Biggest changeTOTAL COMPANY RECONCILIATIONS Year Ended December 31, In thousands, except per share data 2023 2022 NON-GAAP OPERATING EXPENSES GAAP operating expenses $ 585,041 $ 529,628 Amortization of intangible assets (18,918) (25,717) Restructuring (43,989) 13,625 Loss on sale of businesses (667) (3,505) Strategic initiative 5 (675) Software project impairment — (8,719) Russian currency translation write-off — (1,885) Goodwill impairment — (38,480) Acquisition and integration (144) (506) Non-GAAP operating expenses $ 521,328 $ 463,766 NON-GAAP OPERATING INCOME GAAP operating income (loss) $ 128,867 $ (7,439) Amortization of intangible assets 18,918 25,717 Restructuring 43,989 (13,625) Loss on sale of businesses 667 3,505 Strategic initiative (5) 675 Software project impairment — 8,719 Russian currency translation write-off — 1,885 Goodwill impairment — 38,480 Acquisition and integration 144 506 Non-GAAP operating income $ 192,580 $ 58,423 NON-GAAP NET INCOME & DILUTED EPS GAAP net income (loss) attributable to Itron, Inc. $ 96,923 $ (9,732) Amortization of intangible assets 18,918 25,717 Amortization of debt placement fees 3,489 3,323 Restructuring 43,989 (13,625) Loss on sale of businesses 667 3,505 Strategic initiative (5) 675 Software project impairment — 8,719 Russian currency translation write-off — 1,885 Goodwill impairment — 38,480 Acquisition and integration 144 506 Income tax effect of non-GAAP adjustments (1) (10,339) (8,466) Non-GAAP net income attributable to Itron, Inc. $ 153,786 $ 50,987 Non-GAAP diluted EPS $ 3.36 $ 1.13 Non-GAAP weighted average common shares outstanding - Diluted 45,836 45,305 45 Table of Contents TOTAL COMPANY RECONCILIATIONS Year Ended December 31, In thousands 2023 2022 ADJUSTED EBITDA GAAP net income (loss) attributable to Itron, Inc. $ 96,923 $ (9,732) Interest income (9,314) (2,633) Interest expense 8,349 6,724 Income tax (benefit) provision 29,068 (6,196) Depreciation and amortization 55,763 66,763 Restructuring 43,989 (13,625) Loss on sale of businesses 667 3,505 Strategic initiative (5) 675 Software project impairment — 8,719 Russian currency translation write-off — 1,885 Goodwill impairment — 38,480 Acquisition and integration 144 506 Adjusted EBITDA $ 225,584 $ 95,071 FREE CASH FLOW Net cash provided by operating activities $ 124,971 $ 24,500 Acquisitions of property, plant, and equipment (26,884) (19,747) Free Cash Flow $ 98,087 $ 4,753 (1) The income tax effect of non-GAAP adjustments is calculated using the statutory tax rates for the relevant jurisdictions if no valuation allowance exists.
Biggest changeTOTAL COMPANY RECONCILIATIONS Year Ended December 31, In thousands, except per share data 2024 2023 NON-GAAP OPERATING EXPENSES GAAP operating expenses $ 575,207 $ 585,041 Amortization of intangible assets (17,828) (18,918) Restructuring (2,679) (43,989) Loss on sale of business (597) (667) Strategic initiative — 5 Acquisition and integration (723) (144) Non-GAAP operating expenses $ 553,380 $ 521,328 NON-GAAP OPERATING INCOME GAAP operating income $ 264,110 $ 128,867 Amortization of intangible assets 17,828 18,918 Restructuring 2,679 43,989 Loss on sale of business 597 667 Strategic initiative — (5) Acquisition and integration 723 144 Non-GAAP operating income $ 285,937 $ 192,580 NON-GAAP NET INCOME & DILUTED EPS GAAP net income attributable to Itron, Inc. $ 239,105 $ 96,923 Amortization of intangible assets 17,828 18,918 Amortization of debt placement fees 5,314 3,489 Restructuring 2,679 43,989 Loss on sale of business 597 667 Strategic initiative — (5) Acquisition and integration 723 144 Income tax effect of non-GAAP adjustments (1) (6,446) (10,339) Non-GAAP net income attributable to Itron, Inc. $ 259,800 $ 153,786 Non-GAAP diluted EPS $ 5.62 $ 3.36 Non-GAAP weighted average common shares outstanding - Diluted 46,187 45,836 45 Table of Contents TOTAL COMPANY RECONCILIATIONS Year Ended December 31, In thousands 2024 2023 ADJUSTED EBITDA GAAP net income attributable to Itron, Inc. $ 239,105 $ 96,923 Interest income (34,577) (9,314) Interest expense 15,379 8,349 Income tax provision 43,407 29,068 Depreciation and amortization 56,277 55,763 Restructuring 2,679 43,989 Loss on sale of business 597 667 Strategic initiative — (5) Acquisition and integration 723 144 Adjusted EBITDA $ 323,590 $ 225,584 FREE CASH FLOW Net cash provided by operating activities $ 238,175 $ 124,971 Acquisitions of property, plant, and equipment (30,562) (26,884) Free Cash Flow $ 207,613 $ 98,087 (1) The income tax effect of non-GAAP adjustments is calculated using the statutory tax rates for the relevant jurisdictions if no valuation allowance exists.
However, that date may be advanced to December 14, 2025 if Itron does not settle or extend a sufficient portion of outstanding convertible notes, as detailed in the seventh amendment. On March 12, 2021, we closed the sale of $460 million in convertible notes in a private placement to qualified institutional buyers.
However, that date may be advanced to December 14, 2025 if Itron does not settle or extend a sufficient portion of the outstanding 2021 convertible notes, as detailed in the seventh amendment. On March 12, 2021, we closed the sale of $460 million in convertible notes (the 2021 Notes) in a private placement to qualified institutional buyers.
Accordingly, there is no provision for U.S. deferred taxes on this cash. If this cash were repatriated to fund U.S. operations, additional withholding tax costs may be incurred. Tax is only one of many factors that we consider in the management of global cash.
Accordingly, there is no provision for U.S. deferred taxes on this cash. If this cash were repatriated to fund U.S. operations, additional withholding tax costs may be incurred. Tax is only one of the many factors that we consider in the management of global cash.
