20:17:25 EDT Wed 24 Apr 2024
Enter Symbol
or Name
USA
CA



Align Technology Announces Second Quarter 2015 Results

2015-07-23 16:00 ET - News Release

SAN JOSE, CA -- (Marketwired) -- 07/23/15

Align Technology, Inc. (NASDAQ: ALGN)

  • Q2 worldwide Clear Aligner shipments of 144.6 thousand, up 21.2% year-over-year, with North America up 17.4% and International up 30.4%
  • Q2 revenues of $209.5 million, up 8.8% year-over-year, and diluted EPS of $0.39
  • On a constant currency basis, total revenues up 14.2% year-over-year, and Clear Aligner revenues up 17.5% year-over-year

Align Technology, Inc. (NASDAQ: ALGN) today reported financial results for the second quarter ended June 30, 2015. Clear Aligner shipments in Q2'15 were 144.6 thousand, a 21.2% increase year-over-year from 119.3 thousand in Q2'14. Revenues for the second quarter of 2015 (Q2'15) were $209.5 million, an 8.8% increase year-over-year from $192.5 million in the second quarter of 2014 (Q2'14). Net profit for Q2'15 was $31.4 million, or $0.39 per diluted share, compared to $35.6 million, or $0.43 per diluted share in Q2'14. For Q2'15, on a constant currency basis, year-over-year total revenue growth would have been 14.2%, year-over-year Clear Aligner revenue growth would have been 17.5%, and earnings per diluted share would have been $0.03 per share higher.

"Our second quarter results were solid driven by strong Invisalign volume and growth across all customer channels and geographies," said Joe Hogan, Align president and CEO. "North America volumes grew 17% year-over-year and our international geographies were up 30% compared to last year. This reflects another record quarter for North American Ortho utilization and record volume in almost every major country in Europe, as well as China, Japan, Southeast Asia, and Taiwan."


Summary Financial Comparisons
(In millions except for shipments and per share amounts)
                           Q2'15      Q1'15      Q2'14        Q/Q        Y/Y
----------------------------------------------------------------------------
GAAP
----------------------------------------------------------------------------
Clear Aligner
 shipments               144,570    130,780    119,300     10.5 %     21.2 %
Net revenues              $209.5     $198.1     $192.5      5.8 %      8.8 %
Clear Aligner             $200.8     $187.0     $179.7      7.4 %     11.7 %
Scanner & Services          $8.7      $11.1      $12.8    (21.6)%    (32.2)%
Net profit                 $31.4      $36.2      $35.6    (13.3)%    (11.9)%
Net profit per share       $0.39      $0.44      $0.43    $(0.05)    $(0.04)

Note: Changes and percentages are based on actual values and may effect
 totals due to rounding

As of June 30, 2015, Align had $596.7 million in cash, cash equivalents and marketable securities compared to $602.6 million as of December 31, 2014. During Q2'15, we paid out $70 million under an accelerated stock repurchase plan ("ASR") in which we received an initial delivery of approximately 824,000 shares of our common stock. The final number of shares repurchased will be determined upon completion of the ASR based on Align's volume-weighted average stock price during the term of the ASR, less an agreed upon discount. The ASR is expected to be completed by July 29, 2015. There remains approximately $130 million available for repurchases under the existing stock repurchase authorization, of which $30 million is expected to be used for open market repurchases pursuant to a 10b-5 trading plan over the next nine months. These repurchases were collectively part of a three-year, $300 million stock repurchase program announced on April 23, 2014 of which the second $100 million was authorized to be purchased through April 2016.

Additional Aligners at No Charge Effective July 18, 2015
"We are committed to delivering a better customer experience for our doctors and their patients," said Joe Hogan, Align president and CEO. "Our goal is to continue to improve how customers experience our products and services, our business processes and interactions with them, and the Invisalign and iTero brands. Over the past two years we have made improvements in each of these areas and as a result, our key customer experience measure for success, our Net Promoter Score (NPS), has continued to rise. We expect this new policy will result in significant improvement in customer satisfaction and loyalty, which we believe will further increase Invisalign utilization and volume over time."

