2022

Stock-based Compensation (SBC):

 

 

 

 

 

 

 

 

SBC included in Gross Profit

$

1,306

$

1,418

$

1,451

$

1,458

$

5,633

$

1,514

$

1,614

$

1,651

SBC included in Operating Expenses

 

25,935

 

27,437

 

26,951

 

28,380

 

108,703

 

30,107

 

32,526

 

31,267

Total SBC

$

27,241

$

28,855

$

28,402

$

29,838

$

114,336

$

31,621

$

34,140

$

32,918

 

 

 

 

 

 

 

 

 

 

ALIGN TECHNOLOGY, INC.

UNAUDITED GAAP TO NON-GAAP RECONCILIATION

CONSTANT CURRENCY NET REVENUES

(in thousands, except percentages)

 

Sequential constant currency analysis:

 

Three Months Ended

 

 

September 30,

2022

June 30,

2022

Impact % of

Revenue

GAAP net revenues

$

890,348

$

969,553

 

Constant currency impact (1)

 

25,072

 

2.7

%

Constant currency net revenues (1)

$

915,420

 

 

 

 

 

 

GAAP Clear Aligner net revenues

$

732,837

$

798,398

 

Clear Aligner constant currency impact (1)

 

20,957

 

2.8

%

Clear Aligner constant currency net revenues (1)

$

753,794

 

 

 

 

 

 

GAAP Imaging Systems and CAD/CAM Services net revenues

$

157,511

$

171,155

 

Imaging Systems and CAD/CAM Services constant currency impact (1)

 

4,115

 

2.5

%

Imaging Systems and CAD/CAM Services constant currency net revenues (1)

$

161,626

 

 

Year-over-year constant currency analysis:

 

Three Months Ended

September 30,

 

 

2022

2021

Impact % of

Revenue

GAAP net revenues

$

890,348

$

1,015,906

 

Constant currency impact (1)

 

57,383

 

6.1

%

Constant currency net revenues (1)

$

947,731

 

 

 

 

 

 

GAAP Clear Aligner net revenues

$

732,837

$

837,593

 

Clear Aligner constant currency impact (1)

 

47,445

 

6.1

%

Clear Aligner constant currency net revenues (1)

$

780,282

 

 

 

 

 

 

GAAP Imaging Systems and CAD/CAM Services net revenues

$

157,511

$

178,313

 

Imaging Systems and CAD/CAM Services constant currency impact (1)

 

9,938

 

5.9

%

Imaging Systems and CAD/CAM Services constant currency net revenues (1)

$

167,449

 

 

 

Note:

(1)

We define constant currency net revenues as total net revenues excluding the effect of foreign exchange rate movements and use it to determine the percentage for the constant currency impact on net revenues on a sequential and year-over-year basis. Constant currency impact in dollars is calculated by translating the current period GAAP net revenues using the foreign currency exchange rates that were in effect during the previous comparable period and subtracting it by the current period GAAP net revenues. The percentage for the constant currency impact on net revenues is calculated by dividing the constant currency impact in dollars (numerator) by constant currency net revenues in dollars (denominator). Refer to “About Non-GAAP Financial Measures” section of press release.

 

ALIGN TECHNOLOGY, INC.

UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED

CONSTANT CURRENCY GROSS PROFIT AND GROSS MARGIN

(in thousands, except percentages)

 

Sequential constant currency analysis:

 

 

 

Three Months Ended

 

 

September 30,

2022

 

June 30,

2022

GAAP gross profit

 

$

619,169

 

$

687,559

Constant currency impact on net revenues

 

 

25,072

 

 

Constant currency gross profit

 

$

644,241

 

 

 

 

Three Months Ended

 

 

September 30,

2022

 

June 30,

2022

GAAP gross margin

 

69.5

%

 

70.9

%

Gross margin constant currency impact (1)

 

0.8

 

 

 

Constant currency gross margin (1)

 

70.3

%

 

 

Year-over-year constant currency analysis:

 

 

 

Three Months Ended

September 30,

 

 

 

2022

 

 

2021

GAAP gross profit

 

$

619,169

 

$

755,156

Constant currency impact on net revenues

 

 

57,383

 

 

Constant currency gross profit

 

$

676,552

 

 

 

 

Three Months Ended

September 30,

 

 

2022

 

 

2021

 

GAAP gross margin

 

69.5

%

 

74.3

%

Gross margin constant currency impact (1)

 

1.8

 

 

 

Constant currency gross margin (1)

 

71.3

%

 

 

Note:

(1)

We define constant currency gross margin as constant currency gross profit as a percentage of constant currency net revenues. Gross margin constant currency impact is the increase or decrease in constant currency gross margin compared to the GAAP gross margin.