Changes in our actual tax rate are subject to several factors, including fluctuations in operating results, new or revised tax legislation and accounting pronouncements, changes in the level of business in domestic and foreign jurisdictions, research and development tax credits, state income taxes, adjustments to valuation allowances, settlement of tax audits, and uncertain tax positions, among other items.
Changes in our actual tax rate are subject to several factors, including fluctuations in operating results, new or revised tax legislation and accounting pronouncements, changes in the level of business in domestic and foreign jurisdictions, research and development tax credits, state income taxes, adjustments to valuation allowances, settlement of tax audits, and uncertain tax positions, among other items.
While the one-time sale of the platform and endpoints are primarily delivered via our Networked Solutions segment, our enhanced solutions, on-going monitoring, maintenance, software, analytics, and distributed intelligent applications are predominantly recognized in our Outcomes segment. We anticipate the opportunity to increase our penetration of Outcomes applications, software, and managed applications will increase as our endpoints under management increases.
While the one-time sale of the platform and endpoints is primarily delivered via our Networked Solutions segment, our enhanced solutions, on-going monitoring, maintenance, software, analytics, and distributed intelligent applications are predominantly recognized in our Outcomes segment. We anticipate the opportunity to increase our penetration of Outcomes applications, software, and managed applications will increase as our endpoints under management increases.
Contingencies Refer to Item 8: Financial Statements and Supplementary Data, Note 12: Commitments and Contingencies. Critical Accounting Estimates and Policies Our consolidated financial statements and accompanying notes are prepared in accordance with GAAP. Preparing consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses.
Contingencies Refer to Item 8: Financial Statements and Supplementary Data, Note 12: Commitments and Contingencies. Critical Accounting Estimates Our consolidated financial statements and accompanying notes are prepared in accordance with GAAP. Preparing consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses.
The "endpoint under management" metric only accounts for the specific, unique endpoint itself, though that endpoint may have multiple applications, services, outcomes, and higher margin recurring offerings associated with it. This metric does not reflect the multi-application value that can be derived from the individual endpoint itself.
The endpoints under management metric only accounts for the specific, unique endpoint itself, though that endpoint may have multiple applications, services, outcomes, and higher margin recurring offerings associated with it. This metric does not reflect the multi-application value that can be derived from the individual endpoint itself.
For a description of our letters of credit and performance bonds, and the amounts available for additional borrowings or letters of credit under our lines of credit, including the revolver that is part of our credit facility, refer to Item 8: Financial Statements and Supplementary Data, Note 12: Commitments and Contingencies.
For a description of our letters of credit and performance bonds, and the amounts available for additional borrowings or letters of credit under our lines of credit, including the revolver that is part of our 2018 credit facility, refer to Item 8: Financial Statements and Supplementary Data, Note 12: Commitments and Contingencies.
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 (loss).
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.
The presentation of non-GAAP free cash flow is not meant to be considered in isolation or as an alternative to net income (loss) as an indicator of our performance, or as an alternative to cash flows from operating activities as a measure of liquidity.
The presentation of non-GAAP free cash flow is not meant to be considered in isolation or as an alternative to net income as an indicator of our performance, or as an alternative to cash flows from operating activities as a measure of liquidity.
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 (loss) attributable to Itron, Inc. and 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.
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 (loss).
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.
There are some limitations related to the use of non-GAAP operating expenses and non-GAAP operating income versus operating expenses and operating income (loss) calculated in accordance with GAAP.
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.
Estimated pension benefit payments include amounts to be paid from our assets for unfunded plans and reflect expected future service. The following table summarizes our known obligations to make future payments pursuant to certain contracts as of December 31, 2023.
Estimated pension benefit payments include amounts to be paid from our assets for unfunded plans and reflect expected future service. The following table summarizes our known obligations to make future payments pursuant to certain contracts as of December 31, 2024.
For euro denominated defined benefit pension plans, which represent 84% of our projected benefit obligation, we use discount rates with consideration of the duration of each of the plans, using a hypothetical yield curve developed from euro-denominated AA-rated corporate bond issues.
For euro denominated defined benefit pension plans, which represent 80% of our projected benefit obligation, we use discount rates with consideration of the duration of each of the plans, using a hypothetical yield curve developed from euro-denominated AA-rated corporate bond issues.
Item 7: Management's Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis compares the change in the consolidated financial statements for fiscal years 2023 and 2022 and should be read in conjunction with Item 8: Financial Statements and Supplementary Data.
Item 7: Management's Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis compares the change in the consolidated financial statements for fiscal years 2024 and 2023 and should be read in conjunction with Item 8: Financial Statements and Supplementary Data.
Management believes using the endpoints under management metric enhances insight of the strategic and operational direction of our Networked Solutions and Outcomes segments to serve clients for years after their one-time installation of an endpoint.
Management believes using the endpoints under management metric enhances insight of the strategic and operational direction of our Networked Solutions and Outcomes segments to serve clients for years following their one-time installation of an endpoint.
Revenue from these offerings are primarily recurring in nature and would include any direct management of Device Solutions, Networked Solutions, and other third-parties' products on behalf of our end customers. We have three measures of segment performance: revenues, gross profit (margin), and operating income (margin). Intersegment revenues are minimal.
Revenue from these offerings are primarily recurring in nature and would include any direct management of Device Solutions, Networked Solutions, and other third-parties' products on behalf of our end customers. 27 Table of Contents We have three measures of segment performance: revenues, gross profit (margin), and operating income (margin). Intersegment revenues are minimal.
Certain of our revenue arrangements include an extended or customer-specific warranty provision that covers all or a portion of a customer's replacement or repair costs beyond the standard warranty period. Whether or not the extended warranty is separately priced in the arrangement, a portion of the arrangement's total consideration is allocated to this extended warranty deliverable.
Certain of our revenue arrangements include an extended or customer-specific warranty provision that covers all or a portion of a customer's replacement or repair costs beyond the standard warranty period. Whether or not the extended warranty is 39 Table of Contents separately priced in the arrangement, a portion of the arrangement's total consideration is allocated to this extended warranty deliverable.
We forecast discounted future cash flows at the reporting unit level using risk-adjusted discount rates and estimated future revenues and operating costs, which take into consideration factors such as existing backlog, expected future orders, supplier contracts, and expectations of competitive, business and economic environments.
We forecast discounted future cash flows at the reporting unit level using risk-adjusted discount rates and estimated future revenues and operating costs, which take into consideration factors such as existing backlog, expected future 41 Table of Contents orders, supplier contracts, and expectations of competitive, business and economic environments.