On July 18, 2015, Align launched a new product policy called "Additional Aligners At No Charge" to address one of our customer's top complaints. Previously, Align charged customers for additional aligners ordered beyond those covered by the initial treatment plan. With this new policy, Align will no longer distinguish between mid-course corrections and case refinements and allow doctors to order additional aligners to address either treatment need at no charge, subject to certain requirements. These changes will be effective for all new Invisalign Full, Teen, and Assist treatments shipped worldwide after July 18, 2015, as well as any open Invisalign Full, Teen, and Assist cases as of this date.

Based on this new policy, beginning in Q3'15, we will now defer more revenue as a result of providing free additional aligners for eligible treatments. Additionally, since we are "grandfathering" over 1 million open cases, we will recognize lower revenue when additional aligners are shipped for at least the next two years until these cases complete. Therefore, we expect this new product policy will decrease Clear Aligner net revenues by approximately $6 to $7 million in Q3'15 and $7 to $8 million in Q4'15.

Q3 2015 Business Outlook
For the third quarter of 2015 (Q3'15), Align provides the following guidance:

  • Clear Aligner case shipments in the range of 141.8 thousand to 144.3 thousand, up approximately 18.5% to 20.6% over the same period a year-ago.
  • Net revenues in the range of $201.4 million to $205.7 million.
  • Diluted EPS in the range of $0.28 to $0.31.
  • For Q3'15, on a constant currency basis and excluding the impact of the Additional Aligners policy, year-over-year total net revenues growth is expected to be 12.5% to 15.3%, year-over-year Clear Aligner net revenues growth expected to be 13.9% to 16.6%, and earnings per diluted share with the additional costs associated with the organizational change is expected to be $0.09 to $0.10 per share higher.

Align Announces Leadership Changes to Support Continued Growth and Expansion Globally
In a separate press release today, Align announced that it is simplifying the commercial reporting structure for its three key regions and global marketing to better support regional growth and priorities, and to extend best practices across the company.

Align Web Cast and Conference Call
Align will host a conference call today, July 23, 2015 at 4:30 p.m. ET, 1:30 p.m. PT, to review its second quarter 2015 results, discuss future operating trends and the business outlook. The conference call will also be web cast live via the Internet. To access the web cast, go to the "Events & Presentations" section under Company Information on Align's Investor Relations web site at http://investor.aligntech.com. To access the conference call, please dial 201-689-8261 approximately fifteen minutes prior to the start of the call. An archived audio web cast will be available beginning approximately one hour after the call's conclusion and will remain available for approximately 12 months. Additionally, a telephonic replay of the call can be accessed by dialing 877-660-6853 with conference number 13612927 followed by #. For international callers, please dial 201-612-7415 and use the same conference number referenced above. The telephonic replay will be available through 5:30 p.m. ET on July 30, 2015.

About Align Technology, Inc.
Align Technology is the leader in modern clear aligner orthodontics that designs, manufactures and markets the Invisalign® system, which provides dental professionals with a range of treatment options for adults and teenagers. Align also offers the iTero 3D digital scanning system and services for orthodontic and restorative dentistry. Align was founded in March 1997 and received FDA clearance to market the Invisalign system in 1998. Visit www.aligntech.com for more information.

For additional information about the Invisalign system or to find an Invisalign provider in your area, please visit www.invisalign.com. For additional information about the iTero 3D digital scanning system, please visit www.itero.com.

Forward-Looking Statement
This news release, including the tables below, contains forward-looking statements, including statements regarding the expectation that the program simplification "Additional Aligners for No Charge" will help increase Invisalign utilization and volume, as well as the expected impact this program change will have on Invisalign Clear Aligner net revenues in the third and fourth quarter of 2015, in addition to certain other business metrics for the third quarter of 2015, including, but not limited to, anticipated net revenues, deferrals, gross margin, operating expenses, operating profit, diluted earnings per share, case shipments, and additional common stock repurchases. Forward-looking statements contained in this news release and the tables below 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 are only predictions 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, difficulties predicting customer and consumer purchasing behavior, 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 does not proceed in accordance with the anticipated timeline, the possibility that the market for the sale of these new products may not develop as expected, the risks relating to Align's ability to sustain or increase profitability or revenue growth in future periods while controlling expenses, growth related risks, including capacity constraints and pressure on our internal systems and personnel, our ability to successfully achieve the anticipated benefits from the scanner and services business, continued customer demand for our existing and new products, changes in consumer spending habits as a result of, among other things, prevailing economic conditions, levels of employment, salaries and wages and consumer confidence, the timing of case submissions from our doctors within a quarter, acceptance of our products by consumers and dental professionals, foreign operational, political and other risks relating to Align's international manufacturing operations, Align's ability to protect its intellectual property rights, continued compliance with regulatory requirements, competition from existing and new competitors, Align's ability to develop and successfully introduce new products and product enhancements and the loss of key personnel. These and other risks are detailed from time to time in Align's periodic reports filed with the Securities and Exchange Commission, including, but not limited to, its Annual Report on Form 10-K for the year ended December 31, 2014, which was filed with the Securities and Exchange Commission on February 26, 2015. 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        Six Months Ended
                           -----------------------  ------------------------
                            June 30,    June 30,     June 30,     June 30,
                               2015        2014         2015         2014
                           ----------- -----------  -----------  -----------

