Attached files

file filename
8-K - FORM 8-K - ENTEGRIS INCd72319d8k.htm

Exhibit 99.1

Entegris Reports Third-Quarter Results

 

    Quarterly revenue of $270.3 million

 

    GAAP net income of $23.4 million, or $0.17per diluted share; Non-GAAP net income of $32.4 million, or $0.23 per diluted share

 

    Repaid $25 million of debt in the third quarter

BILLERICA, Mass., October 22, 2015– Entegris, Inc. (NasdaqGS: ENTG), a leading provider of yield-enhancing materials and solutions for advanced manufacturing processes, today reported its financial results for the Company’s third quarter ended September 26, 2015.

The Company’s third-quarter sales of $270.3 million declined 4 percent sequentially and were 1 percent lower than sales of $273.1 million in the same quarter a year ago. Third-quarter net income of $23.4million, or $0.17 per diluted share, included amortization of intangible assets of $11.7 million and integration-related costs of $2.1million associated with the April 30, 2014 acquisition of ATMI, Inc. Non-GAAP net income was $32.4 million, or $0.23 per diluted share.

For the first nine months of fiscal 2015, sales of $814.3 million increased 1 percent from the same period a year ago on a pro forma basis despite the negative impact of foreign currency. Net income for the first nine months of fiscal 2015 was $62.7 million, or $0.44 per diluted share, which included amortization of intangible assets of $35.9 million and integration-related costs of $7.1 million. Non-GAAP net income for the first nine months of fiscal 2015 was $91.8 million, or $0.65 per diluted share.

Bertrand Loy, president and chief executive officer, said: “During the third quarter we experienced soft industry conditions as some customers reduced their IC production and capex levels in line with lower market demand. In light of the challenging environment, we performed well and achieved our target operating model. We paid down an additional $25 million of debt in the quarter, fulfilling our commitment at the time of the ATMI acquisition to repay $150 million of debt by the end of 2015.”

 

1


Quarterly Financial Results Summary

(in millions, except per share data)

 

     Q3-2015     Q3-2014     Q2-2015  

GAAP Results

      

Net sales

   $ 270,253      $ 273,054      $ 280,709   

Operating income (loss)

     31,066        5,368        39,347   

Operating margin

     11.5     2.0     14.0

Net income (loss)

   $ 23,403      $ (1,068   $ 24,448   

Earnings (loss) per share (EPS)

   $ 0.17      $ (0.01   $ 0.17   

Non-GAAP Results

      

Non-GAAP adjusted operating income

   $ 44,814      $ 49,886      $ 53,671   

Adjusted operating margin

     16.6     18.3     19.1

Non-GAAP net income

   $ 32,444      $ 28,823      $ 33,903   

Non-GAAP EPS

   $ 0.23      $ 0.21      $ 0.24   

Fourth-Quarter Outlook

For the fiscal fourth quarter ending December 31, 2015, the Company expects sales of $250 million to $265 million, net income of $13 million to $19 million, and net income per diluted share of $0.09 to $0.13 per share. On a non-GAAP basis, EPS is expected to range from $0.15 to $0.19 per diluted share, which reflects net income on a non-GAAP basis in the range of $21 million to $27 million, which is adjusted for expected amortization expense of approximately $11.7 million and integration expense of $0.7 million totaling approximately $12.4 million or $0.06 per share.

Segment Results

The Company reports its results in two business segments: Critical Materials Handling (CMH) and Electronic Materials (EM). Summary results by segment are contained in this press release.

CMH provides a broad range of products that filter, handle, dispense, and protect critical materials used in the semiconductor manufacturing process and in other high-technology manufacturing. CMH’s products and subsystems include high-purity materials packaging, fluid-handling and dispensing systems, liquid filters, as well as microenvironments that protect critical substrates such as wafers during shipping and manufacturing. CMH also provides specialized graphite components and specialty coatings for use in high-temperature applications.

EM provides high-performance materials and specialty gas management solutions that enable high-yield, cost-effective semiconductor manufacturing. EM’s products consist of specialized chemistries and performance materials, gas microcontamination control solutions, and sub-atmospheric pressure gas delivery systems for the efficient handling of hazardous gases to semiconductor process equipment.