Additionally, this metric excludes those endpoints that are non-communicating, non-Itron system hardware component sales or licensed applications that Itron does not manage the unit or the data from that unit directly.
Additionally, this metric excludes those endpoints that are non-communicating, non-Itron system hardware component sales or licensed applications for which Itron does not manage the unit or the data from that unit directly.
Our restructuring costs and any resulting accruals involve significant estimates using the best information available at the time the estimates are made. Our estimates involve a number of risks and uncertainties, some of which are beyond our control, including real estate market conditions and local labor and employment laws, rules, and regulations.
Our restructuring costs and any resulting accruals involve significant estimates using the best information available at the time the estimates are made. Our estimates involve a number of risks and 40 Table of Contents uncertainties, some of which are beyond our control, including real estate market conditions and local labor and employment laws, rules, and regulations.
Accordingly, the amount of taxes that we would need to accrue and pay to repatriate foreign cash could vary significantly. 38 Table of Contents Other Liquidity Considerations In certain of our consolidated international subsidiaries, we have joint venture partners who are minority shareholders.
Accordingly, the amount of taxes that we would need to accrue and pay to repatriate foreign cash could vary significantly. Other Liquidity Considerations In certain of our consolidated international subsidiaries, we have joint venture partners who are minority shareholders.
The 2023 Projects include activities that continue Itron's efforts to optimize its global supply chain and manufacturing operations, sales and marketing organizations, and other overhead. These projects are expected to be substantially complete by early 2025, with an estimated $48 million in cash payments remaining as of December 31, 2023 and with cash outflows expected through 2027.
The 2023 Projects include activities that continue Itron's efforts to optimize its global supply chain and manufacturing operations, sales and marketing organizations, and other overhead. These projects are expected to be substantially complete by early 2025, with an estimated $28.5 million in cash payments remaining as of December 31, 2024 with cash outflows expected through 2027.
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 consider these financial measures to be useful metrics for management and investors 43 Table of Contents 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.
Certain operating expenses are allocated to the operating segments based upon internally established 27 Table of Contents allocation methodologies. Interest income, interest expense, other income (expense), the income tax provision (benefit), and certain corporate operating expenses are neither allocated to the segments nor included in the measures of segment performance.
Certain operating expenses are allocated to the operating segments based upon internally established allocation methodologies. Interest income, interest expense, other income (expense), the income tax provision (benefit), and certain corporate operating expenses are neither allocated to the segments nor included in the measures of segment performance.
At times, these NICs are communicating modules that were sold separately from an Itron product directly to our customers or to third party manufacturers for use in endpoints such as electric, water, and gas meters; streetlights and other types of IIoT sensors and actuators; sensors and other capabilities that the end customer would like Itron to connect and manage on their behalf.
At times, these NICs are communicating modules that 30 Table of Contents were sold separately from an Itron product directly to our customers or to third party manufacturers for use in endpoints such as electric, water, and gas meters; streetlights and other types of IIoT sensors and actuators; sensors and other capabilities that the end customer would like Itron to connect and manage on its behalf.
For comparisons of fiscal years 2022 and 2021, see our Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our 2022 Annual Report on Form 10-K, filed with the Securities and Exchange Commission (SEC) on February 27, 2023, and incorporated herein by reference.
For comparisons of fiscal years 2023 and 2022, see our Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our 2023 Annual Report on Form 10-K, filed with the Securities and Exchange Commission (SEC) on February 26, 2024, and incorporated herein by reference.
The purchase orders may include durations longer than one year, but these long-term agreements generally contain termination clauses that could require payment if the commitments were canceled, and as such the total above is considered short-term as of December 31, 2023. Other long-term liabilities consist of warranty obligations, estimated pension benefit payments, and other obligations.
The purchase orders may include durations longer than one year, but these long-term agreements generally 37 Table of Contents contain termination clauses that could require payment if the commitments were canceled, and as such the total above is considered short-term as of December 31, 2024. Other long-term liabilities consist of warranty obligations, estimated pension benefit payments, and other obligations.
Effect of exchange rates on cash and cash equivalents The effect of exchange rates on the cash balances of currencies held in foreign denominations resulted in an increase of $1.9 million in 2023 and a decrease of $6.9 million in 2022. Our foreign currency exposure relates to non-U.S. dollar denominated balances in our international subsidiary operations.
Effect of exchange rates on cash and cash equivalents The effect of exchange rates on the cash balances of currencies held in foreign denominations resulted in a decrease of $5.1 million in 2024 and an increase of $1.9 million in 2023. Our foreign currency exposure relates to non-U.S. dollar denominated balances in our international subsidiary operations.
The Industrial Internet of Things (IIoT) solutions supported by this segment include automated meter reading (AMR); advanced metering infrastructure (AMI) for electricity, water and gas; distributed energy resource management (DERMs); smart grid and distribution automation; smart street lighting; and leak detection and applications for both gas and water systems.
The Industrial Internet of Things (IIoT) solutions supported by this segment include automated meter reading (AMR); advanced metering infrastructure (AMI) for electricity, water, and gas; distributed energy resource management (DERMs); grid edge devices; distribution automation communications; smart street lighting; smart city sensors and applications; and leak detection and applications for both gas and water systems.
As of December 31, 2023, there was $59.6 million of cash and short-term investments held by certain foreign subsidiaries in which we are permanently reinvested for tax purposes. As a result of recent changes in U.S. tax legislation, any repatriation in the future would not result in U.S. federal income tax.
As of December 31, 2024, there was $46.1 million of cash and short-term investments held by certain foreign subsidiaries in which we are permanently reinvested for tax purposes. As a result of recent changes in U.S. tax legislation, any repatriation in the future would not result in U.S. federal income tax.
At December 31, 2023, $8.9 million of our consolidated cash balance was held in our joint venture entities. As a result, the minority shareholders of these entities have rights to their proportional share of this cash balance, and there may be limitations on our ability to repatriate cash to the United States from these entities.
At December 31, 2024, $3.6 million of our consolidated cash balance was held in our joint venture entities. As a result, the minority shareholders of these entities have rights to their proportional share of this cash balance, and there may be limitations on our ability to repatriate cash to the United States from these entities.
Examples from the Device Solutions portfolio include: standard endpoints that are shipped without Itron communications, such as our standard gas, electricity, and water meters for a variety of global markets and adhering to regulations and standards within those markets, as well as our heat and allocation products; communicating meters that are not a part of an Itron end-to-end solution and designed to meet market requirements; and the implementation and installation of said hardware products.