Net revenues               $   209,488 $   192,531  $   407,574  $   373,177

Cost of revenues                50,854      47,055       97,850       90,450
                           ----------- -----------  -----------  -----------

Gross profit                   158,634     145,476      309,724      282,727
                           ----------- -----------  -----------  -----------

Operating expenses:
  Selling, general and
   adminstrative               100,625      83,455      188,906      165,522
  Research and development      15,684      13,289       29,569       26,669
                           ----------- -----------  -----------  -----------
Total operating expenses       116,309      96,744      218,475      192,191

Operating profit                42,325      48,732       91,249       90,536

Interest and other income
 (expense), net                    174         (93)      (1,278)         508
                           ----------- -----------  -----------  -----------

Profit before income taxes      42,499      48,639       89,971       91,044

Provision for income taxes      11,149      13,039       22,444       23,000
                           ----------- -----------  -----------  -----------

Net profit                 $    31,350 $    35,600  $    67,527  $    68,044
                           =========== ===========  ===========  ===========

Net profit per share
  - basic                  $      0.39 $      0.44  $      0.84  $      0.84
                           =========== ===========  ===========  ===========
  - diluted                $      0.39 $      0.43  $      0.83  $      0.82
                           =========== ===========  ===========  ===========

Shares used in computing
 net profit per share
  - basic                       80,257      81,027       80,358       81,073
                           =========== ===========  ===========  ===========
  - diluted                     81,394      82,341       81,729       82,651
                           =========== ===========  ===========  ===========



ALIGN TECHNOLOGY, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)

                                                   June 30,    December 31,
                                                      2015          2014
                                                 ------------- -------------
                     ASSETS

Current assets:
  Cash and cash equivalents                      $     161,753 $     199,871
  Marketable securities, short-term                    276,789       254,787
  Accounts receivable, net                             146,466       129,751
  Inventories                                           16,415        15,928
  Prepaid expenses and other current assets             56,483        56,823
                                                 ------------- -------------
    Total current assets                               657,906       657,160

Marketable securities, long-term                       158,161       147,892
Property, plant and equipment, net                     108,029        90,125
Goodwill and intangible assets, net                     80,590        82,056
Deferred tax assets                                     16,014         3,099
  Other assets                                           7,881         7,665
                                                 ------------- -------------

    Total assets                                 $   1,028,581 $     987,997
                                                 ============= =============

      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable                               $      29,513 $      23,247
  Accrued liabilities                                   91,992        87,880
  Deferred revenues                                    101,420        90,684
                                                 ------------- -------------
    Total current liabilities                          222,925       201,811

Other long term liabilities                             35,855        33,415
                                                 ------------- -------------

    Total liabilities                                  258,780       235,226

Total stockholders' equity                             769,801       752,771
                                                 ------------- -------------

  Total liabilities and stockholders' equity     $   1,028,581 $     987,997
                                                 ============= =============



ALIGN TECHNOLOGY, INC.
Q1 2015 FINANCIAL AND BUSINESS METRICS
(in thousands except average selling price, utilization and doctors trained)



                             Q1           Q2           Q3           Q4
                            2014         2014         2014         2014
Invisalign Clear Aligner
 Net Revenues by
 Geography:
  North America         $   107,910  $   111,648  $   113,349  $   113,670
  International              49,848       55,988       53,439       60,467
  Non-case*                  10,481       12,099       11,350       12,300
                        -----------  -----------  -----------  -----------
    Total Clear Aligner
     Net Revenues       $   168,239  $   179,735  $   178,138  $   186,437
                        ===========  ===========  ===========  ===========
      YoY % growth             18.8%        17.2%        16.0%        12.2%
      QoQ % growth              1.2%         6.8%        -0.9%         4.7%
  *includes Invisalign
   training, ancillary
   products, and
   retainers