Third-Quarter Results Conference Call Details

Entegris will hold a conference call to discuss its results for the third quarter today, Thursday, October 22, 2015, at 10:00 a.m. Eastern Time. Participants should dial 785-424-1667 or toll-free 877-876-9176, referencing confirmation code 8512199. Participants are asked to dial in 5 to 10 minutes prior to the start of the call. A replay of the call will be available starting October 22, 2015

 

2


at 1:00 p.m. (ET) until Friday, December 4, 2015. The replay can be accessed by using passcode 8512199 after dialing 719-457-0820 or 888-203-1112. A live and on-demand webcast of the call can also be accessed from the investor relations section of Entegris’ website at www.entegris.com.

ABOUT ENTEGRIS

Entegris is a leading provider of yield-enhancing materials and solutions for advanced manufacturing processes in the semiconductor and other high-technology industries. On April 30, 2014, Entegris acquired Danbury, CT-based ATMI, Inc. 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 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 SEC. These financial measures are provided as a complement to financial measures provided in accordance with GAAP. We provide non-GAAP financial measures in order to better assess and measure operating performance. Management believes the non-GAAP measures better portray our baseline performance before certain gains, losses or other charges that may not be indicative of our business or future outlook. We believe these non-GAAP measures will aid investors’ overall understanding of our results by providing a higher degree of transparency for certain expenses and providing a level of disclosure that will help investors understand how we plan and measure our business. The reconciliations of GAAP to non-GAAP Statements of Operations, GAAP to Adjusted Operating Income and Adjusted EBITDA, and GAAP to Non-GAAP Earnings per Share are included elsewhere in this release.

In addition we have included pro forma segment net sales and segment profit for the Critical Materials Handling and Electronic Materials business segments for the nine months ended September 27, 2014. Our pro forma presentation includes transactions (i) recorded by ATMI, Inc. prior to its merger with the Company and (ii) as if those business segments were configured during those prior periods to include the businesses included in those segments during the nine months ended September 27, 2014. We have provided this non-GAAP pro forma information to provide investors with comparative historical context for the performance of these business segments during the nine months ended September 27, 2014. Footnotes to the Historical Non-GAAP Pro Forma Segment Information table provided elsewhere in this release reconcile this information to the corresponding GAAP information.

 

3


Forward-Looking Statements

Certain information contained in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current management expectations only as of the date of this press release, and involve substantial risks and uncertainties that could cause actual results to differ materially from the results expressed in, or implied by, these forward-looking statements. Statements that include such words as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “may,” “will,” “should” or the negative thereof and similar expressions as they relate to Entegris or our management are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. These risks include, but are not limited to, fluctuations in the market price of Entegris’ stock, Entegris’ future operating results, Entegris’ ability to successfully integrate the ATMI business and achieve anticipated synergies, other acquisition and investment opportunities available to Entegris, general business and market conditions and other factors. Additional information concerning these and other risk factors may be found in previous financial press releases issued by Entegris and Entegris’ periodic public filings with the Securities and Exchange Commission, including discussions appearing under the headings “Risks Relating to our Business and Industry,” “Additional Risks Related to Our Business,” “Risks Relating to Our Indebtedness,” “Manufacturing Risks,” “International Risks,” and “Risks Related to Owning Our Securities” in Item 1A of our Annual Report on Form 10–K for the fiscal year ended December 31, 2014, filed with the U.S Securities and Exchange Commission on February 26, 2015, as well as other matters and important factors disclosed previously and from time to time in the filings of Entegris with the U.S. Securities and Exchange Commission. Except as required under the federal securities laws and the rules and regulations of the Securities and Exchange Commission, we undertake no obligation to update publicly any forward-looking statements contained herein.

