Entegris, Inc. (NasdaqGS: ENTG), a leader in specialty chemicals and advanced materials solutions for the microelectronics industry, today reported its financial results for the Company’s third quarter ended September 29, 2018.
Third-quarter sales were $398.6 million, an increase of 15% from the same quarter last year and a 4% increase sequentially. Third-quarter net income was $48.1 million, or $0.34 per diluted share, which included $21.4 million of amortization of intangible assets, a $3.3 million charge for fair value write-up of acquired inventory sold, a $2.6 million net tax effect related to the Tax Cuts and Jobs Act, $0.8 million of integration costs and transaction expenses associated with the purchase of SAES Pure Gas and $0.5 million of a loss on the sale of a cleaning services business based in France. Non-GAAP net income of $65.6 million, or $0.46 per diluted share, both increased 15%, compared to the third quarter of 2017.
For the first nine months of fiscal 2018, sales of $1.1 billion increased 16% from the same period a year ago. For the first nine months of 2018, net income was $160.0 million, or $1.12 per share, which included $45.1 million of amortization of intangible assets, a $0.4 million net tax effect related to the Tax Cuts and Jobs Act, $7.1 million of integration costs and transaction expenses associated with the purchase of SAES Pure Gas, a $3.5 million charge for fair value write-up of acquired inventory sold, and $0.5 million of a loss on the sale of a cleaning services business based in France. Non-GAAP net income for the first nine months of 2018 of $203.5 million, or $1.42 per diluted share, both increased 39% compared to the first nine months of 2017.
Bertrand Loy, president and chief executive officer, said: "In the third quarter we demonstrated the value and resilience of our broad unit driven business platform, as we achieved record sales and delivered solid performance in a mixed environment. Our recent acquisition of SAES Pure Gas is performing well and its sales have exceeded our expectations during the quarter, reflecting key secular demand drivers for higher process purity."
Mr. Loy added: "Our unique capability to address the industry's increasing materials complexity and purity challenges is driving our long-term growth prospects and our ability to outperform the market. For the full year 2018 we expect to leverage our sales growth of approximately 15 percent into growth of our non-GAAP earnings per share of approximately 30 percent."
Quarterly Financial Results Summary
(in thousands, except
per share data)
GAAP Results | Q3-2018 | Q3-2017 | Q2-2018 | |||||||
Net sales | $398,597 | $345,591 | $383,059 | |||||||
Operating income | $67,975 | $60,655 | $74,933 | |||||||
Operating margin | 17.1% | 17.6 | % | 19.6% | ||||||
Net income | $48,060 | $40,902 | $54,349 | |||||||
Diluted earnings per share (EPS) | $0.34 | $0.28 | $0.38 | |||||||
Non-GAAP Results | ||||||||||
Non-GAAP adjusted operating income | $93,893 | $81,077 | $93,473 | |||||||
Non-GAAP adjusted operating margin | 23.6% | 23.5 | % | 24.4% | ||||||
Non-GAAP net income | $65,621 | $56,989 | $69,835 | |||||||
Non-GAAP EPS | $0.46 | $0.40 | $0.49 |
Fourth-Quarter Outlook
For the fourth quarter ending December 31, 2018, the Company expects sales of $380 million to $400 million, net income of $43 million to $53 million and net income per diluted share between $0.30 and $0.37. On a non-GAAP basis, EPS is expected to range from $0.41 to $0.48 per diluted share, which reflects net income on a non-GAAP basis in the range of $59 million to $69 million, which is adjusted for expected amortization and integration expenses of approximately $21 million, or $0.11 per share.
Segment Results
The Company reports its results in the following segments:
Specialty Chemicals and Engineered Materials (SCEM): SCEM provides high-performance and high-purity process chemistries, gases and materials, as well as safe and efficient delivery systems to support semiconductor and other advanced manufacturing processes.
Microcontamination Control (MC): MC solutions purify critical liquid chemistries and gases used in semiconductor manufacturing processes and other high-technology industries.
