Home

Itron Announces Third Quarter 2025 Financial Results

LIBERTY LAKE, Wash., Oct. 30, 2025 (GLOBE NEWSWIRE) -- Itron, Inc. (NASDAQ: ITRI), which is innovating the way utilities and cities manage energy and water, announced today financial results for its third quarter ended September 30, 2025. Key results for the quarter include (compared with the third quarter of 2024):

  • Revenue of $582 million, decreased 5%;
  • GAAP net income attributable to Itron, Inc. of $66 million, decreased $12 million;
  • GAAP diluted earnings per share of $1.41, decreased $0.29 per share;
  • Non-GAAP diluted EPS of $1.54, decreased $0.30 per share;
  • Adjusted EBITDA of $97 million, increased 10%; and
  • Free cash flow of $113 million, increased $55 million.

"Itron delivered third quarter results with record margin, profitability, and cash flow," said Tom Deitrich, Itron’s president and CEO. "Our customers are confronting a dramatic increase in complexity and uncertainty, and as reflected in our results, they are actively deploying advanced technology to address these challenges. Itron’s Grid Edge Intelligence solutions are designed to solve dynamic problems in a rapidly changing world. Increased infrastructure agility enables utilities and municipalities to provide improved quality of service and safety."

Summary of Third Quarter Consolidated Financial Results
(All comparisons made are against the prior year period unless otherwise noted)

Revenue
Total third quarter revenue of $582 million compared to $615 million in the prior year. The decrease was driven primarily by portfolio optimization and the timing of project deployments.

Device Solutions revenue decreased 16%, or 19% in constant currency, due to lower legacy electricity product sales related to portfolio optimization in EMEA and lower North American water volumes.

Networked Solutions revenue decreased 6% due to the timing of project deployments.

Outcomes revenue increased 11%, or 10% in constant currency, due to increased recurring revenue.

Gross Margin
Itron's third quarter gross margin of 37.7% increased 360 basis points from the prior year due to customer and product mix.

Operating Expenses and Operating Income
GAAP operating expenses of $138 million increased $2 million from the prior year. Non-GAAP operating expenses of $130 million were unchanged from the prior year.

GAAP operating income of $82 million was $8 million higher than the prior year and non-GAAP operating income of $89 million was $10 million higher than the prior year. Both increases were due to higher gross profit.

Net Income and Earnings per Share
Net income attributable to Itron, Inc. for the quarter was $66 million, or $1.41 per diluted share, compared with net income attributable to Itron, Inc. of $78 million, or $1.70 per diluted share in 2024. The decrease was driven by higher GAAP income tax expense, partially offset by higher GAAP operating income. Prior year income tax expense benefited from a favorable resolution of a foreign tax audit.

Non-GAAP net income attributable to Itron, Inc., which excludes the expenses associated with amortization of intangible assets, amortization of debt placement fees, restructuring, loss on sale of business, strategic initiative expense, acquisition and integration related expenses, and the tax effect of excluding these expenses, was $72 million, or $1.54 per diluted share, compared with $84 million, or $1.84 per diluted share, in 2024. The decrease was driven by higher Non-GAAP income tax expense, partially offset by higher non-GAAP operating income. Prior year income tax expense benefited from a favorable resolution of a foreign tax audit.

Cash Flow
Net cash provided by operating activities was $118 million in the third quarter compared with $65 million in the prior year. Free cash flow was $113 million in the third quarter compared with $59 million in the prior year. The increase in free cash flow was primarily due to improved working capital, decreased tax payments, and higher earnings.

Other Measures

Total backlog at quarter end was $4.3 billion compared with $4.0 billion in the prior year. Bookings in the quarter totaled $380 million. 

Q4 2025 Outlook and Full Year 2025 Outlook Update

Outlook for the fourth quarter of 2025 is as follows:

  • Revenue between $555 and $565 million
  • Non-GAAP diluted EPS between $2.15 and $2.25

Itron's outlook for the full year 2025 has been updated as follows:

  • Revenue between $2.35 to $2.36 billion
  • Non-GAAP diluted EPS between $6.84 to $6.94

Urbint, Inc. Acquisition
Itron, Inc. announced on October 6, 2025, the signing of a definitive agreement to acquire Urbint, Inc., a privately held software company based in Miami, Florida. The purchase price for the acquisition is $325 million and will be funded through cash on hand. The transaction is expected to close during the fourth quarter of 2025.