Examples from the Device Solutions portfolio include: standard endpoints that are shipped without Itron communications, such as our standard electricity, gas, and water meters for a variety of global markets and adhering to regulations and standards within those markets, as well as our heat and allocation products; communicating meters that may be sold as part of an Itron end-to-end solution and designed to meet market requirements; and the implementation and installation of communicating and non-communicating devices.
Networked Solutions – This segment primarily includes a combination of communicating devices (e.g., smart meters, modules, endpoints, and sensors), network infrastructure, and associated head-end management and application software designed and sold as a complete solution for acquiring and transporting robust application-specific data. Networked Solutions includes products and software for the implementation, installation, and management of communicating devices and data networks.
Networked Solutions – This segment primarily includes a combination of communicating devices (e.g., smart meters, modules, endpoints, and sensors), network infrastructure, network design services, and associated head-end management and application software designed and sold as a complete solution for acquiring and transporting robust application-specific data.
As of December 31, 2023, we expect cash payments of approximately $60 million for variable compensation during the first quarter of 2024. General Liquidity Overview We expect to grow through a combination of internal new research and development, licensing technology from and to others, distribution agreements, partnering arrangements, and acquisitions of technology or other companies.
As of December 31, 2024, we expect to make cash payments of approximately $64 million for variable compensation during the first quarter of 2025. 38 Table of Contents General Liquidity Overview We expect to grow through a combination of internal new research and development, licensing technology from and to others, distribution agreements, partnering arrangements, and acquisitions of technology or other companies.
Refer to Item 8: Financial Statements and Supplementary Data , Note 2: Earnings Per Share and Note 14: Shareholders' Equity for further details of the convertible note hedge transactions and warrant transactions.
For further description of our borrowings, refer to Item 8: Financial Statements and Supplementary Data, Note 6: Debt. Refer to Item 8: Financial Statements and Supplementary Data , Note 2: Earnings Per Share and Note 14: Shareholders' Equity for further details of the convertible note hedge transactions and warrant transactions.
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.
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.
See the cash flow discussion of operating and investing activities above. Liquidity and Capital Resources Our principal sources of liquidity are cash flows from operations, borrowings, and the sale of our common stock. Cash flows may fluctuate and are sensitive to many factors including changes in working capital and the timing and magnitude of capital expenditures and payments of debt.
Liquidity and Capital Resources Our principal sources of liquidity are cash flows from operations, borrowings, and the sale of our common stock. Cash flows may fluctuate and are sensitive to many factors including changes in working capital and the timing and magnitude of capital expenditures and payments of debt.
Our offerings typically, but not exclusively, provide an Itron product or Itron certified partner product to our clients that has the capability of one-way communication or two-way communication of data that may include remote product configuration and upgradability.
Our offerings typically, but not exclusively, provide an Itron product or Itron certified partner product to our clients that has the capability of one-way communication or two-way communication of data that may include remote product configuration and upgradability. Examples of these offerings include our Temetra, OpenWay®, OpenWay® Riva and Gen X.
For further details regarding our restructuring activities, refer to Item 8: Financial Statements and Supplementary Data, Note 13: Restructuring. Stock Repurchase Authorization Effective May 11, 2023, Itron's Board of Directors authorized a share repurchase up to $100 million of our common stock over an 18-month period (the 2023 Stock Repurchase Program).
For further details regarding our restructuring activities, refer to Item 8: Financial Statements and Supplementary Data, Note 13: Restructuring. Stock Repurchase Programs Effective September 19, 2024, Itron's Board of Directors authorized a repurchase up to $100 million of our common stock over an 18-month period (the 2024 Stock Repurchase Program).
On October 29, 2021, our Board of Directors approved a restructuring plan (the 2021 Projects), which in conjunction with the announcement of the sale of certain Gas product lines from our Device Solutions manufacturing and business operations in Europe and North America to Dresser, (refer to Item 8: Financial Statements and Supplementary Data, Note 18: Sale of Businesses), includes activities to drive reductions in certain locations and functional support areas.
Restructuring On October 29, 2021, our Board of Directors approved a restructuring plan (the 2021 Projects), which in conjunction with the announcement of the sale of certain Gas product lines from our Device Solutions manufacturing and business operations in Europe and North America to Dresser Utility Solutions, includes activities to drive reductions in certain locations and functional support areas.
In thousands Next 12 months Beyond the next 12 months Warranty obligations $ 14,663 $ 7,501 Estimated pension benefit payments 4,088 63,887 The period of cash settlement for long-term unrecognized tax benefits, which include accrued interest and penalties, cannot be reasonably estimated with the respective taxing authorities.
In thousands Next 12 months Beyond the next 12 months Warranty obligations $ 14,302 $ 7,839 Estimated pension benefit payments 4,606 59,537 The period of cash settlement for long-term unrecognized tax benefits, which include accrued interest and penalties, cannot be reasonably estimated with the respective taxing authorities.
Non-GAAP net income and non-GAAP diluted EPS – We define non-GAAP net income as net income (loss) attributable to Itron, Inc. excluding the expenses associated with amortization of intangible assets, amortization of debt placement fees, restructuring, loss on sale of businesses, strategic initiative expenses, software project impairment, Russian currency translation write-off, goodwill impairment, acquisition and integration related expenses, and the tax effect of excluding these expenses.
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 calculate free cash flows, using amounts from our Consolidated Statements of Cash Flows, as follows: Year Ended December 31, In thousands 2023 2022 Cash provided by operating activities $ 124,971 $ 24,500 Acquisitions of property, plant, and equipment (26,884) (19,747) Free cash flow $ 98,087 $ 4,753 Free cash flow increased due to higher operating cash flow, partially offset by higher spending for property, plant, and equipment.
We calculate free cash flows, using amounts from our Consolidated Statements of Cash Flows, as follows: Year Ended December 31, In thousands 2024 2023 Cash provided by operating activities $ 238,175 $ 124,971 Acquisitions of property, plant, and equipment (30,562) (26,884) Free cash flow $ 207,613 $ 98,087 Free cash flow increased due to higher operating cash flow, partially offset by higher spending for property, plant, and equipment.
These pro jects are expected to be substantially complete by the end of 2024, with an estimated $25 million in cash payments remaining as of December 31, 2023 and with cash outflows expected through 2025. On February 23, 2023, our Board of Directors approved a restructuring plan (the 2023 Projects).