Refer to “About Non-GAAP Financial Measures” section of press release.

ALIGN TECHNOLOGY, INC.

UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED

CONSTANT CURRENCY INCOME FROM OPERATIONS AND OPERATING MARGIN

(in thousands, except percentages)

 

Sequential constant currency analysis:

 

Three Months Ended

 

September 30,

2022

June 30,

2022

GAAP income from operations

$

143,656

$

188,196

Income from operations constant currency impact (1)

 

18,279

 

Constant currency income from operations (1)

$

161,935

 

 

 

Three Months Ended

 

September 30,

2022

June 30,

2022

GAAP operating margin

16.1

%

19.4

%

Operating margin constant currency impact (2)

1.6

 

 

Constant currency operating margin (2)

17.7

%

 

 

Year-over-year constant currency analysis:

 

Three Months Ended

September 30,

 

2022

2021

GAAP income from operations

$

143,656

$

261,160

Income from operations constant currency impact (1)

 

42,235

 

Constant currency income from operations (1)

$

185,891

 

 

 

Three Months Ended

September 30,

 

2022

2021

GAAP operating margin

16.1

%

25.7

%

Operating margin constant currency impact (2)

3.5

 

 

Constant currency operating margin (2)

19.6

%

 

 

Notes:

(1)

We define constant currency income from operations as GAAP income from operations excluding the effect of foreign exchange rate movements for GAAP net revenues and operating expenses on a sequential and year-over-year basis. Constant currency impact in dollars is calculated by translating the current period GAAP net revenues and operating expenses using the foreign currency exchange rates that were in effect during the previous comparable period and subtracting it by the current period GAAP net revenues and operating expenses.

 

 

(2)

We define constant currency operating margin as constant currency income from operations as a percentage of constant currency net revenues. Operating margin constant currency impact is the increase or decrease in constant currency operating margin compared to the GAAP operating margin.

Refer to “About Non-GAAP Financial Measures” section of press release.

ALIGN TECHNOLOGY, INC.

UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED

FINANCIAL MEASURES OTHER THAN CONSTANT CURRENCY

(in thousands, except per share data)

 

 

Three Months Ended

September 30,

Nine Months Ended

September 30,

 

2022

2021

2022

2021

GAAP gross profit

$

619,169

 

$

755,156

 

$

2,016,074

 

$

2,190,792

 

Stock-based compensation

 

1,651

 

 

1,451

 

 

4,779

 

 

4,175

 

Amortization of intangibles (1)

 

2,644

 

 

2,354

 

 

7,524

 

 

6,704

 

Non-GAAP gross profit

$

623,464

 

$

758,961

 

$

2,028,377

 

$

2,201,671

 

 

 

 

 

 

GAAP gross margin

 

69.5

%

 

74.3

%

 

71.2

%

 

75.0

%

Non-GAAP gross margin

 

70.0

%

 

74.7

%

 

71.6

%

 

75.4

%

 

 

 

 

 

GAAP total operating expenses

$

475,513

 

$

493,996

 

$

1,486,140

 

$

1,435,284

 

Stock-based compensation

 

(31,267

)

 

(26,951

)

 

(93,900

)

 

(80,323

)

Amortization of intangibles (1)

 

(825

)

 

(960

)

 

(2,607

)

 

(2,735

)

Acquisition-related costs (2)

 

 

 

 

 

 

 

(104

)

Non-GAAP total operating expenses

$

443,421

 

$

466,085

 

$

1,389,633

 

$

1,352,122

 

 

 

 

 

 

GAAP income from operations

$

143,656

 

$

261,160

 

$

529,934

 

$

755,508

 

Stock-based compensation

 

32,918

 

 

28,402

 

 

98,679

 

 

84,498

 

Amortization of intangibles (1)

