Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - ENTEGRIS INCentegris4q17slideexhibit.htm
8-K - 8-K - ENTEGRIS INCentg2017q4.htm


Exhibit 99.1
entegrislogoa16.jpg                                    
FOR RELEASE AT 7AM ET

ENTEGRIS’ STRONG FOURTH-QUARTER CAPS RECORD YEAR
Record fourth-quarter revenue of $350.6 million grew 14 percent from prior year
GAAP loss per diluted share of $0.20 reflected the one-time impacts of U.S. tax reform; and non-GAAP earnings per diluted share of $0.42 grew 75 percent from prior year
Fiscal 2017 revenue of $1.34 billion increased 14 percent
Fiscal 2017 GAAP earnings per diluted share were $0.59; and non-GAAP earnings per diluted share reached $1.44

BILLERICA, Mass., February 6, 2018 - 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 fourth quarter and fiscal year ended December 31, 2017.
The Company reported sales of $1.3 billion for fiscal 2017, an increase of 14 percent from the prior year. Net income for the year was $85.1 million, or $0.59 per diluted share, which included amortization of intangible assets of $44.0 million, asset impairment charges of $13.2 million, $2.7 million of severance expenses, $20.7 million related to the refinancing of senior notes, and $66.7 million related to the effects of the Tax Cuts and Jobs Act. In the prior year, net income was $97.1 million, or $0.68 per diluted share, which included amortization of intangible assets of $44.3 million, asset impairment charges of $5.8 million, and $2.4 million of severance expenses. Non-GAAP net income for fiscal 2017 was $206.3 million, or $1.44 per diluted share, which increased from $132.8 million, or $0.94 per diluted share, in the prior year.
Fourth-quarter sales were $350.6 million, an increase of 14 percent from the same quarter last year and 1 percent higher sequentially. Fourth-quarter net loss was $28.3 million, or $0.20 per diluted share, which included amortization of intangible assets of $11.0 million, $20.7 million related to the refinancing of senior notes, and $66.7 million related to the effects of the Tax Cuts and Jobs Act. Non-GAAP net income was $59.7 million, or $0.42 per diluted share, which compared to $34.3 million, or $0.24 per diluted share, in the same quarter a year ago. In the fourth quarter of 2017, the Company generated cash from operations less capital expenditures, or free cash flow, of $60.1 million.
Bertrand Loy, president and chief executive officer, said: “The fourth quarter marked our fifth consecutive record quarter, capping the most successful year in Entegris’ 51-year history. We grew fiscal 2017 sales 14 percent to $1.3 billion, achieving growth across all three divisions, driven by demand for our solutions in advanced memory, logic, and mainstream semiconductor production. We were very pleased with the quality of execution by the Entegris teams around the world. We delivered on our commitment to grow our bottom line at twice the rate of our top line, increasing our adjusted EBITDA by 35 percent to a record high of $357 million, or 26.6 percent of sales for the year. This strong cash flow is allowing us to create significant value through a balanced capital allocation strategy consisting of internal growth investments, strategic acquisitions, and returning available cash to shareholders through dividends and share repurchases.

ENTEGRIS, INC.        129 Concord Road, Building 2    T + 1 978 436 6500
entegris.com        Billerica, MA 01821 USA        F + 1 978 436 6745



Mr. Loy added: "As we look ahead, we have great conviction that the semiconductor industry is in the midst of a multi-year period of growth driven by broadening demand related to artificial intelligence, automotive, industrial, and other new applications. Our value proposition, which is built on a broad array of solutions, is enabling us to expand our served markets and will allow us to continue to outpace our markets."

Quarterly Financial Results Summary
(in thousands, except per share data)
GAAP Results
Q4-2017
Q4-2016
Q3-2017
Net sales
$350,562
$308,502
$345,591
Operating income
$71,152
$44,905
$60,655
Operating margin
20.3
%
14.6
%
17.6
%
Net (loss) income
$(28,341)
$26,098
$40,902
Diluted (loss) earnings per share (EPS)
$(0.20)
$0.18
$0.28
Non-GAAP Results
Non-GAAP adjusted operating income
$82,172
$55,843
$81,077
Adjusted operating margin
23.4
%
18.1
%
23.5
%
Non-GAAP net income
$59,694
$34,294
$56,989
Non-GAAP EPS
$0.42
$0.24
$0.40
First-Quarter Outlook
For the first quarter ending March 31, 2018, the Company expects sales of $355 million to $365 million, net income of $49 million to $56 million, and net income per diluted share between $0.34 and $0.39. On a non-GAAP basis, EPS is expected to range from $0.39 to $0.44 per diluted share, which reflects net income on a non-GAAP basis in the range of $56 million to $63 million, which is adjusted for expected amortization expense of approximately $11 million or $0.05 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.
Fourth-Quarter Results Conference Call Details
Entegris will hold a conference call to discuss its results for the fourth quarter on Tuesday, February 6, 2018, at 9:00 a.m. Eastern Time. Participants should dial 1-800-281-7973 or 1-323-794-2093, referencing confirmation code 4357050. 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 4357050. The replay will be available starting at 12:00 p.m. ET on Tuesday, February 6 until Thursday, March 22 at 12:00 p.m. 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.