Advanced Materials Handling (AMH): AMH develops solutions to monitor, protect, transport, and deliver critical liquid chemistries and substrates for a broad set of applications in the semiconductor industry and other high-technology industries.
Third-Quarter Results Conference Call Details
Entegris will hold a conference call to discuss its results for the third quarter on Thursday, October 25, 2018, at 9:00 a.m. Eastern Time. Participants should dial 888-204-4368 or +1 323-794-2423, referencing confirmation code 1918715. Participants are asked to dial in 5 to 10 minutes prior to the start of the call. For a replay of the call, please Click Here using passcode 1918715. The replay will be available starting at 12:00 p.m. ET on Thursday, October 25 through December 8, 2018 at 12:00 p.m. ET.
The call can also be accessed live and on-demand from the Entegris website. Point your web browser to http://investor.entegris.com/events.cfm and follow the link to the webcast. The on-demand playback will be available for six weeks after the conclusion of the teleconference.
Management’s slide presentation concerning the results for the third quarter, which may be referred to during the call, will be posted on the investor relations section of www.entegris.com Thursday morning before the call.
ABOUT ENTEGRIS
Entegris is a leader in specialty chemicals
and advanced materials solutions for the microelectronics industry and
other high-tech industries. Entegris is ISO 9001 certified and has
manufacturing, customer service and/or research facilities in the United
States, China, France, Germany, Israel, Japan, Malaysia, Singapore,
South Korea and Taiwan. Additional information can be found at www.entegris.com.
Non-GAAP Information
The Company’s condensed consolidated
financial statements are prepared in conformity with accounting
principles generally accepted in the United States (GAAP). Adjusted
EBITDA, Adjusted Gross Profit, Adjusted Segment Profit, and Adjusted
Operating Income together with related measures thereof, and non-GAAP
EPS, are considered “Non-GAAP financial measures” under the rules and
regulations of the Securities and Exchange Commission. 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. The Company
uses these non-GAAP financial measures for financial and operational
decision-making, as a means to evaluate period-to-period comparisons, as
well as comparisons to our competitors' operating results. Management
believes that these non-GAAP financial measures provide meaningful
supplemental information regarding our performance and liquidity by
excluding certain items that may not be indicative of our recurring
business operating results, such as amortization, depreciation and
discrete cash charges that are infrequent in nature. We believe that
both management and investors benefit from referring to these non-GAAP
financial measures in assessing and understanding our results and
performance and when planning, forecasting, and analyzing future
periods. We believe these non-GAAP financial measures are useful to
investors both because (1) they allow for greater transparency with
respect to key metrics used by management in its financial and
operational decision-making and (2) they are used by our institutional
investors and the analyst community to help them analyze our business.
The reconciliations of GAAP Net Income (Loss) to Adjusted Operating
Income and Adjusted EBITDA, and GAAP Net Income (Loss) to Non-GAAP
Earnings per Share are included elsewhere in this release.
Forward-Looking Statements
This press release contains
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. The words “believe,” “expect,”
“anticipate,” “intends,” “estimate,” “forecast,” “project,” “should,”
“may,” “will,” “would” or the negative thereof and similar expressions
are intended to identify such forward-looking statements. These
forward-looking statements include statements related to future period
guidance; future sales, net income, net income per diluted share,
non-GAAP EPS, non-GAAP net income, expenses and other financial metrics;
our performance relative to our markets; market and technology trends;
the development of new products and the success of their introductions;
Company's capital allocation strategy, which may be modified at any time
for any reason, including share repurchases, dividends, debt repayments
and potential acquisitions; the effect of the Tax Cuts and Jobs Act on
our capital allocation strategy; the impact of the acquisitions we have
made and commercial partnerships we have established; our ability to
execute on our strategies; and other matters. These statements involve
risks and uncertainties, and actual results may differ. These risks and
uncertainties include, but are not limited to, weakening of global
and/or regional economic conditions, generally or specifically in the
semiconductor industry, which could decrease the demand for our products
and solutions; our ability to meet rapid demand shifts; our ability to
continue technological innovation and introduce new products to meet our
customers' rapidly changing requirements; our concentrated customer
base; our ability to identify, effect and integrate acquisitions, joint
ventures or other transactions; our ability to protect and enforce
intellectual property rights; operational, political and legal risks of
our international operations; our dependence on sole source and limited
source suppliers; the increasing complexity of certain manufacturing
processes; raw material shortages and price increases; changes in
government regulations of the countries in which we operate; fluctuation
of currency exchange rates; fluctuations in the market price of
Entegris’ stock; the level of, and obligations associated with, our
indebtedness; and other risk factors and additional information
described in our filings with the Securities and Exchange Commission,
including under the heading “Risks Factors" in Item 1A of our Annual
Report on Form 10-K for the fiscal year ended December 31, 2017, filed
on February 15, 2018, and in our other periodic filings. The Company
assumes no obligation to update any forward-looking statements or
information, which speak as of their respective dates.