 

3,469

 

 

3,314

 

 

10,131

 

 

9,439

 

Acquisition-related costs (2)

 

 

 

 

 

 

 

104

 

Non-GAAP income from operations

$

180,043

 

$

292,876

 

$

638,744

 

$

849,549

 

 

 

 

 

 

GAAP operating margin

 

16.1

%

 

25.7

%

 

18.7

%

 

25.9

%

Non-GAAP operating margin

 

20.2

%

 

28.8

%

 

22.5

%

 

29.1

%

 

 

 

 

 

GAAP total interest income and other income (expense), net

$

(21,015

)

$

828

 

$

(46,198

)

$

36,903

 

Arbitration award gain (3)

 

 

 

 

 

 

 

(43,403

)

Non-GAAP total interest income and other income (expense), net

$

(21,015

)

$

828

 

$

(46,198

)

$

(6,500

)

 

 

 

 

 

GAAP net income before provision for income taxes

$

122,641

 

$

261,988

 

$

483,736

 

$

792,411

 

Stock-based compensation

 

32,918

 

 

28,402

 

 

98,679

 

 

84,498

 

Amortization of intangibles (1)

 

3,469

 

 

3,314

 

 

10,131

 

 

9,439

 

Acquisition-related costs (2)

 

 

 

 

 

 

 

104

 

Arbitration award gain (3)

 

 

 

 

 

 

 

(43,403

)

Non-GAAP net income before provision for income taxes

$

159,028

 

$

293,704

 

$

592,546

 

$

843,049

 

 

ALIGN TECHNOLOGY, INC.

UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED

FINANCIAL MEASURES OTHER THAN CONSTANT CURRENCY CONTINUED

(in thousands, except per share data)

 

 

Three Months Ended

September 30,

Nine Months Ended

September 30,

 

2022

2021

2022

2021

GAAP provision for income taxes

 

49,941

 

$

81,019

 

$

163,938

 

$

211,352

 

Tax impact on non-GAAP adjustments

 

3,300

 

 

6,605

 

 

18,405

 

 

19,978

 

Tax related non-GAAP items (4)

 

(682

)

 

(22,494

)

 

(21,916

)

 

(57,339

)

Non-GAAP provision for income taxes

$

52,559

 

$

65,130

 

$

160,427

 

$

173,991

 

 

 

 

 

 

GAAP effective tax rate

 

40.7

%

 

30.9

%

 

33.9

%

 

26.7

%

Non-GAAP effective tax rate

 

33.1

%

 

22.2

%

 

27.1

%

 

20.6

%

 

 

 

 

 

GAAP net income

$

72,700

 

$

180,969

 

$

319,798

 

$

581,059

 

Stock-based compensation

 

32,918

 

 

28,402

 

 

98,679

 

 

84,498

 

Amortization of intangibles (1)

 

3,469

 

 

3,314

 

 

10,131

 

 

9,439

 

Acquisition-related costs (2)

 

 

 

 

 

 

 

104

 

Arbitration award gain (3)

 

 

 

 

 

 

 

(43,403

)

Tax impact on non-GAAP adjustments

 

(3,300

)

 

(6,605

)

 

(18,405

)

 

(19,978

)

Tax related non-GAAP items (4)

 

682

 

 

22,494

 

 

21,916

 

 

57,339

 

Non-GAAP net income

$

106,469

 

$

228,574

 

$

432,119

 

$

669,058

 

 

 

 

 

 

GAAP diluted net income per share

$

0.93

 

$

2.28

 

$

4.07

 

$

7.29

 

Non-GAAP diluted net income per share

$

1.36

 

$

2.87

 

$

5.49

 

$

8.40

 

 

 

 

 

 

Shares used in computing diluted net income per share

 

78,237

 

 

79,516

 

 

78,652

 

 

79,677

 

 
Notes:

(1)

Amortization of intangible assets related to certain acquisitions

(2)

Acquisition-related costs for professional fees related to our 2020 exocad acquisition

(3)

Gain from the SDC arbitration award regarding the value of Align’s capital account balance

(4)

Amortization and related adjustments to the benefit from the transferred intangible assets of our Swiss entity

Refer to “About Non-GAAP Financial Measures” section of press release.



Source link