Earnings Conference Call
Itron will host a conference call to discuss the financial results contained in this release at 10 a.m. EDT on October 30, 2025. Interested parties may listen to the conference call on a live webcast. The webcast, along with a supplemental presentation, may be accessed from the company’s website at
https://investors.itron.com/events-presentations. Participants should access the webcast 10 minutes prior to the start of the call. A webcast replay of the conference call will be available through Nov. 6, 2025 and may be accessed on the company's website at https://investors.itron.com/events-presentations.

About Itron
Itron is transforming how the world manages energy, water and city services. Our trusted intelligent infrastructure solutions help utilities and cities improve efficiency, build resilience and deliver safe, reliable and affordable service. With edge intelligence, we connect people, data insights and devices so communities can better manage the essential resources they rely on to live and thrive. Join us as we create a more resourceful world: www.itron.com

Itron® is a registered trademark of Itron, Inc. All third-party trademarks are property of their respective owners and any usage herein does not suggest or imply any relationship between Itron and the third party unless expressly stated.

Cautionary Note Regarding Forward Looking Statements
This release contains, and our officers and representatives may from time to time make, "forward-looking statements" within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are neither historical factors nor assurances of future performance. These statements are based on our expectations about, among others, revenues, operations, financial performance, earnings, liquidity, earnings per share, cash flows and restructuring activities including headcount reductions and other cost savings initiatives. This document reflects our current strategy, plans and expectations and is based on information currently available as of the date of this release. When we use words such as "expect", "intend", "anticipate", "believe", "plan", "goal", "seek", "project", "estimate", "future", "strategy", "objective", "may", "likely", "should", "will", "will continue", and similar expressions, including related to future periods, they are intended to identify forward-looking statements. Forward-looking statements rely on a number of assumptions and estimates. Although we believe the estimates and assumptions upon which these forward-looking statements are based are reasonable, any of these estimates or assumptions could prove to be inaccurate and the forward-looking statements based on these estimates and assumptions could be incorrect. Our operations involve risks and uncertainties, many of which are outside our control, and any one of which, or a combination of which, could materially affect our results of operations and whether the forward-looking statements ultimately prove to be correct. Actual results and trends in the future may differ materially from those suggested or implied by the forward-looking statements depending on a variety of factors. Therefore, you should not rely on any of these forward-looking statements. Some of the factors that we believe could affect our results include our ability to execute on our restructuring plans, our ability to achieve estimated cost savings, the rate and timing of customer demand for our products, rescheduling of current customer orders, changes in estimated liabilities for product warranties, adverse impacts of litigation, changes in laws, regulations, tariffs, sanctions, trade policies and retaliatory responses, our dependence on new product development and intellectual property, future acquisitions, changes in estimates for stock-based and bonus compensation, increasing volatility in foreign exchange rates, international business risks, uncertainties caused by adverse economic conditions, including without limitation those resulting from extraordinary events or circumstances and other factors that are more fully described in Part I, Item 1A: Risk Factors included in our Annual Report on Form 10-K for the year ended Dec 31, 2024 and other reports on file with the Securities and Exchange Commission. Itron undertakes no obligation to update or revise any information in this press release.

Non-GAAP Financial Information
To supplement our consolidated financial statements, which are prepared in accordance with accounting principles generally accepted in the United States (GAAP), we use certain adjusted or non-GAAP financial measures, including non-GAAP operating expense, non-GAAP operating income, non-GAAP net income, non-GAAP diluted earnings per share (EPS), adjusted EBITDA, free cash flow, and constant currency. We provide these non-GAAP financial measures because we believe they provide greater transparency and represent supplemental information used by management in its financial and operational decision making. We exclude certain costs in our non-GAAP financial measures as we believe the net result is a measure of our core business. We believe these measures facilitate operating performance comparisons from period to period by eliminating potential differences caused by the existence and timing of certain expense items that would not otherwise be apparent on a GAAP basis. Non-GAAP performance measures should be considered in addition to, and not as a substitute for, results prepared in accordance with GAAP. We strongly encourage investors and shareholders to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure. Our non-GAAP financial measures may be different from those reported by other companies. When providing future outlooks and/or earnings guidance, a reconciliation of forward-looking non-GAAP diluted EPS to the GAAP diluted EPS has not been provided because we are unable to predict with reasonable certainty the potential amount or timing of restructuring related expenses and their related tax effects without unreasonable effort. These costs are uncertain, depend on various factors and could have a material impact on GAAP results for the guidance period. A more detailed discussion of why we use non-GAAP financial measures, the limitations of using such measures, and reconciliations between non-GAAP and the nearest GAAP financial measures are included in this press release.