These pro jects were substantially complete at the end of 2024, with an estimated $12.8 million in cash payments remaining as of December 31, 2024 with cash outflows expected through 2027. On February 23, 2023, our Board of Directors approved a restructuring plan (the 2023 Projects).
Examples of these offerings include our Temetra, OpenWay®, OpenWay® Riva and Gen X. 30 Table of Contents This metric primarily includes Itron or third-party endpoints deployed within the electricity, water, and gas utility industries, as well as within cities and municipalities around the globe. Endpoints under management also include smart communication modules and network interface cards (NICs) within Itron's platforms.
This metric primarily includes Itron or third-party endpoints deployed within the electricity, water, and gas utility industries, as well as within cities and municipalities around the globe. Endpoints under management also include smart communication modules and network interface cards (NICs) within Itron's platforms.
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 the anti-dilutive impact of the convertible note hedge transactions entered into in connection with the 0% convertible notes due 2026 issued in March 2021.
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.
At December 31, 2023, $240.9 million was available for additional standby letters of credit under the letter of credit sub-facility, and no amounts were outstanding under the swingline sub-facility.
At December 31, 2024, 36 Table of Contents $254.0 million was available for additional standby letters of credit under the letter of credit sub-facility, and no amounts were outstanding under the swingline sub-facility.
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 businesses, strategic initiative expenses, software project impairment, Russian currency translation write-off, goodwill impairment, or acquisition and integration related expenses.
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.
Refer to Item 8: Financial Statements and Supplementary Data Note 5: Goodwill and Note 13: Restructuring for more details.
Refer to Item 8: Financial Statements and Supplementary Data, Note 4: Intangible Assets and Liabilities and Note 13: Restructuring for more details.
Prior to December 31, 2020, stock options were also granted as part of the stock-based compensation awards. We measure and recognize compensation expense for all awards based on estimated fair values. For awards with only a service condition, we expense stock-based compensation using the straight-line method over the requisite service period for the entire award.
We measure and recognize compensation expense for all awards based on estimated fair values. For awards with only a service condition, we expense stock-based compensation using the straight-line method over the requisite service period for the entire award.
An impairment may be recognized for assets that are to be abandoned, are to be sold for less than net book value, or are held for sale in which the estimated proceeds are less than the net book value less costs to sell.
Asset impairments associated with a restructuring project are determined at the asset group level. An impairment may be recognized for assets that are to be abandoned, are to be sold for less than net book value, or are held for sale in which the estimated proceeds are less than the net book value less costs to sell.
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 businesses, strategic initiative expenses, software project impairment, Russian currency translation write-off, goodwill impairment, and acquisition and integration related expenses.
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.
Our tax rate for the year ended December 31, 2023 differed from the U.S. federal statutory tax rate of 21% due to losses in jurisdictions for which no benefit is recognized because of valuation allowances on deferred tax assets, the level of profit or losses in domestic and international jurisdictions, stock-based compensation, and uncertain tax positions.
Our tax rate for the year ended December 31, 2024 differed from the U.S. federal statutory tax rate of 21% due to changes in valuation allowances, the level of profit or losses in domestic and international jurisdictions, stock-based compensation, tax credits, settlement of tax audits, and uncertain tax positions.
If we estimate that the completion of a performance obligation will result in a loss, then the loss is recognized in the period in which the loss becomes evident.
If we estimate that the completion of a performance obligation will result in a loss, then the loss is recognized in the period in which the loss becomes evident. We reevaluate the estimated loss through the completion of the performance obligation and adjust the estimated loss for changes in facts and circumstances.
Indefinite-lived intangible assets are tested for impairment annually, when events or 41 Table of Contents changes in circumstances indicate the asset may be impaired, or when their useful lives are determined to be no longer indefinite.
Finite-lived intangible assets are tested for impairment at the asset group level when events or changes in circumstances indicate the carrying value may not be recoverable. Indefinite-lived intangible assets are tested for impairment annually, when events or changes in circumstances indicate the asset may be impaired, or when their useful lives are determined to be no longer indefinite.
Our cash income tax payments were as follows: Year Ended December 31, In thousands 2023 2022 U.S. federal taxes paid $ 28,440 $ 1,128 State income taxes paid 17,519 3,658 Foreign and local income taxes paid 8,591 7,129 Total income taxes paid $ 54,550 $ 11,915 Based on current projections, we expect to pay, net of refunds, approximately $41 million in U.S. federal and state taxes and $25 million in foreign and local income taxes in 2024.
Our cash income tax payments were as follows: Year Ended December 31, In thousands 2024 2023 U.S. federal taxes paid $ 42,224 $ 28,440 State income taxes paid 9,250 17,519 Foreign and local income taxes paid 28,698 8,591 Total income taxes paid $ 80,172 $ 54,550 Based on current projections, we expect to pay, net of refunds, approximately $67 million in U.S. federal and state taxes and $14 million in foreign and local income taxes in 2025.
For the year ended December 31, 2023, we paid out $16.5 million related to all our restructuring projects. As of December 31, 2023, $72.4 million was accrued for these restructuring projects, of which $21.0 million is expected to be paid within the subsequent 12 months.
For the year ended December 31, 2024, we paid out $32.0 million related to all our restructuring projects. As of December 31, 2024, $41.3 million was accrued for these restructuring projects, of which $24.3 million is expected to be paid within the next 12 months.
The warranty allowances may fluctuate due to changes in estimates for material, labor, and other costs we may incur to repair or replace projected product failures, and we may incur additional warranty and related expenses in the future with respect to new or established products, which could adversely affect our financial position and results of operations. 40 Table of Contents Restructuring We recognize a liability for costs associated with an exit or disposal activity under a restructuring project at its fair value in the period in which the liability is incurred.
The warranty allowances may fluctuate due to changes in estimates for material, labor, and other costs we may incur to repair or replace projected product failures, and we may incur additional warranty and related expenses in the future with respect to new or established products, which could adversely affect our financial position and results of operations.
This increase was primarily due to increased earnings and lower variable compensation payments in 2023, partially offset by changes in working capital (current assets less current liabilities) compared with 2022. Investing activities Net cash used in investing activities in 2023 was $23.3 million, compared with net cash provided by investing activities in 2022 of $40.5 million.
This increase was primarily due to increased earnings and working capital conversion, partially offset by higher restructuring and variable compensation payments in 2024. Investing activities Net cash used in investing activities in 2024 was $63.4 million, compared with net cash used in investing activities in 2023 of $23.3 million.
