News Release Details
Entegris Reports Results for Third Quarter of 2023
- Third-quarter revenue of $888 million, decreased 11% from prior year and 1% sequentially
-
Third-quarter GAAP diluted EPS of
$0.22 -
Third-quarter non-GAAP diluted EPS of
$0.68
Quarterly Financial Results Summary |
|||
(in thousands, except percentages and per share data) |
|||
GAAP Results |
|
|
|
Net sales |
|
|
|
Operating income |
|
|
|
Operating margin - as a % of net sales |
13.2% |
1.5% |
29.7% |
Net income (loss) |
|
( |
|
Diluted earnings (loss) per common share |
|
( |
|
Non-GAAP Results |
|||
Non-GAAP adjusted operating income |
|
|
|
Non-GAAP adjusted operating margin - as a % of net sales |
22.0% |
25.5% |
22.3% |
Non-GAAP net income |
|
|
|
Diluted non-GAAP earnings per common share |
|
|
|
Fourth-Quarter Outlook
The Company’s guidance for the fourth quarter ending
For the fourth quarter ending
Segment Results
The Company operates in three segments (the Materials Solutions segment resulted from combining the Advanced Planarization Solutions and the Specialty Chemicals and Engineered Materials segments):
Materials Solutions (MS): MS provides advanced consumable materials, such as CMP slurries and pads, deposition materials, process chemistries and gases, formulated cleans, etchants and other specialty materials; that enable our customers’ technical roadmaps, improve device performance, lower their total cost of ownership and enhance their yields.
Microcontamination Control (MC): MC offers advanced filtration solutions that improve customers’ yield, device reliability and cost; by filtering and purifying critical liquid chemistries and gases used in semiconductor manufacturing processes and other high-technology industries.
Advanced Materials Handling (AMH): AMH develops solutions that improve customers’ yields by protecting critical materials during manufacturing, transportation, and storage; including products that monitor, protect, transport and deliver critical liquid chemistries, wafers, and other substrates for a broad set of applications in the semiconductor, life sciences 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
Management’s slide presentation concerning the results for the third quarter will be posted on the Investor Relations section of www.entegris.com in the morning before the call.
About Entegris
Entegris is a leading supplier of advanced materials and process solutions for the semiconductor and other high-tech industries. Entegris has approximately 9,000 employees throughout its global operations and is ISO 9001 certified. It has manufacturing, customer service and/or research facilities in
Non-GAAP Information
The Company’s condensed consolidated financial statements are prepared in conformity with accounting principles generally accepted in
Cautionary Note on Forward-Looking Statements
This news release contains “forward-looking statements.” The words “believe,” “expect,” “anticipate,” “intend,” “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 may include statements about supply chain matters; inflationary pressures; future period guidance or projections; the Company’s performance relative to its markets, including the drivers of such performance; market and technology trends, including the duration and drivers of any growth trends; the development of new products and the success of their introductions; the focus of the Company’s engineering, research and development projects; the Company’s ability to execute on our business strategies, including with respect to the Company’s expansion of its manufacturing presence in
Condensed Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) |
||||
|
|
Three months ended |
||
|
|
|
|
|
Net sales |
|
|
|
|
Cost of sales |
521,165 |
622,157 |
516,834 |
|
|
Gross profit |
367,074 |
371,671 |
384,166 |
Selling, general and administrative expenses |
116,051 |
226,446 |
145,596 |
|
Engineering, research and development expenses |
66,810 |