For additional information, contact:

Itron, Inc.

Paul Vincent
Vice President, Investor Relations
(512) 560-1172

David Means
Director, Investor Relations
(737) 242-8448
Investors@itron.com

Itron, Inc.

ITRON, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
        
(Unaudited, in thousands, except per share data)    
   Three Months Ended
September 30,
 Nine Months Ended
September 30,
    2025  2024   2025  2024 
Revenues     
 Product revenues$494,323 $538,249  $1,534,648 $1,598,978 
 Service revenues 87,302  77,213   260,889  228,995 
  Total revenues 581,625  615,462   1,795,537  1,827,973 
Cost of revenues     
 Product cost of revenues 319,238  362,579   1,003,074  1,076,033 
 Service cost of revenues 42,842  43,285   132,081  126,503 
  Total cost of revenues 362,080  405,864   1,135,155  1,202,536 
Gross profit 219,545  209,598   660,382  625,437 
        
Operating expenses     
 Sales, general and administrative 83,139  79,639   257,665  254,023 
 Research and development 50,032  51,237   153,932  156,691 
 Amortization of intangible assets 4,403  4,814   13,425  13,311 
 Restructuring 188  (723)  872  (624)
 Loss on sale of business   698   79  656 
  Total operating expenses 137,762  135,665   425,973  424,057 
        
Operating income 81,783  73,933   234,409  201,380 
Other income (expense)     
 Interest income 13,569  13,420   37,582  22,394 
 Interest expense (5,647) (5,605)  (16,888) (9,788)
 Other income (expense), net 996  677   1,359  695 
  Total other income (expense) 8,918  8,492   22,053  13,301 
        
Income before income taxes 90,701  82,425   256,462  214,681 
Income tax provision (24,478) (3,515)  (56,137) (32,124)
Net income 66,223  78,910   200,325  182,557 
 Net income attributable to noncontrolling interests 610  951   898  1,559 
Net income attributable to Itron, Inc.$65,613 $77,959  $199,427 $180,998 
        
Net income per common share - Basic$1.43 $1.73  $4.38 $3.98 
Net income per common share - Diluted$1.41 $1.70  $4.30 $3.91 
        
Weighted average common shares outstanding - Basic 45,746  44,982   45,574  45,458 
Weighted average common shares outstanding - Diluted 46,660  45,839   46,405  46,239 


ITRON, INC.
SEGMENT INFORMATION
        
(Unaudited, in thousands)     
   Three Months Ended
September 30,
 Nine Months Ended
September 30,
    2025  2024   2025  2024 
Product revenues     
 Device Solutions$103,097 $122,119  $340,423 $365,956 
 Networked Solutions 365,378  390,201   1,119,381  1,158,857 
 Outcomes 25,848  25,929   74,844  74,165 
  Total Company$494,323 $538,249  $1,534,648 $1,598,978 
        
Service revenues     
 Device Solutions$525 $619  $1,830 $2,084 
 Networked Solutions 28,324  26,512   85,987  78,076 
 Outcomes 58,453  50,082   173,072  148,835 
  Total Company$87,302 $77,213  $260,889 $228,995 
        
Total revenues     
 Device Solutions$103,622 $122,738  $342,253 $368,040 
 Networked Solutions 393,702  416,713   1,205,368  1,236,933 
 Outcomes 84,301  76,011   247,916  223,000 
  Total Company$581,625 $615,462  $1,795,537 $1,827,973 
        
Gross profit     
 Device Solutions$32,007 $33,342  $103,351 $94,637 
 Networked Solutions 154,761  149,648   460,718  452,830 
 Outcomes 32,777  26,608   96,313  77,970 
  Total Company$219,545 $209,598  $660,382 $625,437 
        
Operating income     
 Device Solutions$24,875 $26,485  $80,800 $71,913 
 Networked Solutions 121,880  115,231   358,988  349,353 
 Outcomes 16,806  11,186   46,823  30,928 
 Corporate unallocated (81,778) (78,969)  (252,202) (250,814)
  Total Company$81,783 $73,933  $234,409 $201,380 
        
Total Gross Margin 37.7% 34.1%  36.8% 34.2%


ITRON, INC.
CONSOLIDATED BALANCE SHEETS
      
(Unaudited, in thousands)September 30, 2025 December 31, 2024
ASSETS   
Current assets   
 Cash and cash equivalents$1,331,944  $1,051,237 
 Accounts receivable, net 369,511   350,473 
 Inventories 255,278   270,725 
 Other current assets 187,298   143,457 
  Total current assets 2,144,031   1,815,892 
      