 

4


Entegris, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

 

     Three months ended  
     September 26,
2015
    September 27,
2014
    June 27,
2015
 

Net sales

   $ 270,253      $ 273,054      $ 280,709   

Cost of sales

     153,943        174,311        152,622   
  

 

 

   

 

 

   

 

 

 

Gross profit

     116,310        98,743        128,087   

Selling, general and administrative expenses

     46,730        55,820        50,270   

Engineering, research and development expenses

     26,841        24,427        26,542   

Amortization of intangible assets

     11,673        13,128        11,928   
  

 

 

   

 

 

   

 

 

 

Operating income

     31,066        5,368        39,347   

Interest expense, net

     9,201        10,096        9,715   

Other (income) expense, net

     (5,624     110        (1,109
  

 

 

   

 

 

   

 

 

 

Income (loss) before income tax expense (benefit) and equity in net loss of affiliate

     27,489        (4,838     30,741   

Income tax expense (benefit)

     4,018        (3,810     6,245   

Equity in net loss of affiliates

     68        40        48   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 23,403      $ (1,068   $ 24,448   
  

 

 

   

 

 

   

 

 

 

Basic net income (loss) per common share:

   $ 0.17      $ (0.01   $ 0.17   

Diluted net income (loss) per common share:

   $ 0.17      $ (0.01   $ 0.17   

Weighted average shares outstanding:

      

Basic

     140,555        139,480        140,307   

Diluted

     141,317        139,480        140,993   

 

5


Entegris, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

 

     Nine months ended  
     September 26,
2015
    September 27,
2014
 

Net sales

   $ 814,335      $ 690,436   

Cost of sales

     453,402        431,673   
  

 

 

   

 

 

 

Gross profit

     360,933        258,763   

Selling, general and administrative expenses

     147,890        172,954   

Engineering, research and development expenses

     79,183        61,698   

Amortization of intangible assets

     35,908        24,854   

Contingent consideration fair value adjustment

     —          (1,282
  

 

 

   

 

 

 

Operating income

     97,952        539   

Interest expense, net

     28,544        22,247   

Other (income) expense, net

     (8,466     1,639   
  

 

 

   

 

 

 

Income (loss) before income tax expense (benefit) and equity in net loss of affiliate

     77,874        (23,347

Income tax expense (benefit)

     14,933        (22,012

Equity in net loss of affiliates

     218        90   
  

 

 

   

 

 

 

Net income (loss)

   $ 62,723      $ (1,425
  

 

 

   

 

 

 

Basic net income (loss) per common share:

   $ 0.45      $ (0.01

Diluted net income (loss) per common share:

   $ 0.44      $ (0.01

Weighted average shares outstanding:

     140,282        139,215   

Basic

     141,016        139,215   

Diluted

    

 

6


Entegris, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

     September 26, 2015      December 31, 2014  

ASSETS

     

Cash and cash equivalents

   $ 301,061       $ 389,699   

Short-term investments

     2,178         4,601   

Accounts receivable, net

     184,297         153,961   

Inventories

     188,439         163,125   

Deferred tax assets, deferred tax charges and refundable income taxes

     27,877         30,556   

Other current assets

     20,392         23,713   
  

 

 

    

 

 

 

Total current assets

     724,244         765,655   

Property, plant and equipment, net

     315,695         313,569   

Goodwill

     341,305         340,743   

Intangible assets, net

     269,895         308,554   

Deferred tax assets – non-current

     5,183         5,068   

Other

     22,126         28,502   
  

 

 

    

 

 

 

Total assets

   $ 1,678,448       $ 1,762,091   
  

 

 

    

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Long-term debt, current maturities

   $ 50,000       $ 100,000   

Accounts payable

     53,823         57,417   

Accrued liabilities

     96,292         91,551   

Income tax payable and deferred tax liabilities

     8,950         13,552   
  

 

 

    

 

 

 

Total current liabilities

     209,065         262,520   

Long-term debt, excluding current maturities

     617,130         666,796   

Other liabilities and deferred tax liabilities

     82,118         84,334   

Shareholders’ equity

     770,135         748,441   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 1,678,448       $ 1,762,091   
  

 

 

    

 

 

 

 

7


Entegris, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Three months ended     Nine months ended  
     September 26,
2015
    September 27,
2014
    September 26,
2015
    September 27,
2014
 

Operating activities:

        

Net income (loss)

   $ 23,403      $ (1,068   $ 62,723      $ (1,425

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

        

Depreciation

     13,356        14,130        40,080        33,005   

Amortization

     11,673        13,128        35,908        24,854   

Share-based compensation expense

     2,975        2,358        8,120        6,513   

Charge for fair value mark-up of acquired inventory sold

     —          24,293        —          48,586   

Provision for deferred income taxes

     (441     (3,315     2,594        (28,782

Other

     2,071        2,129        7,569        7,036   

Changes in operating assets and liabilities:

        

Trade accounts and notes receivable

     (9,426     2,970        (38,020     (21,299

Inventories

     (11,050     (1,075     (39,550     (8,078

Accounts payable and accrued liabilities

     21,702        15,330        12,576        27,929   

Income taxes payable and refundable income taxes

     (3,283     (4,653     (3,647     (3,153

Other

     (18,394     3,524        (19,653     6,034   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     32,586        67,751        68,700        91,220   
  

 

 

   

 

 

   

 

 

   

 

 

 

Investing activities:

        

Acquisition of property and equipment

     (21,466     (15,068     (55,696     (44,013

Acquisition of business, net of cash acquired

     —          (450     —          (809,390

Proceeds from sale of and maturities of short-term investments

     504        2,977        2,111        8,888   

Other

     29        162        347        (6,957
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (20,933     (12,379     (53,238     (851,472
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing activities:

        

Payments on long-term debt

     (25,000     (25,000     (100,000     (62,500

Proceeds from long-term debt

     —          —          —          855,200   

Payments for debt issue costs

     —          —          —          (20,747

Issuance of common stock

     1,634        1,202        2,608        1,705   

Taxes paid related to net share settlement of equity awards

     (55     (259     (2,458     (2,290

Other

     313        (64     665        763   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (23,108     (24,121     (99,185     772,131   
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (1,226     (7,741     (4,915     (5,812
  

 

 

   

 

 

   

 

 

   

 

 

 

(Decrease) increase in cash and cash equivalents

     (12,681     23,510        (88,638     6,067   

Cash and cash equivalents at beginning of period

     313,742        366,983        389,699        384,426   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 301,061      $ 390,493      $ 301,061      $ 390,493   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

8


Entegris, Inc. and Subsidiaries

Segment Information

(In thousands)

(Unaudited)

 

    Three months ended     Nine months ended  

Net sales

  September 26,
2015
    September 27,
2014
    June 27,
2015
    September 26,
2015
    September 27,
2014
 

Critical Materials Handling

  $ 166,043      $ 165,368      $ 174,253      $ 507,764      $ 487,757   

Electronic Materials

    104,210        107,686        106,456        306,571        202,679   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net sales

  $ 270,253      $ 273,054      $ 280,709      $ 814,335      $ 690,436   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Three months ended     Nine months ended  

Segment profit

  September 26,
2015
    September 27,
2014
    June 27,
2015
    September 26,
2015
    September 27,
2014
 

Critical Materials Handling

  $ 37,109      $ 35,520      $ 43,732      $ 122,182      $ 107,115   

Electronic Materials

    23,919        33,316        28,559        72,700        59,728   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment profit

    61,028        68,836        72,291        194,882        166,843   

Charge for fair value mark-up of acquired inventory

    —          24,293        —          —          48,586   

Amortization of intangibles

    11,673        13,128        11,928        35,908        24,854   

Contingent consideration fair value adjustment

    —          —          —          —          (1,282

Unallocated expenses

    18,289        26,047        21,016        61,022        94,146   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income

  $ 31,066      $ 5,368      $ 39,347      $ 97,952      $ 539   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


Entegris, Inc. and Subsidiaries

Historical Non-GAAP Pro Forma Segment Information

(In thousands)

(Unaudited)

 

    Three Months Ended     Nine Months Ended  

Segment Net Sales (a)

  September 26,
2015
As Reported
    September 27,
2014
As Reported
    September 26,
2015
As Reported
    September 27,
2014
Pro Forma(1)
 

Critical Materials Handling

  $ 166,043      $ 165,368      $ 507,764      $ 500,946   

Electronic Materials

    104,210        107,686        306,571        303,755   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total segment net sales

  $ 270,253      $ 273,054      $ 814,335      $ 804,701   
 

 

 

   

 

 

   

 

 

   

 

 

 

Segment profit (b)

                       

Critical Materials Handling

  $ 37,109      $ 35,520      $ 122,182      $ 111,149   

Electronic Materials

    23,919        33,316        72,700        86,167   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total segment profit

  $ 61,028      $ 68,836      $ 194,882      $ 197,316   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The above pro forma results include the addition of ATMI, Inc.’s net sales and segment profit amounts recorded prior to the consummation of the merger with the Company on April 30, 2014 to the Company’s reported GAAP net sales and segment profit amounts related to businesses that were transferred to the above business segments after the effectiveness of the merger and are provided as a complement to, and should be read in conjunction with, the Condensed Consolidated Statements of Operations to better facilitate the assessment and measurement of the Company’s operating performance.