Entegris, Inc. - page 2 of 13




Management’s slide presentation concerning the results for the fourth quarter and fiscal year, which may be referred to during the call, will be posted on the investor relations section of www.entegris.com Tuesday morning.

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 to Adjusted Operating Income and Adjusted EBITDA, GAAP Gross Profit to Adjusted Gross Profit, GAAP Segment Profit to Adjusted Operating Income, and GAAP 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

Entegris, Inc. - page 3 of 13



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, 2016, filed on February 17, 2017, 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. - page 4 of 13



Entegris, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
 
 
Three months ended
 
 
December 31, 2017
December 31, 2016
September 30, 2017
Net sales
$350,562
$308,502
$345,591
Cost of sales
186,883

176,702

190,184

 
Gross profit
163,679

131,800

155,407

Selling, general and administrative expenses
55,018

48,734

57,699

Engineering, research and development expenses
26,489

27,223

26,002

Amortization of intangible assets
11,020

10,938

11,051

 
Operating income
71,152

44,905

60,655

Interest expense, net
7,533

8,983

7,599

Other expense, net
21,696

1,303

2,906

 
Income before income tax expense
41,923

34,619

50,150

Income tax expense
70,264

8,521

9,248

 
Net (loss) income
$(28,341)
$26,098
$40,902
 
 
 
 
 
 
 
 
Basic net (loss) income per common share:
$(0.20)
$0.18
$0.29
Diluted net (loss) income per common share:
$(0.20)
$0.18
$0.28
 
 
 
 
Weighted average shares outstanding:
 
 
 
 
Basic
141,329

141,315

141,684

 
Diluted
141,329

142,631

143,594



Entegris, Inc. - page 5 of 13



Entegris, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
 
 
Twelve months ended
 
 
December 31, 2017
December 31, 2016
Net sales
$1,342,532
$1,175,270
Cost of sales
733,547

666,579

 
Gross profit
608,985

508,691

Selling, general and administrative expenses
216,194

201,901

Engineering, research and development expenses
106,951

106,991

Amortization of intangible assets
44,023

44,263

 
Operating income
241,817

155,536

Interest expense, net
31,628

36,528

Other expense (income), net
25,458

(991
)
 
Income before income tax expense
184,731

119,999

Income tax expense
99,665

22,852

 
Net income
$85,066
$97,147
 
 
 
 
 
 
Basic net income per common share:
$0.60
$0.69
Diluted net income per common share:
$0.59
$0.68
 
 
 
 
Weighted average shares outstanding:
 
 
 
Basic
141,553

141,093

 
Diluted
143,518

142,050



Entegris, Inc. - page 6 of 13



Entegris, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)

 
 
 
December 31, 2017
 
December 31, 2016
ASSETS
 
 
 
 
 
Cash and cash equivalents
$625,408
 
$406,389
Accounts receivable, net
 
183,434

 
165,675

Inventories
 
198,089

 
183,529

Deferred tax charges and refundable income taxes
18,012

 
20,140

Other current assets
32,665

 
24,398

      Total current assets
1,057,608

 
800,131

 
 
 
 
 
 
Property, plant and equipment, net
359,523

 
321,562

 
 
 
 
 
 
Goodwill
359,688

 
345,269

Intangible assets
182,430

 
217,548

Deferred tax assets - non-current
9,103

 
8,022

Other assets
 
7,820

 
7,000

      Total assets
 
$1,976,172
 
$1,699,532
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
Long-term debt, current maturities
 
$100,000
 
$100,000
Accounts payable
 
68,762

 
61,617

Accrued liabilities
 
99,374

 
83,530

Income tax payable
 
22,835

 
16,424

      Total current liabilities
290,971

 
261,571

 
 
 
 
 
 