Entegris, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) | |||||||||
Three months ended | |||||||||
September 29, 2018 | September 30, 2017 | June 30, 2018 | |||||||
Net sales | $398,597 | $345,591 | $383,059 | ||||||
Cost of sales | 216,881 | 190,184 | 200,681 | ||||||
Gross profit | 181,716 | 155,407 | 182,378 | ||||||
Selling, general and administrative expenses | 62,358 | 57,699 | 65,200 | ||||||
Engineering, research and development expenses | 29,964 | 26,002 | 30,231 | ||||||
Amortization of intangible assets | 21,419 | 11,051 | 12,014 | ||||||
Operating income | 67,975 | 60,655 | 74,933 | ||||||
Interest expense, net | 7,678 | 7,599 | 6,925 | ||||||
Other expense, net | 810 | 2,906 | 3,877 | ||||||
Income before income tax expense | 59,487 | 50,150 | 64,131 | ||||||
Income tax expense | 11,427 | 9,248 | 9,782 | ||||||
Net income | $48,060 | $40,902 | $54,349 | ||||||
Basic net income per common share: | $0.34 | $0.29 | $0.38 | ||||||
Diluted net income per common share: | $0.34 | $0.28 | $0.38 | ||||||
Cash dividends declared per common share: | $0.07 | — | $0.07 | ||||||
Weighted average shares outstanding: | |||||||||
Basic | 141,556 | 141,684 | 141,701 | ||||||
Diluted | 143,033 | 143,594 | 143,238 | ||||||
Entegris, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) | ||||||
Nine months ended | ||||||
September 29, 2018 | September 30, 2017 | |||||
Net sales | $1,148,855 | $991,970 | ||||
Cost of sales | 608,764 | 546,664 | ||||
Gross profit | 540,091 | 445,306 | ||||
Selling, general and administrative expenses | 185,827 | 161,176 | ||||
Engineering, research and development expenses | 87,781 | 80,462 | ||||
Amortization of intangible assets | 45,102 | 33,003 | ||||
Operating income | 221,381 | 170,665 | ||||
Interest expense, net | 21,829 | 24,095 | ||||
Other expense, net | 4,826 | 3,762 | ||||
Income before income tax expense | 194,726 | 142,808 | ||||
Income tax expense | 34,755 | 29,401 | ||||
Net income | $159,971 | $113,407 | ||||
Basic net income per common share: | $1.13 | $0.80 | ||||
Diluted net income per common share: | $1.12 | $0.79 | ||||
Cash dividends declared per common share: | $0.21 | — | ||||
Weighted average shares outstanding: | ||||||
Basic | 141,613 | 141,627 | ||||
Diluted | 143,308 | 143,472 | ||||
Entegris, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (In thousands) (Unaudited) | ||||||
September 29, 2018 | December 31, 2017 | |||||
ASSETS | ||||||
Cash and cash equivalents | $294,893 | $625,408 | ||||
Accounts receivable, net | 212,729 | 183,434 | ||||
Inventories | 264,090 | 198,089 | ||||
Deferred tax charges and refundable income taxes | 25,191 | 18,012 | ||||
Other current assets | 24,043 | 32,665 | ||||
Total current assets | 820,946 | 1,057,608 | ||||
Property, plant and equipment, net | 393,706 | 359,523 | ||||
Goodwill | 542,235 | 359,688 | ||||
Intangible assets | 323,379 | 182,430 | ||||
Deferred tax assets | 11,735 | 9,103 | ||||
Other assets | 11,455 | 7,820 | ||||
Total assets | $2,103,456 | $1,976,172 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
Long-term debt, current maturities | — | $100,000 | ||||
Accounts payable | 74,590 | 68,762 | ||||
Accrued liabilities | 116,285 | 99,374 | ||||
Income tax payable | 20,137 | 22,835 | ||||
Total current liabilities | 211,012 | 290,971 | ||||
Long-term debt, excluding current maturities | 650,625 | 574,380 | ||||
Other liabilities | 158,148 | 117,803 | ||||
Shareholders’ equity | 1,083,671 | 993,018 | ||||
Total liabilities and shareholders’ equity | $2,103,456 | $1,976,172 | ||||
Entegris, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) | ||||||||||||