Average Invisalign
 Selling Price (ASP):
  Worldwide ASP         $     1,405  $     1,405  $     1,395  $     1,370
  International ASP     $     1,620  $     1,625  $     1,560  $     1,510


Invisalign Clear Aligner
 Cases Shipped by
 Geography:
  North America              81,420       84,850       85,405       86,855
  International              30,760       34,450       34,210       40,050
                        -----------  -----------  -----------  -----------
    Total Cases Shipped     112,180      119,300      119,615      126,905
                        ===========  ===========  ===========  ===========

Number of Invisalign
 Doctors Cases Shipped
 To:
  North America              19,015       19,505       19,550       19,745
  International               7,185        7,685        7,950        8,945
                        -----------  -----------  -----------  -----------
    Total Doctors Cases
     Shipped To              26,200       27,190       27,500       28,690
                        ===========  ===========  ===========  ===========

Invisalign Doctor
 Utilization Rates*:
  North America                 4.3          4.4          4.4          4.4
    North American
     Orthodontists              8.1          8.4          8.8          8.6
    North American GP
     Dentists                   2.9          2.9          2.8          2.9
  International                 4.3          4.5          4.3          4.5
                        -----------  -----------  -----------  -----------
    Total Utilization
     Rates                      4.3          4.4          4.4          4.4
                        ===========  ===========  ===========  ===========
  * # of cases shipped/#
   of doctors to whom
   cases were shipped

Number of Invisalign
 Doctors Trained:
  North America                 700        1,150        1,125        1,170
  International               1,255        1,380        1,400        1,255
                        -----------  -----------  -----------  -----------
    Total Doctors
     Trained Worldwide        1,955        2,530        2,525        2,425
                        ===========  ===========  ===========  ===========
    Total to Date
     Worldwide               86,515       89,045       91,570       93,995
                        ===========  ===========  ===========  ===========

Total Net Revenues:
  Clear Aligner Net
   Revenues             $   168,239  $   179,735  $   178,138  $   186,437
  Scanner & Services Net
   Revenues                  12,407       12,796       11,738       12,163
                        -----------  -----------  -----------  -----------
    Total Worldwide Net
     Revenues           $   180,646  $   192,531  $   189,876  $   198,600
                        ===========  ===========  ===========  ===========
      YoY % growth             17.6%        17.5%        15.4%        11.4%
      QoQ % growth              1.3%         6.6%        -1.4%         4.6%

Stock-based Compensation
 (SBC)
  SBC included in Gross
   Profit               $       800  $       940  $       865  $       965
  SBC included in
   Operating Expenses         8,300        9,370        9,045        9,510
                        -----------  -----------  -----------  -----------
    Total SBC Expense   $     9,100  $    10,310  $     9,910  $    10,475
                        ===========  ===========  ===========  ===========





                        ------------
                           Fiscal         Q1           Q2
                            2014         2015         2015
Invisalign Clear Aligner
 Net Revenues by
 Geography:
  North America         $   446,577  $   118,844  $   126,137
  International             219,742       55,920       61,896
  Non-case*                  46,230       12,265       12,784
                        -----------  -----------  -----------
    Total Clear Aligner
     Net Revenues       $   712,549  $   187,029  $   200,817
                        ===========  ===========  ===========
      YoY % growth             15.9%        11.2%        11.7%
      QoQ % growth                           0.3%         7.4%
  *includes Invisalign
   training, ancillary
   products, and
   retainers

Average Invisalign
 Selling Price (ASP):
  Worldwide ASP         $     1,395  $     1,335  $     1,300
  International ASP     $     1,575  $     1,410  $     1,380


Invisalign Clear Aligner
 Cases Shipped by
 Geography:
  North America             338,530       91,110       99,630
  International             139,470       39,670       44,940
                        -----------  -----------  -----------
    Total Cases Shipped     478,000      130,780      144,570
                        ===========  ===========  ===========