Long-term debt, excluding current maturities
 
574,380

 
484,677

Other liabilities
 
117,803

 
54,066

Shareholders’ equity
 
993,018

 
899,218

      Total liabilities and shareholders’ equity
$1,976,172
 
$1,699,532


Entegris, Inc. - page 7 of 13



Entegris, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

 
Three months ended
Twelve months ended
 
December 31, 2017
December 31, 2016
December 31, 2017
December 31, 2016
Operating activities:
 
 
 
 
Net (loss) income
$(28,341)
$26,098
$85,066
$97,147
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
 
 
 
 
Depreciation
15,035

14,303

58,208

55,623

Amortization
11,020

10,938

44,023

44,263

Stock-based compensation expense
3,849

3,373

15,306

13,436

Provision for deferred income taxes
1,841

(15,770
)
2,095

(16,284
)
Loss on extinguishment of debt

20,687


20,687


Other
4,267

3,326

28,295

22,993

Changes in operating assets and liabilities:
 
 
 
 
Trade accounts and notes receivable
(56
)
(3,046
)
(15,401
)
(25,298
)
Inventories
(5,330
)
(2,575
)
(20,214
)
(19,871
)
Accounts payable and accrued liabilities
8,377

4,777

15,975

31,294

Income taxes payable and refundable income taxes
62,385

14,592

64,049

3,408

Other
(7,993
)
1,063

(4,716
)
844

Net cash provided by operating activities
85,741

57,079

293,373

207,555

Investing activities:
 
 
 
 
Acquisition of property and equipment
(25,658
)
(19,992
)
(93,597
)
(65,260
)
Acquisition of business


(20,000
)

Other
68

94

1,142

(1,426
)
Net cash used in investing activities
(25,590
)
(19,898
)
(112,455
)
(66,686
)
Financing activities:
 
 
 
 
Payments on long-term debt
(385,000
)
(25,000
)
(460,000
)
(75,000
)
Proceeds from long-term borrowings
550,000


550,000


Payments for debt extinguishment costs
(16,200
)

(16,200
)

Issuance of common stock
1,984

1,952

5,566

4,844

Taxes paid related to net share settlement of equity awards
(480
)
(702
)
(5,887
)
(4,018
)
Repurchase and retirement of common stock
(10,000
)
(4,000
)
(28,000
)
(7,573
)
Dividend payments
(9,896
)

(9,896
)

Other
(7,062
)
(493
)
(8,332
)

Net cash provided by (used in) financing activities
123,346

(28,243
)
27,251

(81,747
)
Effect of exchange rate changes on cash
6,714

(14,326
)
10,850

(2,558
)
Increase (decrease) in cash and cash equivalents
190,211

(5,388
)
219,019

56,564

Cash and cash equivalents at beginning of period
435,197

411,777

406,389

349,825

Cash and cash equivalents at end of period
$625,408
$406,389
$625,408
$406,389


Entegris, Inc. - page 8 of 13



Entegris, Inc. and Subsidiaries
Segment Information
(In thousands)
(Unaudited)

 
Three months ended
Twelve months ended
Net sales
December 31, 2017
December 31, 2016
September 30, 2017
December 31, 2017
December 31, 2016
Specialty Chemicals and Engineered Materials
$125,339
$110,945
$124,522
$485,470
$428,328
Microcontamination Control
115,650

98,717

116,113

436,225

362,658

Advanced Materials Handling
109,573

98,840

104,956

420,837

384,284

     Total net sales
$350,562
$308,502
$345,591
$1,342,532
$1,175,270

 
Three months ended
Twelve months ended
Segment profit
December 31, 2017
December 31, 2016
September 30, 2017
December 31, 2017
December 31, 2016
Specialty Chemicals and Engineered Materials
$35,898
$25,919
$34,647
$132,859
$96,060
Microcontamination Control
44,666

31,719

43,984

160,715

110,042

Advanced Materials Handling
23,240

16,644

16,882

77,971

73,452

Total segment profit
103,804

74,282

95,513

371,545

279,554

Amortization of intangibles
11,020

10,938

11,051

44,023

44,263

Unallocated expenses
21,632

18,439

23,807

85,705

79,755

    Total operating income
$71,152
$44,905
$60,655
$241,817
$155,536


Entegris, Inc. - page 9 of 13



Entegris, Inc. and Subsidiaries
Reconciliation of GAAP Gross Profit to Adjusted Gross Profit
(In thousands)
(Unaudited)