Three months ended | Nine months ended | |||||||||||
September 29, |
September 30, |
September 29, |
September 30, | |||||||||
Operating activities: | ||||||||||||
Net income | $48,060 | $40,902 | $159,971 | $113,407 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation | 16,537 | 14,785 | 48,236 | 43,173 | ||||||||
Amortization | 21,419 | 11,051 | 45,102 | 33,003 | ||||||||
Stock-based compensation expense | 4,170 | 3,548 | 12,727 | 11,457 | ||||||||
Provision for deferred income taxes | 691 | (2,953) | (1,066) | 254 | ||||||||
Other | 5,944 | 13,898 | 10,584 | 24,028 | ||||||||
Changes in operating assets and liabilities: | ||||||||||||
Trade accounts and notes receivable | (11,400) | (12,313) | (8,713) | (15,345) | ||||||||
Inventories | (6,316) | (1,047) | (28,788) | (14,884) | ||||||||
Accounts payable and accrued liabilities | 5,526 | 20,911 | (9,440) | 7,598 | ||||||||
Income taxes payable and refundable income taxes | (1,678) | (1,293) | (9,193) | 1,664 | ||||||||
Other | 1,190 | 1,552 | 1,829 | 3,277 | ||||||||
Net cash provided by operating activities | 84,143 | 89,041 | 221,249 | 207,632 | ||||||||
Investing activities: | ||||||||||||
Acquisition of property and equipment | (27,900) | (25,447) | (75,337) | (67,939) | ||||||||
Acquisition of businesses, net of cash acquired | (43) | (380,268) | (20,000) | |||||||||
Other | 3,109 | 863 | 5,014 | 1,074 | ||||||||
Net cash used in investing activities | (24,834) | (24,584) | (450,591) | (86,865) | ||||||||
Financing activities: | ||||||||||||
Payments on long-term debt | — | (25,000) | (27,000) | (75,000) | ||||||||
Issuance of common stock | 2 | 677 | 3,029 | 3,582 | ||||||||
Taxes paid related to net share settlement of equity awards | (139) | (168) | (14,552) | (5,407) | ||||||||
Repurchase and retirement of common stock | (10,000) | (10,000) | (30,000) | (18,000) | ||||||||
Dividend payments | (9,899) | — | (29,701) | — | ||||||||
Other | (250) | 1,254 | (1,270) | |||||||||
Net cash used in financing activities | (20,286) | (34,491) | (96,970) | (96,095) | ||||||||
Effect of exchange rate changes on cash | (1,236) | (404) | (4,203) | 4,136 | ||||||||
Increase (Decrease) in cash and cash equivalents | 37,787 | 29,562 | (330,515) | 28,808 | ||||||||
Cash and cash equivalents at beginning of period | 257,106 | 405,635 | 625,408 | 406,389 | ||||||||
Cash and cash equivalents at end of period | $294,893 | $435,197 | $294,893 | $435,197 | ||||||||
Entegris, Inc. and Subsidiaries Segment Information (In thousands) (Unaudited) | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
Net sales | September 29, 2018 | September 30, 2017 | June 30, 2018 | September 29, 2018 | September 30, 2017 | ||||||||||
Specialty Chemicals and Engineered Materials | $131,234 | $124,522 | $134,336 | $396,313 | $360,131 | ||||||||||
Microcontamination Control | 151,345 | 116,113 | 124,681 | 394,663 | 320,575 | ||||||||||
Advanced Materials Handling | 116,018 | 104,956 | 124,042 | 357,879 | 311,264 | ||||||||||
Total net sales | $398,597 | $345,591 | $383,059 | $1,148,855 | $991,970 |
Three months ended | Nine months ended | ||||||||||||||
Segment profit1 | September 29, 2018 | September 30, 2017 | June 30, 2018 | September 29, 2018 | September 30, 2017 | ||||||||||
Specialty Chemicals and Engineered Materials | $31,860 | $29,539 | $37,316 | $100,738 | $81,727 | ||||||||||
Microcontamination Control | 44,530 | 39,302 | 39,054 | 125,575 | 102,085 | ||||||||||
Advanced Materials Handling | 19,494 | 12,483 | 23,114 | 65,750 | 41,612 | ||||||||||