Number of Invisalign
 Doctors Cases Shipped
 To:
  North America              29,890       20,165       21,335
  International              13,450        9,050        9,790
                        -----------  -----------  -----------
    Total Doctors Cases
     Shipped To              43,340       29,215       31,125
                        ===========  ===========  ===========

Invisalign Doctor
 Utilization Rates*:
  North America                11.3          4.5          4.7
    North American
     Orthodontists             27.7          9.0          9.5
    North American GP
     Dentists                   6.9          2.9          3.0
  International                10.4          4.4          4.6
                        -----------  -----------  -----------
    Total Utilization
     Rates                     11.0          4.5          4.6
                        ===========  ===========  ===========
  * # of cases shipped/#
   of doctors to whom
   cases were shipped

Number of Invisalign
 Doctors Trained:
  North America               4,145          870        1,120
  International               5,290        1,540        1,335
                        -----------  -----------  -----------
    Total Doctors
     Trained Worldwide        9,435        2,410        2,455
                        ===========  ===========  ===========
    Total to Date
     Worldwide               93,995       96,405       98,860
                        ===========  ===========  ===========

Total Net Revenues:
  Clear Aligner Net
   Revenues             $   712,549  $   187,029  $   200,817
  Scanner & Services Net
   Revenues                  49,104       11,057        8,671
                        -----------  -----------  -----------
    Total Worldwide Net
     Revenues           $   761,653  $   198,086  $   209,488
                        ===========  ===========  ===========
      YoY % growth             15.4%         9.7%         8.8%
      QoQ % growth                          -0.3%         5.8%

Stock-based Compensation
 (SBC)
  SBC included in Gross
   Profit               $     3,570  $       980  $       970
  SBC included in
   Operating Expenses        36,225       10,670       11,860
                        -----------  -----------  -----------
    Total SBC Expense   $    39,795  $    11,650  $    12,830
                        ===========  ===========  ===========

                        ------------
 Note: Historical public data may differ due to rounding. Additionally, rounding may effect totals.




ALIGN TECHNOLOGY, INC.
RECONCILIATION OF GAAP TO NON-GAAP KEY FINANCIAL METRICS
(in millions, except per share amounts and percentages)

Reconciliation of GAAP to Non-GAAP Net Revenues
(in millions)                                                    Q2 2015
                                                            ----------------
                                                             (using Q2'14 FX
                                                                 rates)

GAAP Net Revenues                                                     $209.5
  Exclude foreign exchange impact on Q2'15 revenues                     10.3
                                                            ----------------
Non-GAAP Net Revenues excluding foreign exchange impact               $219.8
                                                            ================

Net Revenues in Q2'14                                                 $192.5
% Year-over-year growth excluding the impact of foreign
 exchange                                                              14.2%


Reconciliation of GAAP to Non-GAAP Clear Aligner Net
 Revenues
(in millions)                                                    Q2 2015
                                                            ----------------
                                                             (using Q2'14 FX
                                                                 rates)

GAAP Clear Aligner Net Revenues                                       $200.8
  Exclude foreign exchange impact on Q2'15 revenues                     10.3
                                                            ----------------
Non-GAAP Clear Aligner Net Revenues excluding foreign
 exchange impact                                                      $211.1
                                                            ================

Clear Aligner Net Revenues in Q2'14                                   $179.7
% Year-over-year growth excluding the impact of foreign
 exchange                                                              17.5%



Reconciliation of GAAP to Non-GAAP Net Revenues
(in millions)                                               Q3 2015 Guidance
                                                            ----------------
                                                             (using Q3'14 FX
                                                                 rates)

GAAP Net Revenues                                            $201.4 - $205.7
  Exclude foreign exchange impact on Q3'15 revenues                      6.2
  Exclude the impact of Additional Aligner deferral on
   Q3'15 revenues                                                $6.0 - $7.0
                                                            ----------------
Non-GAAP Net Revenues excluding foreign exchange and
 additional aligners deferrals impact                        $213.6 - $218.9
                                                            ================

Net Revenues in Q3'14                                                 $189.9
% Year-over-year growth excluding the impact of foreign
 exchange and additional aligners deferrals                    12.5% - 15.3%


Reconciliation of GAAP to Non-GAAP Clear Aligner Net
 Revenues
(in millions)                                               Q3 2015 Guidance
                                                            ----------------
                                                             (using Q3'14 FX
                                                                 rates)