Property, plant, and equipment, net 111,989   115,428 
Deferred tax assets, net 259,962   310,280 
Other long-term assets 44,212   41,827 
Operating lease right-of-use assets, net 32,742   28,957 
Intangible assets, net 30,003   43,109 
Goodwill 1,087,822   1,052,130 
  Total assets$3,710,761  $3,407,623 
      
LIABILITIES AND EQUITY   
Current liabilities   
 Accounts payable$145,321  $144,929 
 Other current liabilities 59,712   61,241 
 Wages and benefits payable 110,462   137,384 
 Taxes payable 15,868   19,689 
 Current portion of debt, net 458,928    
 Current portion of warranty 12,867   14,302 
 Unearned revenue 184,216   150,720 
  Total current liabilities 987,374   528,265 
      
Long-term debt, net 787,906   1,242,424 
Long-term warranty 7,362   7,839 
Pension benefit obligation 65,733   59,537 
Deferred tax liabilities, net 808   565 
Operating lease liabilities 22,890   25,350 
Other long-term obligations 125,270   132,215 
  Total liabilities 1,997,343   1,996,195 
      
Equity   
 Common stock 1,745,986   1,689,835 
 Accumulated other comprehensive loss, net (62,908)  (109,931)
 Retained earnings (accumulated deficit) 10,123   (189,304)
  Total Itron, Inc. shareholders' equity 1,693,201   1,390,600 
 Noncontrolling interests 20,217   20,828 
  Total equity 1,713,418   1,411,428 
  Total liabilities and equity$3,710,761  $3,407,623 


ITRON, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
    
(Unaudited, in thousands)Nine Months Ended
September 30,
    2025   2024 
Operating activities   
 Net income$200,325  $182,557 
 Adjustments to reconcile net income to net cash provided by operating activities:   
  Depreciation and amortization of intangible assets 36,221   40,979 
  Non-cash operating lease expense 8,856   11,481 
  Stock-based compensation 47,819   32,067 
  Amortization of prepaid debt fees 5,401   3,669 
  Deferred taxes, net 48,860   (17,509)
  Loss on sale of business 79   656 
  Restructuring, non-cash (25)  (171)
  Other adjustments, net (531)  (838)
Changes in operating assets and liabilities, net of acquisition and sale of business:   
 Accounts receivable (12,127)  (31,169)
 Inventories 19,828   5,532 
 Other current assets (40,295)  4,102 
 Other long-term assets 6,918   (1,391)
 Accounts payable, other current liabilities, and taxes payable (5,959)  (39,054)
 Wages and benefits payable (30,801)  (18,010)
 Unearned revenue 34,320   33,453 
 Warranty (2,404)  (476)
 Restructuring (16,445)  (19,816)
 Other operating, net (13,409)  (27,736)
  Net cash provided by operating activities 286,631   158,326 
      
Investing activities   
 Net proceeds related to the sale of business 278   405 
 Acquisitions of property, plant, and equipment (15,077)  (20,878)
 Business acquisitions, net of cash and cash equivalents acquired    (34,126)
 Other investing, net (1,995)  212 
  Net cash used in investing activities (16,794)  (54,387)
      
Financing activities   
 Proceeds from borrowings    805,000 
 Issuance of common stock 6,332   4,317 
 Payments on call spread for convertible offering    (108,997)
 Repurchase of common stock    (100,000)
 Prepaid debt fees (2,207)  (21,617)
 Other financing, net (2,288)  (2,618)
  Net cash provided by financing activities 1,837   576,085 
      
Effect of foreign exchange rate changes on cash and cash equivalents 9,033   434 
Increase in cash and cash equivalents 280,707   680,458 
Cash and cash equivalents at beginning of period 1,051,237   302,049 
Cash and cash equivalents at end of period$1,331,944  $982,507 
        

About Non-GAAP Financial Measures

To supplement our consolidated financial statements, which are prepared in accordance with GAAP, we use certain non-GAAP financial measures, including non-GAAP operating expense, non-GAAP operating income, non-GAAP net income, non-GAAP diluted EPS, adjusted EBITDA, free cash flow, and constant currency. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and other companies may define such measures differently. For a reconciliation of each non-GAAP measure to the most comparable financial measure prepared and presented in accordance with GAAP, please see the table captioned Reconciliations of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures.