Total segment profit | 95,884 | 81,324 | 99,484 | 292,063 | 225,424 | ||||||||||
Amortization of intangibles | 21,419 | 11,051 | 12,014 | 45,102 | 33,003 | ||||||||||
Unallocated expenses | 6,490 | 9,618 | 12,537 | 25,580 | 21,756 | ||||||||||
Total operating income | $67,975 | $60,655 | $74,933 | $221,381 | $170,665 | ||||||||||
1Beginning in the first quarter of 2018, the Company has changed its definition of segment profit to include an allocation of certain general and administrative costs for the Company’s human resources, finance and information technology functions previously unallocated by the Company. Prior quarter information was recast to reflect the change in the Company's definition of segment profit.
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Gross Profit to Adjusted Gross Profit (In thousands) (Unaudited) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 29, |
September 30, | June 30, 2018 | September |
September | ||||||||||||
Net sales | $398,597 | $345,591 | $383,059 | $1,148,855 | $991,970 | |||||||||||
Gross profit-GAAP | $181,716 | $155,407 | $182,378 | $540,091 | $445,306 | |||||||||||
Adjustments to gross profit: | ||||||||||||||||
Severance related to organizational realignment | — | 740 | — | — | 740 | |||||||||||
Charge for fair value mark-up of acquired inventory sold | 3,281 | — | 208 | 3,489 | — | |||||||||||
Impairment of equipment | — | 3,364 | — | — | 5,330 | |||||||||||
Adjusted gross profit | $184,997 | $159,511 | $182,586 | $543,580 | $451,376 | |||||||||||
Gross margin - as a % of net sales | 45.6% | 45.0% | 47.6% | 47.0% | 44.9% | |||||||||||
Adjusted gross margin - as a % of net sales | 46.4% | 46.2% | 47.7% | 47.3% | 45.5% | |||||||||||
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Segment Profit to Adjusted Operating Income (In thousands) (Unaudited) | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
Segment profit-GAAP |
September 29, |
September 30, | June 30, 2018 |
September 29, |
September 30, | ||||||||||
Specialty Chemicals and Engineered Materials | $31,860 | $29,539 | $37,316 | $100,738 | $81,727 | ||||||||||
Microcontamination Control | 44,530 | 39,302 | 39,054 | 125,575 | 102,085 | ||||||||||
Advanced Materials Handling | 19,494 | 12,483 | 23,114 | 65,750 | 41,612 | ||||||||||
Total segment profit | 95,884 | 81,324 | 99,484 | 292,063 | 225,424 | ||||||||||
Amortization of intangible assets | 21,419 | 11,051 | 12,014 | 45,102 | 33,003 | ||||||||||
Unallocated expenses | 6,490 | 9,618 | 12,537 | 25,580 | 21,756 | ||||||||||
Total operating income | $67,975 | $60,655 | $74,933 | $221,381 | $170,665 | ||||||||||
Three months ended | Nine months ended | ||||||||||||||
Adjusted segment profit |
September 29, |
September 30, | June 30, 2018 |
September 29, |
September 30, | ||||||||||
Specialty Chemicals and Engineered Materials1 | $31,860 | $29,553 | $37,316 | $100,738 | $81,741 | ||||||||||
Microcontamination Control 2 | 47,811 | 39,498 | 39,262 | 129,064 | 103,724 | ||||||||||
Advanced Materials Handling 3 | 19,960 | 17,704 | 23,114 | 66,216 | 49,119 | ||||||||||
Total adjusted segment profit | 99,631 | 86,755 | 99,692 | 296,018 | 234,584 | ||||||||||
Amortization of intangible assets4 | — | — | — | — | — | ||||||||||
Unallocated expenses5 | 5,738 | 5,678 | 6,219 | 18,510 | 17,816 | ||||||||||
Total adjusted operating income | $93,893 | $81,077 | $93,473 | $277,508 | $216,768 | ||||||||||
1Adjusted segment profit for Specialty Chemicals and
Engineered Materials for the three months and nine months ended
September 30, 2017 excludes charges for severance related to
organizational realignment of $14.