The above GAAP to Non-GAAP Pro Forma Segment Information is reconciled to the Company’s GAAP figures for the quarters ended September 27, 2014 as follows:

 

(a) The above pro forma segment sales include amounts for the nine months ended September 27, 2014, representing the Company’s previously reported sales plus the sales of ATMI, Inc. reported prior to the consummation of the merger with the Company on April 30, 2014 as such sales are not included in the Company’s financial statements. CMH sales made by ATMI Inc. prior to the merger were $13.2 million for the nine months ended September 27, 2014. EM sales made by ATMI Inc. prior to the merger were $101.1 million for the nine months ended September 27, 2014.
(b) The above pro forma segment profit figures include amounts for the quarter ended September 27, 2014, representing the Company’s previously reported segment profit figures plus the segment profit of ATMI, Inc. reported prior to the consummation of the merger with the Company on April 30, 2014, as such segment profits are not included in the Company’s financial statements. CMH segment profits made by ATMI Inc. prior to the merger were $4.0 million for the nine months ended September 27, 2014. EM segment profits made by ATMI Inc. prior to the merger were $26.4 million for the nine months ended September 27, 2014.
(c) Segment profit is defined as net sales less direct segment operating expenses, excluding certain unallocated expenses, consisting mainly of general and administrative costs for the Company’s human resources, finance and information technology functions as well as interest expense, amortization of intangible assets, charges for the fair value write-up of acquired inventory sold and contingent consideration fair value adjustments.

 

10


Entegris, Inc. and Subsidiaries

GAAP to Non-GAAP Reconciliation of Statement of Operations

(In thousands, except per share data)

(Unaudited)

 

    Three months ended
September 26, 2015
    Nine months ended
September 26, 2015
 
    U.S.
GAAP
    Adjustments     Non-
GAAP
    U.S.
GAAP
    Adjustments     Non-
GAAP
 

Net sales

  $ 270,253      $ —        $ 270,253      $ 814,335      $ —        $ 814,335   

Cost of sales

    153,943        —          153,943        453,402        —          453,402   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    116,310        —          116,310        360,933        —          360,933   

Selling, general and administrative expenses (a)

    46,730        (2,075     44,655        147,890        (7,083     140,807   

Engineering, research and development expenses

    26,841        —          26,841        79,183        —          79,183   

Amortization of intangible assets (b)

    11,673        (11,673     —          35,908        (35,908     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    31,066        (13,748     44,814        97,952        (42,991     140,943   

Interest expense, net

    9,201        —          9,201        28,544        —          28,544   

Other income, net (c)

    (5,624     50        (5,574     (8,466     (567     (9,033
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expense and equity in net loss of affiliate

    27,489        (13,698     41,187        77,874        (43,558     121,432   

Income tax expense (d)

    4,018        4,657        8,675        14,933        14,488        29,421   

Equity in net loss of affiliates

    68        —          68        218        —          218   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 23,403      $ 9,041      $ 32,444      $ 62,723      $ 29,070      $ 91,793   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic income per common share:

  $ 0.17      $ 0.06      $ 0.23      $ 0.45      $ 0.21      $ 0.65   

Diluted income per common share:

  $ 0.17      $ 0.06      $ 0.23      $ 0.44      $ 0.21      $ 0.65   

Weighted average shares outstanding:

           

Basic

    140,555        140,555        140,555        140,282        140,282        140,282   

Diluted

    141,317        141,317        141,317        141,016        141,016        141,016   

The above GAAP to Non-GAAP Reconciliation of Statement of Operations is provided as a complement to and should be read in conjunction with the Condensed Consolidated Statements of Operations. The above GAAP to Non-GAAP Reconciliation of Statement of Operations is provided to facilitate a better assessment and measurement of the Company’s operating performance.