Adjusted EBITDA – We define adjusted EBITDA as net income (loss) (a) minus interest income, (b) plus interest expense, depreciation and amortization, restructuring, loss on sale of businesses, strategic initiative expenses, software project impairment, Russian currency translation write-off, goodwill impairment, acquisition and integration related expenses, and (c) excluding income tax provision or benefit.
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.
We define non-GAAP operating income as operating income (loss) excluding the expenses related to the amortization of intangible assets, restructuring, loss on sale of businesses, strategic initiative expenses, 43 Table of Contents software project impairment, Russian currency translation write-off, goodwill impairment, 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.
We estimate variable consideration using the expected value method, taking into consideration contract terms, historical customer behavior, and historical sales. Some of our contracts with customers contain clauses for liquidated damages related to the timing of delivery or milestone accomplishments, which could become material in the event of failure to meet the contractual deadlines.
Some of our contracts with customers contain clauses for liquidated damages related to the timing of delivery or milestone accomplishments, which could become material in the event of failure to meet the contractual deadlines.
The product and operating definitions of the three segments are as follows: Device Solutions – This segment primarily includes hardware products used for measurement, control, or sensing. These products generally do not have communications capability or may be designed for use with non-Itron systems.
The product and operating definitions of the three segments are as follows: Device Solutions – This segment primarily includes hardware products used for measurement, control, or sensing that can have communications capability embedded for use with our broader Itron systems, i.e., hardware-based products that may be part of a complete end-to-end solution.
A summary of our endpoints under management is as follows: Year Ended December 31, Units in thousands 2023 2022 2021 Endpoints under management 98,046 93,941 82,354 Results of Operations Revenues and Gross Margin The actual results of and effects of changes in foreign currency exchange rates on revenues and gross profit were as follows: Effect of Changes in Foreign Currency Exchange Rates Constant Currency Change Total Change Year Ended December 31, In thousands 2023 2022 Total Company Revenues $ 2,173,633 $ 1,795,564 $ 1,793 $ 376,276 $ 378,069 Gross profit 713,908 522,189 502 191,217 191,719 Revenues Revenues increased $378.1 million in 2023 compared with 2022.
A summary of our endpoints under management is as follows: Year Ended December 31, Units in thousands 2024 2023 2022 Endpoints under management 102,339 98,046 93,941 Results of Operations Revenues and Gross Margin The actual results of and effects of changes in foreign currency exchange rates on revenues and gross profit were as follows: Effect of Changes in Foreign Currency Exchange Rates Constant Currency Change Total Change Year Ended December 31, In thousands 2024 2023 Total Company Revenues $ 2,440,837 $ 2,173,633 $ (24) $ 267,228 $ 267,204 Gross profit 839,317 713,908 819 124,590 125,409 Revenues Revenues increased $267.2 million in 2024 compared with 2023.
Financial Condition Cash Flow Information Year Ended December 31, In thousands 2023 2022 2021 Cash provided by operating activities $ 124,971 $ 24,500 $ 154,794 Cash provided by (used in) investing activities (23,308) 40,516 (34,884) Cash used in financing activities (3,508) (18,737) (152,887) Less: Cash classified within assets held for sale — — (9,750) Effect of exchange rates on cash and cash equivalents 1,887 (6,851) (1,627) Increase (decrease) in cash and cash equivalents $ 100,042 $ 39,428 $ (44,354) Cash and cash equivalents at December 31, 2023 was $302.0 million compared with $202.0 million at December 31, 2022.
Financial Condition Cash Flow Information Year Ended December 31, In thousands 2024 2023 2022 Net cash provided by operating activities $ 238,175 $ 124,971 $ 24,500 Net cash provided by (used in) investing activities (63,412) (23,308) 40,516 Net cash provided by (used in) financing activities 579,573 (3,508) (18,737) Effect of exchange rates on cash and cash equivalents (5,148) 1,887 (6,851) Increase in cash and cash equivalents $ 749,188 $ 100,042 $ 39,428 Cash and cash equivalents at December 31, 2024 was $1.05 billion compared with $302.0 million at December 31, 2023.
We evaluate, among other factors, the degree of probability of an unfavorable outcome and our ability to make a reasonable estimate of the amount of the ultimate loss. Loss contingencies that we determine to be reasonably possible, but not probable, are disclosed but not recognized.
Contingencies A loss contingency is recognized if it is probable that an asset has been impaired or a liability has been incurred and the amount of the loss can be reasonably estimated. We evaluate, among other factors, the degree of probability of an unfavorable outcome and our ability to make a reasonable estimate of the amount of the ultimate loss.
These bonds are assigned different weights to adjust their relative influence on the yield curve, and the highest and lowest yielding 10% of bonds are excluded within each maturity group. The discount rate used was 3.25%. The weighted average discount rate used to measure the projected benefit obligation for all of the plans at December 31, 2023 was 3.74%.
These bonds are assigned different weights to adjust their relative influence on the yield curve, and the highest and lowest yielding 10% of bonds are excluded within each maturity group. The discount rate used, depending on the duration of the plans, were between 3.00% and 3.50%.
At December 31, 2023, no amount was outstanding under the 2018 credit facility, and $59.1 million was utilized by outstanding standby letters of credit, resulting in $440.9 million available for borrowing or standby letters of credit under the revolver.
The revolver also contains a $300 million standby letter of credit sub-facility and a $50 million swingline sub-facility. At December 31, 2024, no amount was outstanding under the 2018 credit facility, and $46.0 million was utilized by outstanding standby letters of credit, resulting in $454.0 million available for borrowing.
For contract termination costs, we recognize a liability upon the later of when we terminate a contract in accordance with the contract terms or when we cease using the rights conveyed by the contract, whichever occurs later. Asset impairments associated with a restructuring project are determined at the asset group level.
If the employee must provide future service, such benefits are recognized ratably over the future service period. For contract termination costs, we recognize a liability upon the later of when we terminate a contract in accordance with the contract terms or when we cease using the rights conveyed by the contract, whichever occurs later.
For phantom stock units, fair value is the market close price of our common stock at the end of each reporting period. For stock options, the fair value was estimated at the date of grant using the Black-Scholes option-pricing model, which included assumptions for the expected volatility, risk-free interest rate, expected term and dividend yield.