64,990 |
71,030 |
|
Amortization of intangible assets |
51,239 |
65,346 |
54,680 |
|
|
15,913 |
— |
— |
|
Gain on termination of alliance agreement |
— |
— |
(154,754) |
|
|
Operating income |
117,061 |
14,889 |
267,614 |
Interest expense, net |
75,594 |
82,755 |
78,605 |
|
Other expense, net |
10,243 |
12,852 |
7,724 |
|
|
Income (loss) before income tax benefit |
31,224 |
(80,718) |
181,285 |
Income tax benefit |
(2,127) |
(7,015) |
(16,491) |
|
Equity in net loss of affiliates |
139 |
— |
130 |
|
|
Net income (loss) |
|
( |
|
|
|
|
|
|
|
|
|
||
Basic earnings (loss) per common share: |
|
( |
|
|
Diluted earnings (loss) per common share: |
|
( |
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
Basic |
150,127 |
148,570 |
149,825 |
|
Diluted |
151,229 |
148,570 |
150,837 |
Condensed Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) |
|||
|
|
Nine months ended |
|
|
|
|
|
Net sales |
|
|
|
Cost of sales |
1,558,710 |
1,344,075 |
|
|
Gross profit |
1,152,925 |
991,888 |
Selling, general and administrative expenses |
431,514 |
404,239 |
|
Engineering, research and development expenses |
209,746 |
160,953 |
|
Amortization of intangible assets |
163,493 |
90,491 |
|
|
104,785 |
— |
|
Gain on termination of alliance agreement |
(154,754) |
— |
|
|
Operating income |
398,141 |
336,205 |
Interest expense, net |
239,020 |
126,962 |
|
Other expense, net |
13,309 |
27,373 |
|
|
Income before income tax expense |
145,812 |
181,870 |
Income tax expense |
2,851 |
30,377 |
|
Equity in net loss of affiliates |
269 |
— |
|
|
Net income |
|
|
|
|
|
|
|
|
||
Basic earnings per common share: |
|
|
|
Diluted earnings per common share: |
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
Basic |
149,793 |
140,045 |
|
Diluted |
150,816 |
140,892 |
Condensed Consolidated Balance Sheets (In thousands) (Unaudited) |
|||||
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash, cash equivalents and restricted cash |
|
|
|||
Trade accounts and notes receivable, net |
463,083 |
535,485 |
|||
Inventories, net |
|
662,169 |
812,815 |
||
Deferred tax charges and refundable income taxes |
67,848 |
47,618 |
|||
Assets held-for-sale |
|
|
1,045,217 |
246,531 |
|
Other current assets |
111,223 |
129,297 |
|||
Total current assets |
2,943,560 |
2,335,185 |
|||
Property, plant and equipment, net |
1,406,357 |
1,393,337 |
|||
Other assets: |
|
|
|
|
|
Right-of-use assets |
83,548 |
94,940 |
|||
|
3,954,036 |
4,408,331 |
|||
Intangible assets, net |
1,368,363 |
1,841,955 |
|||
Deferred tax assets and other noncurrent tax assets |
30,211 |
28,867 |
|||
Other |
|
38,541 |
36,242 |
||
Total assets |
|
|
|
||
LIABILITIES AND EQUITY |
|
||||
Current liabilities |
|
|
|
||
Short-term debt, including current portion of long-term debt |
— |
151,965 |
|||
Accounts payable |
|
139,637 |
172,488 |
||
Accrued liabilities |
|
340,737 |
328,784 |
||
Liabilities held-for-sale |
|
139,270 |
10,637 |
||
Income tax payable |
|
63,515 |
98,057 |
||
Total current liabilities |
683,159 |
761,931 |
|||
Long-term debt, excluding current maturities |
5,425,496 |
5,632,928 |
|||
Long-term lease liability |
|
71,347 |
80,716 |
||
Other liabilities |
|
276,325 |
445,282 |
||
Shareholders’ equity |
|
3,368,289 |
3,218,000 |
||
Total liabilities and equity |
|
|
Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
||||
|
Three months ended |
Nine months ended |
||
|
2023 |
2022 |
2023 |
2022 |
Operating activities: |
|
|
|
|
Net income |
|
( |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Depreciation |
39,631 |
45,203 |
130,125 |
93,489 |
Amortization |
51,239 |
65,346 |
163,493 |
90,491 |
Share-based compensation expense |
10,280 |
38,077 |
52,416 |
57,544 |
Loss on extinguishment of debt and modification |
3,593 |
2,235 |
10,862 |
2,235 |
Impairment of |
15,913 |
— |
104,785 |
— |
Gain on termination of alliance agreement |
— |
— |
(154,754) |
— |
Loss on sale of business and held for sale assets |
— |
— |
28,579 |
— |
Other |
(10,243) |
52,533 |