 

a) Non-GAAP selling, general and administrative expense for the three and nine months ended September 26, 2015 is adjusted for $2.1 million and $7.1 million, respectively, for integration costs related to the ATMI, Inc. acquisition.
b) Non-GAAP amortization expense for the three and nine months ended September 26, 2015 is adjusted for $11.7 million and $35.9 million, respectively, for amortization expense related to the ATMI and prior acquisitions.
c) Non-GAAP other income, net for the three and nine months ended September 26, 2015 is adjusted for ($0.1) million and $0.6 million, respectively, for net (gain) loss on impairment or sale of investment.
d) Non-GAAP income tax expense for the three and nine months ended September 26, 2015 is adjusted for $4.7 million and $14.5 million related to the adjustments noted above.

 

11


Entegris, Inc. and Subsidiaries

Reconciliation of GAAP Net Income to Adjusted Operating Income and Adjusted EBITDA

(In thousands, except per share data)

(Unaudited)

 

    Three months ended     Nine months ended  
    September 26,
2015
    September 27,
2014
    June 27,
2015
    September 26,
2015
    September 27,
2014
 

Net sales

  $ 270,253      $ 273,054      $ 280,709      $ 814,335      $ 690,436   

Net income (loss)

  $ 23,403      $ (1,068   $ 24,448      $ 62,723      $ (1,425

Adjustments to net income (loss):

         

Equity in net loss of affiliates

    68        40        48        218        90   

Income tax expense (benefit)

    4,018        (3,810     6,245        14,933        (22,012

Interest expense, net

    9,201        10,096        9,715        28,544        22,247   

Other (income) expense, net

    (5,624     110        (1,109     (8,466     1,639   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP – Operating income

    31,066        5,368        39,347        97,952        539   

Charge for fair value mark-up of acquired inventory sold

    —          24,293        —          —          48,586   

Transaction-related costs

    —          (30     —          —          26,776   

Deal costs

    —          —          —          —          9,125   

Integration costs

    2,075        7,127        2,396        7,083        10,624   

Contingent consideration fair value adjustment

    —          —          —          —          (1,282

Amortization of intangible assets

    11,673        13,128        11,928        35,908        24,854   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

    44,814        49,886        53,671        140,943        119,222   

Depreciation

    13,356        14,130        13,405        40,080        33,005   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  $ 58,170      $ 64,016      $ 67,076      $ 181,023      $ 152,227   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating margin

    16.6     18.3     19.1     17.3     17.3

Adjusted EBITDA – as a % of net sales

    21.5     23.4     23.9     22.2     22.0

 

12


Entegris, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Earnings per Share

(In thousands, except per share data)

(Unaudited)

 

    Three months ended     Nine months ended  
    September 26,
2015
    September 27,
2014
    June 27,
2015
    September 26,
2015
    September 27,
2014
 

Net income (loss)

  $ 23,403      $ (1,068   $ 24,448      $ 62,723      $ (1,425

Adjustments to net income (loss):

         

Charge for fair value mark-up of acquired inventory sold

    —          24,293        —          —          48,586   

Transaction-related costs

    —          (30     —          —          26,776   

Deal costs

    —          —          —          —          13,288   

Integration costs

    2,075        6,985        2,396        7,083        10,482   

Contingent consideration fair value adjustment

    —          —          —          —          (1,282

Amortization of intangible assets

    11,673        13,128        11,928        35,908        24,854   

Net (gain) loss on impairment or sale of equity investment

    (50     —          (56     567        —     

Tax effect of adjustments of net income (loss)

    (4,657     (14,485     (4,813     (14,488     (48,374
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

  $ 32,444      $ 28,823      $ 33,903      $ 91,793      $ 72,905   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per common share

  $ 0.17      $ (0.01   $ 0.17      $ 0.44      $ (0.01

Effect of adjustments to net income (loss)

    0.06        0.21        0.07        0.21        0.53   

Diluted non-GAAP income per common share

  $ 0.23      $ 0.21      $ 0.24      $ 0.65      $ 0.52   

### END ###

 

13