We use these non-GAAP financial measures for financial and operational decision making and/or as a means for determining executive compensation. Management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and ability to service debt by excluding certain expenses that may not be indicative of our recurring core operating results. These non-GAAP financial measures facilitate management's internal comparisons to our historical performance, as well as comparisons to our competitors' operating results. Our executive compensation plans exclude non-cash charges related to amortization of intangibles and certain discrete cash and non-cash charges, such as restructuring, loss on sale of business, strategic initiative expenses, or acquisition and integration related expenses. 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 because they provide greater transparency with respect to key metrics used by management in its financial and operational decision making and because they are used by our institutional investors and the analyst community to analyze the health of our business.

Non-GAAP operating expenses and non-GAAP operating income – We define non-GAAP operating expenses as operating expenses excluding certain expenses related to the amortization of intangible assets, restructuring, loss on sale of business, strategic initiative expenses, and acquisition and integration related expenses. We define non-GAAP operating income as operating income excluding the expenses related to the amortization of intangible assets, restructuring, loss on sale of business, strategic initiative expenses, and acquisition and integration related expenses. Acquisition and integration related expenses include costs, which are incurred to affect and integrate business combinations, such as professional fees, certain employee retention and salaries related to integration, severances, contract terminations, travel costs related to knowledge transfer, system conversion costs, and asset impairment charges. We consider these non-GAAP financial measures to be useful metrics for management and investors because they exclude the effect of expenses that are not related to our core operating results. By excluding these expenses, we believe that it is easier for management and investors to compare our financial results over multiple periods and analyze trends in our operations. For example, in certain periods, expenses related to amortization of intangible assets may decrease, which would improve GAAP operating margins, yet the improvement in GAAP operating margins due to this lower expense is not necessarily reflective of an improvement in our core business. There are some limitations related to the use of non-GAAP operating expenses and non-GAAP operating income versus operating expenses and operating income calculated in accordance with GAAP. We compensate for these limitations by providing specific information about the GAAP amounts excluded from non-GAAP operating expense and non-GAAP operating income and evaluating non-GAAP operating expense and non-GAAP operating income together with GAAP operating expense and operating income.

Non-GAAP net income and non-GAAP diluted EPS – We define non-GAAP net income as net income attributable to Itron, Inc. excluding the expenses associated with amortization of intangible assets, amortization of debt placement fees, restructuring, loss on sale of business, strategic initiative expenses, acquisition and integration related expenses, and the tax effect of excluding these expenses. We define non-GAAP diluted EPS as non-GAAP net income divided by diluted weighted-average shares outstanding during the period calculated on a GAAP basis and then reduced to reflect any anti-dilutive impact of the convertible notes hedge transactions. We consider these financial measures to be useful metrics for management and investors for the same reasons that we use non-GAAP operating income. The same limitations described above regarding our use of non-GAAP operating income apply to our use of non-GAAP net income and non-GAAP diluted EPS. We compensate for these limitations by providing specific information regarding the GAAP amounts excluded from these non-GAAP measures and evaluating non-GAAP net income and non-GAAP diluted EPS together with GAAP net income attributable to Itron, Inc. and GAAP diluted EPS.

For interim periods the budgeted annual effective tax rate (AETR) is used, adjusted for any discrete items, as defined in Accounting Standards Codification (ASC) 740 - Income Taxes. The budgeted AETR is determined at the beginning of the fiscal year. The AETR is revised throughout the year based on changes to our full-year forecast. If the revised AETR increases or decreases by 200 basis points or more from the budgeted AETR due to changes in the full-year forecast during the year, the revised AETR is used in place of the budgeted AETR beginning with the quarter the 200 basis point threshold is exceeded and going forward for all subsequent interim quarters in the year. We continue to assess the AETR based on latest forecast throughout the year and use the most recent AETR anytime it increases or decreases by 200 basis points or more from the prior interim period.

Adjusted EBITDA – We define adjusted EBITDA as net income (a) minus interest income, (b) plus interest expense, depreciation and amortization, restructuring, loss on sale of business, strategic initiative expenses, acquisition and integration related expenses, and (c) excluding income tax provision or benefit. Management uses adjusted EBITDA as a performance measure for executive compensation. A limitation to using adjusted EBITDA is that it does not represent the total increase or decrease in the cash balance for the period and the measure includes some non-cash items and excludes other non-cash items. Additionally, the items that we exclude in our calculation of adjusted EBITDA may differ from the items that our peer companies exclude when they report their results. We compensate for these limitations by providing a reconciliation of this measure to GAAP net income.

Free cash flow – We define free cash flow as net cash provided by operating activities less cash used for acquisitions of property, plant and equipment. We believe free cash flow provides investors with a relevant measure of liquidity and a useful basis for assessing our ability to fund our operations and repay our debt. The same limitations described above regarding our use of adjusted EBITDA apply to our use of free cash flow. We compensate for these limitations by providing specific information regarding the GAAP amounts in the reconciliation.

Constant currency – We refer to the impact of foreign currency exchange rate fluctuations in our discussions of financial results, which references the differences between the foreign currency exchange rates used to translate operating results from the entity's functional currency into U.S. dollars for financial reporting purposes. We also use the term "constant currency", which represents financial results adjusted to exclude changes in foreign currency exchange rates as compared with the rates in the comparable prior year period. We calculate the constant currency change as the difference between the current period results and the comparable prior period's results restated using current period foreign currency exchange rates.

The tables below reconcile the non-GAAP financial measures of operating expenses, operating income, net income, diluted EPS, adjusted EBITDA, and free cash flow with the most directly comparable GAAP financial measures.

ITRON, INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
TO THE MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES
(Unaudited, in thousands, except per share data)     
TOTAL COMPANY RECONCILIATIONSThree Months Ended
September 30,
 Nine Months Ended
September 30,
     2025  2024   2025  2024 
 NON-GAAP OPERATING EXPENSES     
  GAAP operating expenses$137,762 $135,665  $425,973 $424,057 
   Amortization of intangible assets (4,403) (4,814)  (13,425) (13,311)
   Restructuring (188) 723   (872) 624 
   Loss on sale of business   (698)  (79) (656)
   Strategic initiative (1,566)    (1,566)  
   Acquisition and integration (1,286) (248)  (1,370) (656)
  Non-GAAP operating expenses$130,319 $130,628  $408,661 $410,058 
         
 NON-GAAP OPERATING INCOME     
  GAAP operating income$81,783 $73,933  $234,409 $201,380 
   Amortization of intangible assets 4,403  4,814   13,425  13,311 
   Restructuring 188  (723)  872  (624)
   Loss on sale of business   698   79  656 
   Strategic initiative 1,566     1,566   
   Acquisition and integration 1,286  248   1,370  656 
  Non-GAAP operating income$89,226 $78,970  $251,721 $215,379 
         
 NON-GAAP NET INCOME & DILUTED EPS     
  GAAP net income attributable to Itron, Inc.$65,613 $77,959  $199,427 $180,998 
   Amortization of intangible assets 4,403  4,814   13,425  13,311 
   Amortization of debt placement fees 1,777  1,759   5,271  3,538 
   Restructuring 188  (723)  872  (624)
   Loss on sale of business   698   79  656 
   Strategic initiative 1,566     1,566   
   Acquisition and integration 1,286  248   1,370  656 
   Income tax effect of non-GAAP adjustments (3,021) (504)  (4,974) (891)
  Non-GAAP net income attributable to Itron, Inc.$71,812 $84,251  $217,036 $197,644 
         
  Non-GAAP diluted EPS$1.54 $1.84  $4.68 $4.27 
         
  GAAP weighted average common shares outstanding - Diluted 46,660  45,839   46,405  46,239 
   Effect of call option transaction - 2021 Notes (34)    (11)  
  Non-GAAP weighted average common shares outstanding - Diluted 46,626  45,839   46,394  46,239 
         
 ADJUSTED EBITDA     
  GAAP net income attributable to Itron, Inc.$65,613 $77,959  $199,427 $180,998 
   Interest income (13,569) (13,420)  (37,582) (22,394)
   Interest expense 5,647  5,605   16,888  9,788 
   Income tax provision 24,478  3,515   56,137  32,124 
   Depreciation and amortization 12,039  14,716   36,221  40,979 
   Restructuring 188  (723)  872  (624)
   Loss on sale of business   698   79  656 
   Strategic initiative 1,566     1,566   
   Acquisition and integration 1,286  248   1,370  656 
  Adjusted EBITDA$97,248 $88,598  $274,978 $242,183 
         
 FREE CASH FLOW     
  Net cash provided by operating activities$117,829 $65,301  $286,631 $158,326 
   Acquisitions of property, plant, and equipment (4,421) (6,623)  (15,077) (20,878)
  Free Cash Flow$113,408 $58,678  $271,554 $137,448 

Primary Logo