For stock options, the fair value was estimated at the date of grant using the Black-Scholes option-pricing model, which included assumptions for the expected volatility, risk-free interest rate, expected term and dividend yield. 42 Table of Contents In valuing our restricted stock units with a market condition and stock options, significant judgment is required in determining the expected volatility of our common stock and the expected life that individuals will hold their stock options prior to exercising.
Legal costs to defend against contingent liabilities are recognized as incurred. 42 Table of Contents Stock-Based Compensation We grant various stock-based compensation awards to our officers, employees, and Board of Directors with service, performance, and market vesting conditions, including restricted stock units, phantom stock units, and unrestricted stock units (awards).
Stock-Based Compensation We grant various stock-based compensation awards to our officers, employees, and Board of Directors with service, performance, and market vesting conditions, including restricted stock units, phantom stock units, and unrestricted stock units (awards). Prior to December 31, 2020, stock options were also granted as part of the stock-based compensation awards.
The following tables and discussion highlight significant changes in trends or components of each operating segment: Year Ended December 31, In thousands 2023 % Change 2022 Segment revenues Device Solutions $ 455,726 4% $ 438,710 Networked Solutions 1,450,291 30% 1,119,268 Outcomes 267,616 13% 237,586 Total revenues $ 2,173,633 21% $ 1,795,564 Year Ended December 31, 2023 2022 In thousands Gross Profit Gross Margin Gross Profit Gross Margin Segment gross profit and margin Device Solutions $ 105,917 23.2% $ 61,778 14.1% Networked Solutions 499,725 34.5% 361,975 32.3% Outcomes 108,266 40.5% 98,436 41.4% Total gross profit and margin $ 713,908 32.8% $ 522,189 29.1% Year Ended December 31, In thousands 2023 % Change 2022 Segment operating expenses Device Solutions $ 40,227 15% $ 35,075 Networked Solutions 130,804 15% 113,707 Outcomes 57,920 11% 52,189 Corporate unallocated 356,090 8% 328,657 Total operating expenses $ 585,041 10% $ 529,628 Year Ended December 31, 2023 2022 In thousands Operating Income (Loss) Operating Margin Operating Income (Loss) Operating Margin Segment operating income (loss) and operating margin Device Solutions $ 65,690 14.4% $ 26,703 6.1% Networked Solutions 368,921 25.4% 248,268 22.2% Outcomes 50,346 18.8% 46,247 19.5% Corporate unallocated (356,090) NM (328,657) NM Total operating income (loss) and operating margin $ 128,867 5.9% $ (7,439) (0.4)% 33 Table of Contents Device Solutions The effects of changes in foreign currency exchange rates and the constant currency changes in certain Device Solutions segment financial results were as follows: Effect of Changes in Foreign Currency Exchange Rates Constant Currency Change Total Change Year Ended December 31, In thousands 2023 2022 Device Solutions Segment Revenues $ 455,726 $ 438,710 $ 3,845 $ 13,171 $ 17,016 Gross profit 105,917 61,778 565 43,574 44,139 Operating expenses 40,227 35,075 155 4,997 5,152 Revenues Revenues increased by $17.0 million in 2023, or 4%, compared with 2022.
The following tables and discussion highlight significant changes in trends or components of each operating segment: Year Ended December 31, In thousands 2024 % Change 2023 Segment revenues Device Solutions $ 476,577 5% $ 455,726 Networked Solutions 1,650,075 14% 1,450,291 Outcomes 314,185 17% 267,616 Total revenues $ 2,440,837 12% $ 2,173,633 Year Ended December 31, 2024 2023 In thousands Gross Profit Gross Margin Gross Profit Gross Margin Segment gross profit and margin Device Solutions $ 123,464 25.9% $ 105,917 23.2% Networked Solutions 597,780 36.2% 499,725 34.5% Outcomes 118,073 37.6% 108,266 40.5% Total gross profit and margin $ 839,317 34.4% $ 713,908 32.8% Year Ended December 31, In thousands 2024 % Change 2023 Segment operating expenses Device Solutions $ 29,942 (26)% $ 40,227 Networked Solutions 141,118 8% 130,804 Outcomes 66,343 15% 57,920 Corporate unallocated 337,804 (5)% 356,090 Total operating expenses $ 575,207 (2)% $ 585,041 Year Ended December 31, 2024 2023 In thousands Operating Income Operating Margin Operating Income Operating Margin Segment operating income and operating margin Device Solutions $ 93,522 19.6% $ 65,690 14.4% Networked Solutions 456,662 27.7% 368,921 25.4% Outcomes 51,730 16.5% 50,346 18.8% Corporate unallocated (337,804) NM (356,090) NM Total operating income and operating margin $ 264,110 10.8% $ 128,867 5.9% 33 Table of Contents Device Solutions The effects of changes in foreign currency exchange rates and the constant currency changes in certain Device Solutions segment financial results were as follows: Effect of Changes in Foreign Currency Exchange Rates Constant Currency Change Total Change Year Ended December 31, In thousands 2024 2023 Device Solutions Segment Revenues $ 476,577 $ 455,726 $ 578 $ 20,273 $ 20,851 Gross profit 123,464 105,917 (74) 17,621 17,547 Operating expenses 29,942 40,227 1 (10,286) (10,285) Revenues Revenues increased by $20.9 million in 2024, or 5%, compared with 2023.
Other Income (Expense) The following table shows the components of other income (expense): Year Ended December 31, In thousands 2023 % Change 2022 Interest income $ 9,314 254% $ 2,633 Amortization of prepaid debt fees (3,664) 5% (3,499) Other interest expense (4,685) 45% (3,225) Interest expense (8,349) 24% (6,724) Other income (expense), net (2,446) (42)% (4,213) Total other income (expense) $ (1,481) (82)% $ (8,304) Total other income (expense) for the year ended December 31, 2023 was a net expense of $1.5 million compared with $8.3 million in 2022, with the net decrease primarily driven by a $6.7 million increase in interest income.
Other Income (Expense) The following table shows the components of other income (expense): Year Ended December 31, In thousands 2024 % Change 2023 Interest income $ 34,577 271% $ 9,314 Amortization of prepaid debt fees (5,489) 50% (3,664) Other interest expense (9,890) 111% (4,685) Interest expense (15,379) 84% (8,349) Other income (expense), net 1,223 NM (2,446) Total other income (expense) $ 20,421 NM $ (1,481) Total other income (expense) for the year ended December 31, 2024 was net income of $20.4 million compared with net expense of $1.5 million in 2023.