2Adjusted segment
profit for Microcontamination Control for the three months ended
September 29, 2018 and June 30, 2018 excludes charges for fair value
mark-up of acquired inventory sold of $3,281 and $208, respectively.
Adjusted segment profit for Microcontamination Control for the nine
months ended September 29, 2018 excludes charges for fair value mark-up
of acquired inventory sold of $3,489. Adjusted segment profit for
Microcontamination Control excludes charges for impairment of equipment
and severance related to organizational realignment of $196 and $1,639
for the three and nine months ended September 30, 2017, respectively.
3
Adjusted segment profit for Advanced Material Handling excludes
loss on sale of subsidiary of $466 for the three and nine months ended
September 29, 2018, respectively. Adjusted segment profit for Advanced
Material Handling excludes charges for impairment of equipment and
severance related to organizational realignment of $5,221 and $7,507 for
the three and nine months ended September 30, 2017, respectively.
4
Adjusted amortization of intangible assets excludes amortization
expense of $21,419, $11,051 and $12,014 for the three months ended
September 29, 2018, September 30, 2017, and June 30, 2018, respectively
and $45,102 and $33,003 for the nine months ended September 29, 2018 and
September 30, 2017, respectively.
5 Adjusted unallocated
expenses for the three months ended September 29, 2018 exclude
integration expenses of $752. Adjusted unallocated expenses for the
three months ended June 30, 2018 exclude deal costs and integration
expenses of $5,121 and $1,197, respectively.
Adjusted unallocated
expenses for the nine months ended September 29, 2018 exclude deal costs
and integration expenses of $5,121 and $1,949, respectively. Adjusted
unallocated expenses excludes charges for impairment of intangibles and
severance related to organizational realignment of $3,940 for the three
and nine months ended September 30, 2017, respectively.