 
Three months ended
Twelve months ended
 
December 31, 2017
December 31, 2016
September 30, 2017
December 31, 2017
December 31, 2016
Net sales
$350,562
$308,502
$345,591
$1,342,532
$1,175,270
Gross profit-GAAP
$163,679
$131,800
$155,407
$608,985
$508,691
Adjustments to gross profit:
 
 
 
 
 
Severance related to organizational realignment


740
740
431

Impairment of equipment


3,364
5,330
5,826

Adjusted gross profit
$163,679
$131,800
$159,511
$615,055
$514,948
 
 
 
 
 
 
Gross margin - as a % of net sales
46.7
%
42.7
%
45.0
%
45.4
%
43.3
%
Adjusted gross margin - as a % of net sales
46.7
%
42.7
%
46.2
%
45.8
%
43.8
%


Entegris, Inc. - page 10 of 13



Entegris, Inc. and Subsidiaries
Reconciliation of GAAP Segment Profit to Adjusted Operating Income
(In thousands)
(Unaudited)

 
Three months ended
Twelve months ended
Segment profit-GAAP
December 31, 2017
December 31, 2016
September 30, 2017
December 31, 2017
December 31, 2016
Specialty Chemicals and Engineered Materials
$35,898
$25,919
$34,647
$132,859
$96,060
Microcontamination Control
44,666
31,719
43,984
160,715
110,042
Advanced Materials Handling
23,240
16,644
16,882
77,971
73,452
Total segment profit
103,804
74,282
95,513
371,545
279,554
Amortization of intangible assets
11,020
10,938
11,051
44,023
44,263
Unallocated expenses
21,632
18,439
23,807
85,705
79,755
    Total operating income
$71,152
$44,905
$60,655
$241,817
$155,536
 
 
 
 
 
 
Segment profit margin-GAAP
 
 
 
 
 
Specialty Chemicals and Engineered Materials
28.6
%
23.4
%
27.8
%
27.4
%
22.4
%
Microcontamination Control
38.6
%
32.1
%
37.9
%
36.8
%
30.3
%
Advanced Materials Handling
21.2
%
16.8
%
16.1
%
18.5
%
19.1
%
 
Three months ended
Twelve months ended
Adjusted segment profit
December 31, 2017
December 31, 2016
September 30, 2017
December 31, 2017
December 31, 2016
Specialty Chemicals and Engineered Materials 1 
$35,898
$25,919
$34,661
$132,873
$96,759
Microcontamination Control 2
44,666
31,719
44,180
162,354
110,779
Advanced Materials Handling 3
23,240
16,644
22,103
85,478
80,247
Total adjusted segment profit
103,804
74,282
100,944
380,705
287,785
Amortization of intangible assets4





Unallocated expenses5
21,632
18,439
19,867
81,765
79,755
    Total adjusted operating income
$82,172
$55,843
$81,077
$298,940
$208,030
 
 
 
 
 
 
Adjusted segment profit margin
 
 
 
 
 
Specialty Chemicals and Engineered Materials
28.6
%
23.4
%
27.8
%
27.4
%
22.6
%
Microcontamination Control
38.6
%
32.1
%
38.0
%
37.2
%
30.5
%
Advanced Materials Handling
21.2
%
16.8
%
21.1
%
20.3
%
20.9
%
1 Adjusted segment profit for Specialty Chemicals and Engineered Materials for the three months ended September 30, 2017, and the twelve months ended December 31, 2017 and December 31, 2016 excludes charges for severance related to organizational realignment of $14, $14 and $699, respectively.
2 Adjusted segment profit for Microcontamination Control excludes charges for impairment of equipment and severance related to organizational realignment of $196 for the three months ended September 30, 2017. Adjusted segment profit for Microcontamination Control excludes impairment of equipment and charges for severance related to organizational realignment of $1,639 and $737 for the twelve months ended December 31, 2017 and 2016, respectively.
3 Adjusted segment profit for Advanced Material Handling excludes charges for impairment of equipment and severance related to organizational realignment of $5,221 for the three months ended September 30, 2017. Adjusted segment profit for Advanced Material Handling excludes charges for impairment of equipment and severance related to organizational realignment of $7,507 and $6,795 for the twelve months ended December 31, 2017 and 2016, respectively.
4 Adjusted amortization of intangible assets excludes amortization expense of $11,020, $10,938, and $11,051 for the three months ended December 31, 2017, December 31, 2016, and September 30, 2017, respectively, and $44,023 and $44,263 for the twelve months ended December 31, 2017 and December 31, 2016, respectively.
5 Adjusted unallocated expenses excludes charges for impairment of intangibles and severance related to organizational realignment of $3,940 for the three months ended September 30, 2017 and the twelve months ended December 31, 2017.