(27,533) |
61,220 |
Changes in operating assets and liabilities, net of effects of acquisitions: |
|
|
|
|
Trade accounts and notes receivable |
(18,236) |
22,931 |
(295) |
(34,378) |
Inventories |
68,349 |
(55,394) |
63,340 |
(180,335) |
Accounts payable and accrued liabilities |
27,940 |
56,162 |
4,345 |
83,307 |
Income taxes payable, refundable income taxes and noncurrent taxes payable |
(21,204) |
(12,089) |
(36,774) |
(15,637) |
Other |
(451) |
4,231 |
(2,369) |
10,801 |
Net cash provided by operating activities |
200,023 |
145,532 |
478,912 |
320,230 |
Investing activities: |
|
|
|
|
Acquisition of property and equipment |
(78,139) |
(126,739) |
(328,182) |
(318,836) |
Acquisition of business, net of cash acquired |
— |
(4,474,925) |
— |
(4,474,925) |
Proceeds from sale of business |
— |
— |
134,286 |
— |
Proceeds from termination of alliance agreement |
— |
— |
169,251 |
— |
Other |
1,553 |
1 |
1,919 |
1,124 |
Net cash used in investing activities |
(76,586) |
(4,601,663) |
(22,726) |
(4,792,637) |
Financing activities: |
|
|
|
|
Proceeds from revolving credit facility, short-term debt and long-term debt |
100,279 |
2,810,439 |
217,449 |
5,416,753 |
Payments of revolving credit facility, short-term debt and long-term debt |
(175,279) |
(223,000) |
(603,950) |
(416,000) |
Payments for debt issuance costs |
— |
(88,910) |
(3,475) |
(99,489) |
Payments for dividends |
(15,052) |
(14,929) |
(45,202) |
(42,413) |
Issuance of common stock |
866 |
1,787 |
37,633 |
10,764 |
Taxes paid related to net share settlement of equity awards |
(1,894) |
(6,430) |
(11,540) |
(22,747) |
Other |
(345) |
(272) |
(923) |
(859) |
Net cash (used in) provided by financing activities |
(91,425) |
2,478,685 |
(410,008) |
4,846,009 |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(5,009) |
(11,118) |
(15,597) |
(21,500) |
Increase (Decrease) in cash, cash equivalents and restricted cash |
27,003 |
(1,988,564) |
30,581 |
352,102 |
Cash, cash equivalents and restricted cash at beginning of period |
567,017 |
2,743,231 |
563,439 |
402,565 |
Cash, cash equivalents and restricted cash at end of period |
|
|
|
|
Segment Information (In thousands) (Unaudited) |
||||||
|
Three months ended |
|
Nine months ended |
|||
Net sales |
|
|
|
|
|
|
Materials Solutions |
|
|
|
|
|
|
Microcontamination Control |
286,217 |
280,550 |
283,614 |
|
839,128 |
821,320 |
Advanced Materials Handling |
180,248 |
210,405 |
190,356 |
|
589,457 |
632,602 |
Inter-segment elimination |
(13,764) |
(15,173) |
(13,604) |
|
(41,452) |
(40,155) |
Total net sales |
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|||
Segment profit |
|
|
|
|
|
|
Materials Solutions |
|
|
|
|
|
|
Microcontamination Control |
101,132 |
105,335 |
100,661 |
|
297,790 |
304,062 |
Advanced Materials Handling |
31,642 |
42,077 |
35,830 |
|
115,637 |
135,693 |
Total segment profit |
189,729 |
200,543 |
352,229 |
|
656,598 |
587,455 |
Amortization of intangibles |
51,239 |
65,346 |
54,680 |
|
163,493 |
90,491 |
Unallocated expenses |
21,429 |
120,308 |
29,935 |
|
94,964 |
160,759 |
Total operating income |
|
|
|
|
|
|
Reconciliation of GAAP Gross Profit to Adjusted Gross Profit (In thousands) |
||||||
|
Three months ended |
|
Nine months ended |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit-GAAP |
|
|
|
|
|
|
Adjustments to gross profit: |
|
|
|
|
|
|
Restructuring costs 1 |
789 |
— |
— |
|
8,166 |
— |
Charge for fair value mark-up of acquired inventory sold 2 |
— |
61,932 |
— |
|
— |
61,932 |
Adjusted gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin - as a % of net sales |
41.3 % |
37.4 % |
42.6 % |
|
42.5 % |
42.5 % |
Adjusted gross margin - as a % of net sales |
41.4 % |
43.6 % |
42.6 % |
|
42.8 % |
45.1 % |
1 Restructuring charges resulting from cost saving initiatives. |
2 Represents the additional cost of goods sold recognized in connection with the step-up of inventory valuation related to the CMC Materials acquisition. |