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Net Income to Adjusted Operating Income and Adjusted EBITDA (In thousands) (Unaudited) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 29, |
September 30, | June 30, 2018 | September |
September | ||||||||||||
Net sales | $398,597 | $345,591 | $383,059 | $1,148,855 | $991,970 | |||||||||||
Net income | $48,060 | $40,902 | $54,349 | $159,971 | $113,407 | |||||||||||
Adjustments to net income: | ||||||||||||||||
Income tax expense | 11,427 | 9,248 | 9,782 | 34,755 | 29,401 | |||||||||||
Interest expense, net | 7,678 | 7,599 | 6,925 | 21,829 | 24,095 | |||||||||||
Other expense, net | 810 | 2,906 | 3,877 | 4,826 | 3,762 | |||||||||||
GAAP - Operating income | 67,975 | 60,655 | 74,933 | 221,381 | 170,665 | |||||||||||
Charge for fair value write-up of acquired inventory sold | 3,281 | — | 208 | 3,489 | — | |||||||||||
Deal Costs | — | — | 5,121 | 5,121 | — | |||||||||||
Integration Costs | 752 | — | 1,197 | 1,949 | — | |||||||||||
Severance | — | 2,141 | — | — | 2,700 | |||||||||||
Impairment of equipment and intangibles1 | — | 7,230 | — | — | 10,400 | |||||||||||
Loss on sale of subsidiary | 466 | — | — | 466 | — | |||||||||||
Amortization of intangible assets | 21,419 | 11,051 | 12,014 | 45,102 | 33,003 | |||||||||||
Adjusted operating income | 93,893 | 81,077 | 93,473 | 277,508 | 216,768 | |||||||||||
Depreciation | 16,537 | 14,785 | 15,802 | 48,236 | 43,173 | |||||||||||
Adjusted EBITDA | $110,430 | $95,862 | $109,275 | $325,744 | $259,941 | |||||||||||
Adjusted operating margin | 23.6% | 23.5% | 24.4% | 24.2% | 21.9% | |||||||||||
Adjusted EBITDA - as a % of net sales | 27.7% | 27.7% | 28.5% | 28.4% | 26.2% | |||||||||||
1 Includes product line impairment charges of $3,364 and $5,330 classified as cost of sales for the three and nine months ended September 30, 2017, respectively.
Includes Jetalon intangible impairment charge of $3,866 classified as selling general and administrative expense for both the three and nine months ended September 30, 2017.
Includes product line impairment charge of $320 classified as selling general and administrative expense for the nine months ended September 30, 2017.
Includes product line impairment charge of $884 classified as engineering, research and development expense for the nine months ended September 30, 2017.
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Net Income to Non-GAAP Earnings per Share (In thousands, except per share data) (Unaudited) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 29, |
September 30, | June 30, 2018 | September |
September | ||||||||||||
GAAP net income | $48,060 | $40,902 | $54,349 | $159,971 | $113,407 | |||||||||||
Adjustments to net income: | ||||||||||||||||
Charge for fair value write-up of acquired inventory sold | 3,281 | — | 208 | 3,489 | — | |||||||||||
Deal Costs | — | — | 5,121 | 5,121 | — | |||||||||||
Integration Costs | 752 | — | 1,197 | 1,949 | — | |||||||||||
Severance | — | 2,141 | — | — | 2,700 | |||||||||||
Impairment of equipment and intangibles1 | — | 10,030 | — | — | 13,200 | |||||||||||
Loss on sale of subsidiary | 466 | — | — | 466 | — | |||||||||||
Amortization of intangible assets | 21,419 | 11,051 | 12,014 | 45,102 | 33,003 | |||||||||||
Tax effect of adjustments to net income and discrete items2 | (5,797) | (7,135) | (3,702) | (12,209) | (15,661) | |||||||||||
Tax effect of Tax Cuts and Jobs Act | (2,560) | — | $648 | (418) | — | |||||||||||
Non-GAAP net income | $65,621 | $56,989 | $69,835 | $203,471 | $146,649 | |||||||||||
Diluted earnings per common share | $0.34 | $0.28 | $0.38 | $1.12 | $0.79 | |||||||||||
Effect of adjustments to net income | $0.12 | $0.11 | $0.11 | $0.30 | $0.23 | |||||||||||
Diluted non-GAAP earnings per common share | $0.46 | $0.40 | $0.49 | $1.42 | $1.02 | |||||||||||
1 Includes product line impairment charges of $3,364 and $5,330 classified as cost of sales for the three and nine months ended September 30, 2017, respectively.
Includes Jetalon intangible impairment charge of $3,866 classified as selling general and administrative expense for both the three and nine months ended September 30, 2017.
Includes product line impairment charge of $320 classified as selling general and administrative expense for the nine months ended September 30, 2017.
Includes product line impairment charge of $884 classified as engineering, research and development expense for the nine months ended September 30, 2017.
Includes product line impairment charge of $2,800 classified as other expense for both the three and nine months ended September 30, 2017.
2The tax effect of pre-tax adjustments to net income was calculated using the applicable marginal tax rate during the respective years.
View source version on businesswire.com: https://www.businesswire.com/news/home/20181025005223/en/