Entegris, Inc. - page 11 of 13



Entegris, Inc. and Subsidiaries
Reconciliation of GAAP Net Income to Adjusted Operating Income and Adjusted EBITDA
(In thousands)
(Unaudited)

 
Three months ended
Twelve months ended
 
December 31, 2017
December 31, 2016
September 30, 2017
December 31, 2017
December 31, 2016
Net sales
$350,562
$308,502
$345,591
$1,342,532
$1,175,270
Net (loss) income
$(28,341)
$26,098
$40,902
$85,066
$97,147
Adjustments to net (loss) income:
 
 
 
 
 
Income tax expense
70,264
8,521
9,248
99,665
22,852
Interest expense, net
7,533
8,983
7,599
31,628
36,528
Other expense (income), net
21,696
1,303
2,906
25,458
(991)
GAAP - Operating income
71,152
44,905
60,655
241,817
155,536
Severance


2,141
2,700
2,405

Impairment of equipment and intangibles 1


7,230
10,400
5,826

Amortization of intangible assets
11,020
10,938
11,051
44,023
44,263
Adjusted operating income
82,172
55,843
81,077
298,940
208,030
Depreciation
15,035
14,303
14,785
58,208
55,623
Adjusted EBITDA
$97,207
$70,146
$95,862
$357,148
$263,653
 
 
 
 
 
 
Adjusted operating margin
23.4
%
18.1
%
23.5
%
22.3
%
17.7
%
Adjusted EBITDA - as a % of net sales
27.7
%
22.7
%
27.7
%
26.6
%
22.4
%

1 Includes product line impairment charges of $3,364 classified as cost of sales for the three months ended September 30, 2017. Includes product line impairment charges of $5,330 and $5,826 classified as cost of sales for the twelve months ended December 31, 2017 and 2016, respectively.

Includes intangible impairment charge of $3,866 classified as selling general and administrative expense for both the three months ended September 30, 2017 and the twelve months ended December 31, 2017.

Includes product line impairment charge of $320 classified as selling general and administrative expense for the twelve months ended December 31, 2017.

Includes product line impairment charge of $884 classified as engineering, research and development expense for the twelve months ended December 31, 2017.


Entegris, Inc. - page 12 of 13



Entegris, Inc. and Subsidiaries
Reconciliation of GAAP Net (Loss) Income to Non-GAAP Earnings per Share
(In thousands, except per share data)
(Unaudited)

 
Three months ended
Twelve months ended
 
December 31, 2017
December 31, 2016
September 30, 2017
December 31, 2017
December 31, 2016
GAAP net (loss) income
$(28,341)
$26,098
$40,902
$85,066
$97,147
Adjustments to net (loss) income:
 
 
 
 
 
Severance


2,141

2,700

2,405

Impairment of equipment and intangibles 1


10,030

13,200

5,826

Loss on debt extinguishment
20,687



20,687


Net gain on sale of investments




(156
)
Amortization of intangible assets
11,020

10,938

11,051

44,023

44,263

Tax effect of adjustments to net income and discrete items
(10,385
)
(2,742
)
(7,135
)
(26,046
)
(16,637
)
Tax effect of Tax Cuts and Jobs Act

66,713



66,713


Non-GAAP net income
$59,694
$34,294
$56,989
$206,343
$132,848
 
 
 
 
 
 
Diluted (loss) earnings per common share
$(0.20)
$0.18
$0.28
$0.59
$0.68
Effect of adjustments to net income
$0.61
$0.06
$0.11
$0.85
$0.25
Diluted non-GAAP earnings per common share
$0.42
$0.24
$0.40
$1.44
$0.94

1 Includes product line impairment charges of $3,364 classified as cost of sales for the three months ended September 30, 2017. Includes product line impairment charges of $5,330 and $5,826 classified as cost of sales for the twelve months ended December 31, 2017 and 2016, respectively.

Includes intangible impairment charge of $3,866 classified as selling general and administrative expense for both the three months ended September 30, 2017 and the twelve months ended December 31, 2017.

Includes product line impairment charge of $320 classified as selling general and administrative expense for the twelve months ended December 31, 2017.

Includes product line impairment charge of $884 classified as engineering, research and development expense for the twelve months ended December 31, 2017.

Includes product line impairment charge of $2,800 classified as other expense for the three months ended September 30, 2017 and the twelve months ended December 31, 2017.



### END ###



Entegris, Inc. - page 13 of 13