Reconciliation of GAAP Segment Profit to Adjusted Operating Income (In thousands) (Unaudited) |
||||||
|
Three months ended |
|
Nine months ended |
|||
Adjusted segment profit |
|
|
|
|
|
|
MS segment profit |
|
|
|
|
|
|
Restructuring costs 1 |
519 |
— |
— |
|
7,627 |
— |
Loss from the sale of QED and held for sales assets of EC 2 |
— |
— |
14,936 |
|
28,578 |
— |
|
15,913 |
— |
— |
|
104,785 |
— |
Gain on termination of alliance agreement4 |
— |
— |
(154,754) |
|
(154,754) |
— |
Charge for fair value write-up of acquired inventory sold 5 |
— |
61,932 |
— |
|
— |
61,932 |
MS adjusted segment profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MC segment profit |
|
|
|
|
|
|
Restructuring costs 1 |
215 |
— |
— |
|
3,010 |
— |
MC adjusted segment profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
AMH segment profit |
|
|
|
|
|
|
Restructuring costs 1 |
467 |
— |
— |
|
1,721 |
— |
AMH adjusted segment profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated general and administrative expenses |
|
|
|
|
|
|
Less: unallocated deal and integration costs |
(10,301) |
(111,040) |
(18,441) |
|
(48,717) |
(129,869) |
Less: unallocated restructuring costs 1 |
— |
— |
— |
|
(86) |
— |
Adjusted unallocated general and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjusted segment profit |
|
|
|
|
|
|
Less: adjusted unallocated general and administrative expenses |
11,128 |
9,268 |
11,494 |
|
46,161 |
30,890 |
Total adjusted operating income |
|
|
|
|
|
|
1 Restructuring charges resulting from cost saving initiatives. |
2 Loss from the sale of QED and held for sales assets of EC. |
3 Non-cash impairment charges associated with goodwill. |
4 Gain on termination of alliance agreement with MacDermid Enthone. |
5 Represents the additional cost of goods sold recognized in connection with the step-up of inventory valuation related to the CMC Materials acquisition. |
Reconciliation of GAAP Net Income to Adjusted Operating Income and Adjusted EBITDA (In thousands) (Unaudited) |
||||||
|
Three months ended |
|
Nine months ended |
|||
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
Net income (loss) |
|
( |
|
|
|
|
Net income (loss) - as a % of net sales |
3.7% |
(7.4%) |
21.9% |
|
5.3% |
6.5% |
Adjustments to net income (loss): |
|
|
|
|
|
|
Equity in net loss of affiliates |
139 |
— |
130 |
|
269 |
— |
Income tax (benefit) expense |
(2,127) |
(7,015) |
(16,491) |
|
2,851 |
30,377 |
Interest expense, net |
75,594 |
82,755 |
78,605 |
|
239,020 |
126,962 |
Other expense, net |
10,243 |
12,852 |
7,724 |
|
13,309 |
27,373 |
GAAP - Operating income |
117,061 |
14,889 |
267,614 |
|
398,141 |
336,205 |
Operating margin - as a % of net sales |
13.2% |
1.5% |
29.7% |
|
14.7% |
14.4% |
|
15,913 |
— |
— |
|
104,785 |
— |
Deal and transaction costs 2 |
— |
31,867 |
— |
|
3,001 |
39,285 |
Integration costs: |
|
|
|
|
|
|
Professional fees 3 |
6,756 |
11,377 |
13,324 |
|
32,068 |
21,698 |
Severance costs 4 |
(454) |
3,996 |
965 |
|
1,873 |
3,996 |
Retention costs 5 |
45 |
1,530 |
362 |
|
1,687 |
1,530 |
Other costs 6 |
3,953 |
3,859 |
3,789 |
|
10,087 |
4,949 |
Contractual and non-cash integration costs: |
|
|
|
|
|
|
CMC Retention 7 |
— |
14,477 |
— |
|
— |
14,477 |
Stock-based compensation alignment 8 |
— |
21,584 |
— |
|
— |
21,584 |
Change in control costs 9 |
— |
22,350 |
— |
|
— |
22,350 |
Restructuring costs 10 |
1,202 |
— |
— |
|
12,444 |
— |
Loss on sale of business and held for sale assets 11 |
— |
— |
14,937 |
|
28,579 |
— |
Charge for fair value write-up of acquired inventory sold 12 |
— |
61,932 |
— |
|
— |
61,932 |
Gain on termination of alliance agreement 13 |
— |
— |
(154,754) |
|
(154,754) |
— |
Amortization of intangible assets 14 |
51,239 |
65,346 |
54,680 |
|
163,493 |
90,491 |
Adjusted operating income |
195,715 |
253,207 |
200,917 |
|
601,404 |
618,497 |
Adjusted operating margin - as a % of net sales |
22.0% |
25.5% |
22.3% |
|
22.2% |
26.5% |
Depreciation |
39,631 |
45,203 |
43,719 |
|
130,125 |
93,489 |