Total Company GAAP and Non-GAAP Highlights and Endpoints Under Management: Year Ended December 31, In thousands, except margin and per share data 2023 % Change 2022 GAAP Revenues Product revenues $ 1,863,489 24% $ 1,500,243 Service revenues 310,144 5% 295,321 Total revenues 2,173,633 21% 1,795,564 Gross profit 713,908 37% 522,189 Operating expenses 585,041 10% 529,628 Operating income (loss) 128,867 NM (7,439) Other income (expense) (1,481) 82% (8,304) Income tax benefit (provision) (29,068) NM 6,196 Net income (loss) attributable to Itron, Inc. 96,923 NM (9,732) Non-GAAP (1) Non-GAAP operating expenses $ 521,328 12% $ 463,766 Non-GAAP operating income 192,580 230% 58,423 Non-GAAP net income attributable to Itron, Inc. 153,786 202% 50,987 Adjusted EBITDA 225,584 137% 95,071 GAAP Margins and EPS Gross margin Product gross margin 30.7 % 26.5 % Service gross margin 46.0 % 42.1 % Total gross margin 32.8 % 29.1 % Operating margin 5.9 % (0.4) % Net income (loss) per common share - Basic $ 2.13 $ (0.22) Net income (loss) per common share - Diluted $ 2.11 $ (0.22) Non-GAAP EPS (1) Non-GAAP diluted EPS $ 3.36 $ 1.13 (1) These measures exclude certain expenses that we do not believe are indicative of our core operating results.
Refer to Item 8: Financial Statements and Supplementary Data, Note 4: Intangible Assets and Liabilities, Note 5: Goodwill, and Note 18: Business Combination for further details. 29 Table of Contents Total Company GAAP and Non-GAAP Highlights and Endpoints Under Management: Year Ended December 31, In thousands, except margin and per share data 2024 % Change 2023 GAAP Revenues Product revenues $ 2,131,379 14% $ 1,863,489 Service revenues 309,458 —% 310,144 Total revenues 2,440,837 12% 2,173,633 Gross profit 839,317 18% 713,908 Operating expenses 575,207 (2)% 585,041 Operating income 264,110 105% 128,867 Other income (expense) 20,421 NM (1,481) Income tax provision (43,407) 49% (29,068) Net income attributable to Itron, Inc. 239,105 147% 96,923 Non-GAAP (1) Non-GAAP operating expenses $ 553,380 6% $ 521,328 Non-GAAP operating income 285,937 48% 192,580 Non-GAAP net income attributable to Itron, Inc. 259,800 69% 153,786 Adjusted EBITDA 323,590 43% 225,584 GAAP Margins and EPS Gross margin Product gross margin 32.9 % 30.7 % Service gross margin 44.6 % 46.0 % Total gross margin 34.4 % 32.8 % Operating margin 10.8 % 5.9 % Net income per common share - Basic $ 5.27 $ 2.13 Net income per common share - Diluted $ 5.18 $ 2.11 Non-GAAP EPS (1) Non-GAAP diluted EPS $ 5.62 $ 3.36 (1) These measures exclude certain expenses that we do not believe are indicative of our core operating results.
We reevaluate the estimated loss through the completion of the performance obligation and adjust the estimated loss for changes in facts and circumstances. 39 Table of Contents Many of our contracts with customers include variable consideration, which can include liquidated damage provisions, rebates and volume and early payment discounts, or software licenses sold where the amount of consideration is dependent on the number of endpoints deployed.
Many of our contracts with customers include variable consideration, which can include liquidated damage provisions, rebates and volume and early payment discounts, or software licenses sold where the amount of consideration is dependent on the number of endpoints deployed. We estimate variable consideration using the expected value method, taking into consideration contract terms, historical customer behavior, and historical sales.
There have been no repurchases under the 2023 Stock Repurchase Program through February 26, 2024. 37 Table of Contents Other contractual obligations and commitments Operating lease obligations are disclosed in Item 8: Financial Statements and Supplementary Data, Note 19: Leases and do not include common area maintenance charges, real estate taxes, and insurance charges for which we are obligated.
Other contractual obligations and commitments Operating lease obligations are disclosed in Item 8: Financial Statements and Supplementary Data, Note 19: Leases and do not include common area maintenance charges, real estate taxes, and insurance charges for which we are obligated. Amounts due under operating lease liabilities during 2025 are $15.9 million and are $27.6 million for 2026 and beyond.
The increase was primarily driven by higher research and development and marketing costs. 34 Table of Contents Outcomes The effects of changes in foreign currency exchange rates and the constant currency changes in certain Outcomes segment financial results were as follows: Effect of Changes in Foreign Currency Exchange Rates Constant Currency Change Total Change Year Ended December 31, In thousands 2023 2022 Outcomes Segment Revenues $ 267,616 $ 237,586 $ (219) $ 30,249 $ 30,030 Gross profit 108,266 98,436 119 9,711 9,830 Operating expenses 57,920 52,189 23 5,708 5,731 Revenues Revenues increased $30.0 million, or 13%, in 2023 compared with 2022.
The increase was primarily related to higher product development costs. 34 Table of Contents Outcomes The effects of changes in foreign currency exchange rates and the constant currency changes in certain Outcomes segment financial results were as follows: Effect of Changes in Foreign Currency Exchange Rates Constant Currency Change Total Change Year Ended December 31, In thousands 2024 2023 Outcomes Segment Revenues $ 314,185 $ 267,616 $ 523 $ 46,046 $ 46,569 Gross profit 118,073 108,266 860 8,947 9,807 Operating expenses 66,343 57,920 3 8,420 8,423 Revenues Revenues increased $46.6 million, or 17%, in 2024 compared with 2023.
The $100.0 million increase in cash and cash equivalents in the 2023 period was primarily the result of increase in cash flows from operating activities in 2023, slightly offset by an increase in cash paid for acquisition of property, plant, and equipment. 35 Table of Contents Operating activities Cash provided by operating activities in 2023 was $100.5 million higher than in 2022.
The $749.2 million increase in cash and cash equivalents in the 2024 period was primarily the net proceeds provided by the 2024 convertible notes issuance and net cash provided by operating activities as a result of higher earnings, partially offset by cash used in investing activities for the acquisition of Elpis Squared and a slight increase in cash paid for acquisition of property, plant, and equipment. 35 Table of Contents Operating activities Cash provided by operating activities in 2024 was $113.2 million higher than in 2023.