GAAP Clear Aligner Net Revenues                              $190.6 - $194.4
  Exclude foreign exchange impact on Q3'15 revenues                      6.2
  Exclude the impact of Additional Aligner deferral on
   Q3'15 revenues                                                $6.0 - $7.0
                                                            ----------------
Non-GAAP Clear Aligner Net Revenues excluding foreign
 exchange and additional aligners deferrals impact           $202.8 - $207.6
                                                            ================

Clear Aligner Net Revenues in Q3'14                                   $178.1
% Year-over-year growth excluding the impact of foreign
 exchange and additional aligners deferral                     13.9% - 16.6%


Reconciliation of GAAP to Non-GAAP EPS
                                                            Q3 2015 Guidance
                                                            ----------------
                                                             (using Q3'14 FX
                                                                 rates)

GAAP EPS                                                       $0.28 - $0.31
  Exclude foreign exchange impact on Q3'15 revenues                     0.06
  Exclude foreign exchange impact on Q3'15 operating
   expenses                                                           (0.05)
  Exclude the impact of Additional Aligner deferral on
   Q3'15 revenues                                              $0.06 - $0.07
  Exclude the impact of organizational costs on Q3'15
   operating expenses                                                   0.02
                                                            ----------------
Non-GAAP EPS excluding foreign exchange, additional
 aligners deferrals and organizational costs impact            $0.37 - $0.41
                                                            ================

About Non-GAAP Financial Measures
To supplement our consolidated financial statements and our business outlook, we may use from time to time the following non-GAAP financial measures: non-GAAP constant currency revenue growth and non-GAAP constant currency earnings per share. 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.

We use these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our "core operating performance." Management believes that "core operating performance" represents Align's performance in the ordinary, on-going and customary course of its operations. Accordingly, management excludes from "core operating performance" certain expenditures and other items that may not be indicative of our operating performance, such as our revenues and earnings per share excluding the impact for foreign currency fluctuations, severance and other costs related to organizational changes, amounts related to the Additional Aligners at no Charge policy change, as well as discrete cash and non-cash charges that are infrequent, or one-time in nature. 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. These non-GAAP financial measures also facilitate management's internal evaluation of period-to-period comparisons. 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 provided to and used by our institutional investors and the analyst community to facilitate comparisons with prior and subsequent reporting periods. A reconciliation of the GAAP and non-GAAP financial measures for the quarter and year and a more detailed explanation of each non-GAAP financial measure and its uses are provided in the footnotes to the table captioned "Reconciliation of GAAP to non-GAAP Key Financial Metrics" and "Business Outlook Summary" included at the end of this release.


ALIGN TECHNOLOGY, INC.
BUSINESS OUTLOOK SUMMARY
(unaudited)

The outlook figures provided below and elsewhere in this press release are
approximate in nature since Align's business outlook is difficult to
predict. Align's future performance involves numerous risks and
uncertainties and the company's results could differ materially from the
outlook provided. Some of the factors that could affect Align's future
financial performance and business outlook are set forth under "Forward
Looking Information" above in this press release.

Financial Outlook
(in millions, except per share amounts and percentages)

                                           Q3'15 Guidance
                         ---------------------------------------------------

                               GAAP         Adjustment   (a)     Non-GAAP
                         --------------- ---------------     ---------------

Net Revenues             $201.4 - $205.7   $12.2 - $13.2     $213.6 - $218.9

Gross Margin               74.5% - 75.1%

Operating Expenses       $119.5 - $120.9

Operating Margin           15.1% - 16.4%

Net Income per Diluted
 Share                     $0.28 - $0.31   $0.09 - $0.10       $0.37 - $0.41

(a) Excludes impact from foreign exchange, additional aligner deferrals and
 organizational costs

Business Metrics:             Q3'15
                         ---------------

Case Shipments           141.8K - 144.3K
Capital Expenditure          $20M - $25M
Depreciation &
 Amortization              $4.5M - $5.0M
Diluted Shares
 Outstanding                      81.2M*
Stock Based Compensation
 Expense                          $14.3M
Tax Rate                           24.0%

* Includes impact of ASR program and excludes any other
 repurchases during the quarter

© 2024 Canjex Publishing Ltd. All rights reserved.