Adjusted EBITDA |
|
|
|
|
|
|
Adjusted EBITDA - as a % of net sales |
26.5% |
30.0% |
27.2% |
|
27.0% |
30.5% |
1 Non-cash impairment charges associated with goodwill. |
2 Deal and transaction costs associated with CMC Materials acquisition and completed and announced divestitures. |
3 Represents professional and vendor fees recorded in connection with services provided by consultants, accountants, lawyers and other third-party service providers to assist us in integrating CMC Materials into our operations. |
4 Represent severance charges related to the integration of the CMC Materials acquisition |
5 Represents retention charges related directly to the CMC Materials acquisition and completed and announced divestitures, and are not part of our normal, recurring cash operating expenses. |
6 Represents other employee related costs and other costs incurred relating to the CMC Materials acquisition and the completed and announced divestitures. These costs arise outside of the ordinary course of our continuing operations. |
7Represents non-recurring costs associated with the CMC Materials retention program that was agreed upon and set forth in the definitive acquisition agreement. |
8 Represents the non-cash incremental expense associated with adopting retirement vesting obligations on Entegris equity awards, similar to those of CMC Materials equity awards. |
9 Relates to the change in control agreements that were in place with management of CMC Materials prior to the acquisition and the associated expense post-acquisition. |
10 Restructuring charges resulting from cost saving initiatives. |
11 Loss from the sale of QED and held-for-sale assets of EC. |
12 Represents the additional cost of goods sold recognized in connection with the step-up of inventory valuation related to the CMC Materials acquisition. |
13 Gain on termination of the alliance agreement with MacDermid Enthone. |
14 Non-cash amortization expense associated with intangibles acquired in acquisitions. |
Reconciliation of GAAP Net Income and Diluted Earnings per Common Share to Non-GAAP Net Income and Diluted Non-GAAP Earnings per Common Share (In thousands, except per share data)(Unaudited) |
||||||
|
Three months ended |
|
Nine months ended |
|||
|
2023 |
2022 |
2023 |
|
2023 |
2022 |
GAAP net income (loss) |
|
( |
|
|
|
|
Adjustments to net income (loss): |
|
|
|
|
|
|
|
15,913 |
— |
— |
|
104,785 |
— |
Deal and transaction costs 2 |
— |
31,867 |
— |
|
3,001 |
39,285 |
Integration costs: |
|
|
|
|
|
|
Professional fees 3 |
6,756 |
11,377 |
13,324 |
|
32,068 |
21,698 |
Severance costs 4 |
(454) |
3,996 |
965 |
|
1,873 |
3,996 |
Retention costs 5 |
45 |
1,530 |
362 |
|
1,687 |
1,530 |
Other costs 6 |
3,953 |
3,859 |
3,789 |
|
10,087 |
4,949 |
Contractual and non-cash integration costs: |
— |
|
— |
|
— |
— |
CMC Retention 7 |
— |
14,477 |
— |
|
— |
14,477 |
Stock-based compensation alignment 8 |
— |
21,584 |
— |
|
— |
21,584 |
Change in control costs 9 |
— |
22,350 |
— |
|
— |
22,350 |
Restructuring costs 10 |
1,202 |
— |
— |
|
12,444 |
— |
Loss on extinguishment of debt and modification 11 |
4,532 |
2,235 |
4,481 |
|
12,893 |
2,235 |
Loss on sale of business and held for sale assets 12 |
— |
— |
14,937 |
|
28,579 |
— |
Gain on termination of alliance agreement 13 |
— |
— |
(154,754) |
|
(154,754) |
— |
|
— |
— |
— |
|
(10,877) |
— |
Charge for fair value write-up of acquired inventory sold 15 |
— |
61,932 |
— |
|
— |
61,932 |
Interest expense, net 16 |
— |
2,397 |
— |
|
— |
29,822 |
Amortization of intangible assets 17 |
51,239 |
65,346 |
54,680 |
|
163,493 |
90,491 |
Tax effect of adjustments to net income and discrete tax items18 |
(12,810) |
(41,477) |
(35,825) |
|
(46,996) |
(56,123) |
Non-GAAP net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share |
|
( |
|
|
|
|
Effect of adjustments to net income |
|
|
( |
|
|
|
Diluted non-GAAP earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted averages shares outstanding |
151,229 |
148,570 |
150,837 |
|
150,816 |
140,892 |
Effect of adjustment to diluted weighted average shares outstanding |
— |
1,099 |
— |
|
— |
— |
Diluted non-GAAP weighted average shares outstanding |
151,229 |
149,669 |
150,837 |
|
150,816 |
140,892 |
1 Non-cash impairment charges associated with goodwill. |
2 Deal and transaction costs associated with the CMC Materials acquisition and completed and announced divestitures |
3 Represents professional and vendor fees recorded in connection with services provided by consultants, accountants, lawyers and other third-party service providers to assist us in integrating CMC Materials into our operations. These fees arise outside of the ordinary course of our continuing operations. |
4 Represent severance charges related to the integration of CMC Materials. |
5 Represents retention charges related directly to the CMC Materials acquisition and completed and announced divestitures, and are not part of our normal, recurring cash operating expenses. |
6 Represents other employee-related costs and other costs incurred relating to the CMC Materials acquisition and completed and announced divestitures. These costs arise outside of the ordinary course of our continuing operations. |
7Represents non-recurring costs associated with the CMC retention program that was agreed upon and set forth in the definitive acquisition agreement. |
8Represents the non-cash incremental expense associated with adopting retirement vesting obligations on Entegris equity awards, similar to those of CMC Materials equity awards. |
9 Relates to the change in control agreements that were in place with management of CMC Materials prior to the acquisition and the associated expense post-acquisition. |
10 Restructuring charges resulting from cost saving initiatives. |
11 Non-recurring loss on extinguishment of debt and modification of our Credit Amendment. |
12 Loss from the sale of QED and held for sales assets of EC. |
13 Gain on termination of the alliance agreement with MacDermid Enthone. |
14 Non-recurring gain from the termination fee with Infineum. |
15Represents the additional cost of goods sold recognized in connection with the step-up of inventory valuation related to the CMC Materials acquisition. |
16 Non-recurring interest costs related to the financing of the CMC Materials acquisition. |
17 Non-cash amortization expense associated with intangibles acquired in acquisitions. |
18 The tax effect of pre-tax adjustments to net income was calculated using the applicable marginal tax rate for each respective year. |
Reconciliation of GAAP Outlook to Non-GAAP Outlook (In millions, except per share data) (Unaudited) |
|
|
Fourth-Quarter Outlook |
Reconciliation GAAP Operating Margin to non-GAAP Operating Margin and Adjusted EBITDA Margin |
|
Net sales |
|
GAAP - Operating income |
|
Operating margin - as a % of net sales |
13% - 14% |
Deal, transaction and integration costs |
5 |
Amortization of intangible assets |
51 |
Adjusted operating income |
|
Adjusted operating margin - as a % of net sales |
21% - 22% |
Depreciation |
42 |
Adjusted EBITDA |
|
Adjusted EBITDA - as a % of net sales |
26% - 27% |
|
Fourth-Quarter Outlook |
Reconciliation GAAP net income to non-GAAP net income |
|
GAAP net income |
|
Adjustments to net income: |
|
Deal, transaction and integration costs |
5 |
Amortization of intangible assets |
51 |
Income tax effect |
(10) |
Non-GAAP net income |
|
|
Fourth-Quarter Outlook |
Reconciliation GAAP diluted earnings per share to non-GAAP diluted earnings per share |
|
Diluted earnings per common share |
|
Adjustments to diluted earnings per common share: |
|
Deal, transaction and integration costs |
0.03 |
Amortization of intangible assets |
0.34 |
Income tax effect |
(0.07) |
Diluted non-GAAP earnings per common share |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20231102670031/en/
VP of Investor Relations
T + 1 952 556 1844
bill.seymour@entegris.com
Source: