Entegris Reports Results for Fourth Quarter Of 2022

  • Fourth-quarter revenue (as reported) of $946 million, increased 49% from prior year
  • Fourth-quarter revenue (proforma), increased 1%
  • Full-year 2022 revenue (as reported), increased 43% from prior year
  • Full-year 2022 revenue (proforma), increased 13%
  • Fourth-quarter GAAP diluted EPS of $0.38
  • Fourth-quarter non-GAAP diluted EPS of $0.83

Entegris, Inc. (NASDAQ: ENTG), today reported its financial results for the Company’s fourth quarter ended December 31, 2022. Fourth-quarter sales were $946.1 million, an increase of 49% from the same quarter last year. Fourth-quarter GAAP net income was $57.4 million, or $0.38 earnings per diluted share, which included $53.5 million of amortization of intangible assets, $18.6 million of integration costs, $0.3 million of deal and transaction costs, $3.6 million contractual and non-cash integration costs. Non-GAAP net income was $124.5 million for the fourth quarter and non-GAAP earnings per diluted share was $0.83. All the results presented herein (unless noted) are shown on a “as reported” basis and not on a “proforma” basis, and as a result do not include CMC Materials’ results in prior periods. Results in the second half of 2022 include CMC Materials.

Bertrand Loy, Entegris’ president and chief executive officer, said: “Our solid fourth quarter results capped off a strong year for Entegris. Sales (proforma) grew 13 percent in 2022, several points higher than estimated industry growth. This above-market growth was driven in large part by our strong position at the leading-edge technology nodes.”

Mr. Loy added: “2023 is shaping up to be an uncertain year for the semiconductor industry. Given this backdrop, we will take the necessary steps to manage costs, prioritize cash flow and debt paydown, while making the R&D investments that are critical for our future growth. Our differentiated unit-driven model and experienced team will be key as we navigate this near-term environment.”

Mr. Loy added: “Looking further ahead, the positive long-term secular growth drivers of the semiconductor industry are intact. At the same time, as device architectures become more complex, Entegris breadth of capabilities in material sciences and contamination control enable us to offer unique solutions to help our customers improve performance and shorten their time to yield. We believe these trends and our increasingly mission critical solutions will translate into rapidly expanding content per wafer for Entegris.”

Quarterly Financial Results Summary

(in thousands, except percentages and per share data)

GAAP Results

December 31, 2022

December 31, 2021

October 1, 2022

Net sales

$946,070

$635,204

$993,828

Operating income

$143,776

$159,544

$14,889

Operating margin - as a % of net sales

15.2%

25.1%

1.5%

Net income (loss)

$57,427

$118,219

$(73,703)

Diluted earnings (loss) per common share

$0.38

$0.87

$(0.50)

Non-GAAP Results

Non-GAAP adjusted operating income

$219,353

$176,770

$253,207

Non-GAAP adjusted operating margin - as a % of net sales

23.2%

27.8%

25.5%

Non-GAAP net income

$124,451

$131,783

$127,770

Diluted non-GAAP earnings per common share

$0.83

$0.96

$0.85

First-Quarter Outlook

For the first quarter ending April 1, 2023, the Company expects sales of $880 million to $910 million, net income of $8 million to $16 million and diluted earnings per common share between $0.05 and $0.10. On a non-GAAP basis, the Company expects diluted earnings per common share to range from $0.50 to $0.55, reflecting net income on a non-GAAP basis in the range of $75 million to $83 million. The company also expects EBITDA of approximately 25% to 26% of sales, for the first quarter of 2023. First quarter non-GAAP guidance includes an approximately $20 million increase (or $0.11 of non-GAAP EPS) in non-cash equity compensation expense compared to the fourth quarter of 2022, resulting from the alignment of CMC Material’s and Entegris’ equity benefit plans. The increase is the result of changes in award features and the related accounting, not a significant increase in overall equity grants. In addition, a higher expected tax rate in the first quarter of 2023, is expected to result in an approximately $0.05 impact to non-GAAP EPS, compared to the fourth quarter of 2022.

Segment Results

In connection with the completion of the CMC Materials acquisition, the company now operates in four segments (which include the new APS division):

Specialty Chemicals and Engineered Materials (SCEM): SCEM provides advanced materials enabling complex chip designs and improved device electrical performance; including high-performance and high-purity process chemistries, gases and materials and safe and efficient delivery systems to support semiconductor and other advanced manufacturing processes.

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.

Advanced Planarization Solutions (APS): APS develops an end-to-end chemical mechanical planarization (CMP) solution and applications expertise delivered through advanced materials and high purity chemicals; including CMP slurries, pads, formulated cleans and other electronic chemicals used in the semiconductor manufacturing processes.

Fourth-Quarter Results Conference Call Details

Entegris will hold a conference call to discuss its results for the fourth quarter on Tuesday, February 14, 2023, at 10:00 a.m. Eastern Time. Participants should dial 888-204-4368 or +1 323-994-2093, referencing confirmation code 3262739. 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 3262739. The on-demand playback will be available after the conclusion of the teleconference. The call can also be accessed live and on-demand from the Investor Relations section of www.entegris.com.

Management’s slide presentation concerning the results for the fourth quarter will be posted on the Investor Relations section of www.entegris.com in the morning before the call.

About Entegris

Entegris is a world-class supplier of advanced materials and process solutions for the semiconductor and other high-tech industries. Entegris has approximately 10,000 employees throughout its global operations and is ISO 9001 certified. It has manufacturing, customer service and/or research facilities in the United States, Canada, 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, adjusted operating income, non-GAAP net income, non-GAAP adjusted operating margin and diluted non-GAAP earnings per common share, together with related measures thereof, 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 provides supplemental non-GAAP financial measures to better understand and manage its business and believes these measures provide investors and analysts additional and meaningful information for the assessment of the Company’s ongoing results. Management also uses these non-GAAP measures to assist in the evaluation of the performance of its business segments and to make operating decisions. Management believes that the Company’s non-GAAP measures help indicate the Company’s baseline performance before certain gains, losses or other charges that may not be indicative of the Company’s business or future outlook, and that non-GAAP measures offer a more consistent view of business performance. The Company believes the non-GAAP measures aid investors’ overall understanding of the Company’s results by providing a higher degree of transparency for such items and providing a level of disclosure that will help investors generally understand how management plans, measures and evaluates the Company’s business performance. Management believes that the inclusion of non-GAAP measures provides greater consistency in its financial reporting and facilitates investors’ understanding of the Company’s historical operating trends by providing an additional basis for comparisons to prior periods. The reconciliations of GAAP gross profit to adjusted gross profit, GAAP segment profit to adjusted operating income, GAAP net income to adjusted operating income and adjusted EBITDA, GAAP net income and diluted earnings per common share to non-GAAP net income and diluted non-GAAP earnings per common share and GAAP outlook to non-GAAP outlook are included elsewhere in this release.

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 the ongoing impacts of the COVID-19 pandemic and the conflict in Ukraine on the Company’s operations and markets, including supply chain issues and inflationary pressures related thereto; 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 and the impact of the COVID-19 pandemic on such 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 Company’s expansion of its manufacturing presence in Taiwan and in Colorado Springs; the 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 impact of the acquisitions the Company has made and commercial partnerships the Company has established, including the acquisition of CMC Materials, Inc. (“CMC Materials”); the closing of any announced divestitures, including the timing thereof; trends relating to the fluctuation of currency exchange rates; future capital and other expenditures, including estimates thereof; the Company’s expected tax rate; the impact, financial or otherwise, of any organizational changes; the impact of accounting pronouncements; quantitative and qualitative disclosures about market risk; and other matters. These forward looking statements are based on current management expectations and assumptions only as of the date of this Quarterly Report, are not guarantees of future performance and involve substantial risks and uncertainties that are difficult to predict and that could cause actual results to differ materially from the results expressed in, or implied by, these forward looking statements. 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 the Company’s products and solutions; the level of, and obligations associated with, the Company’s indebtedness, including the debts incurred in connection with the acquisition of CMC Materials; risks related to the acquisition and integration of CMC Materials, including unanticipated difficulties or expenditures relating thereto; the ability to achieve the anticipated synergies and value-creation contemplated by the acquisition of CMC Materials and the diversion of management time on transaction-related matters; risks related to the COVID-19 pandemic and the conflict in Ukraine on the global economy and financial markets, as well as on the Company, its customers and suppliers, which may impact its sales, gross margin, customer demand and its ability to supply its products to its customers; raw material shortages, supply and labor constraints and price increases, pricing and inflationary pressures and rising interest rates; operational, political and legal risks of the Company’s international operations; the Company’s dependence on sole source and limited source suppliers; the Company’s ability to meet rapid demand shifts; the Company’s ability to continue technological innovation and introduce new products to meet customers’ rapidly changing requirements; substantial competition; the Company’s concentrated customer base; the Company’s ability to identify, complete and integrate acquisitions, joint ventures, divestitures or other similar transactions; the Company’s ability to consummate pending transactions on a timely basis or at all and the satisfaction of the conditions precedent to consummation of such pending transactions, including the satisfaction of regulatory conditions on the terms expected, at all or in a timely manner; the Company’s ability to effectively implement any organizational changes; the Company’s ability to protect and enforce intellectual property rights; the increasing complexity of certain manufacturing processes; changes in government regulations of the countries in which the Company operates, including the imposition of tariffs, export controls and other trade laws and restrictions and changes to national security and international trade policy, especially as they relate to China; fluctuation of currency exchange rates; fluctuations in the market price of the Company’s stock; and other risk factors and additional information described in the Company’s filings with the Securities and Exchange Commission (the “SEC”), including under the heading “Risk Factors” in Item 1A of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed on February 4, 2022, and in the Company’s other SEC filings. Except as required under the federal securities laws and the rules and regulations of the SEC, the Company undertakes no obligation to update publicly any forward-looking statements or information contained herein, 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

 

December 31, 2022

December 31, 2021

October 1, 2022

Net sales

$946,070

$635,204

$993,828

Cost of sales

541,545

340,114

622,157

Gross profit

404,525

295,090

371,671

Selling, general and administrative expenses

139,246

77,366

226,446

Engineering, research and development expenses

68,041

45,940

64,990

Amortization of intangible assets

53,462

12,240

65,346

Operating income

143,776

159,544

14,889

Interest expense, net

82,013

9,434

82,755

Other (income) expense, net

(3,447)

1,888

12,852

Income (loss) before income tax expense

65,210

148,222

(80,718)

Income tax expense (benefit)

7,783

30,003

(7,015)

Net income (loss)

$57,427

$118,219

$(73,703)

 

 

 

 

 

 

 

Basic earnings (loss) per common share:

$0.39

$0.87

$(0.50)

Diluted earnings (loss) per common share:

$0.38

$0.87

$(0.50)

 

 

 

 

Weighted average shares outstanding:

 

 

 

Basic

149,039

135,495

148,570

Diluted

149,909

136,629

148,570

Entegris, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

 

Twelve months ended

 

December 31, 2022

December 31, 2021

Net sales

$3,282,033

$2,298,893

Cost of sales

1,885,620

1,239,229

Gross profit

1,396,413

1,059,664

Selling, general and administrative expenses

543,485

292,408

Engineering, research and development expenses

228,994

167,632

Amortization of intangible assets

143,953

47,856

Operating income

479,981

551,768

Interest expense, net

208,975

40,997

Other expense, net

23,926

31,695

Income before income tax expense

247,080

479,076

Income tax expense

38,160

69,950

Net income

$208,920

$409,126

 

 

 

 

 

Basic earnings per common share:

$1.47

$3.02

Diluted earnings per common share:

$1.46

$3.00

 

 

 

Weighted average shares outstanding:

 

 

Basic

142,294

135,411

Diluted

143,146

136,574

Entegris, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

December 31, 2022

December 31, 2021

ASSETS

 

 

Current assets:

 

 

Cash, cash equivalents and restricted cash

$563,439

$402,565

Trade accounts and notes receivable, net

535,485

347,413

Inventories, net

812,815

475,213

Deferred tax charges and refundable income taxes

47,618

35,312

Assets held-for-sale

246,531

Other current assets

129,297

52,867

Total current assets

2,335,185

1,313,370

Property, plant and equipment, net

1,393,337

654,098

Other assets:

 

 

Right-of-use assets

94,940

66,563

Goodwill

4,408,331

793,702

Intangible assets, net

1,841,955

335,113

Deferred tax assets and other noncurrent tax assets

28,867

17,671

Other

36,242

11,379

Total assets

$10,138,857

$3,191,896

LIABILITIES AND EQUITY

 

Current liabilities

 

 

Short-term debt, including current portion of long-term debt

$151,965

Accounts payable

172,488

130,734

Accrued liabilities

328,784

199,131

Liabilities held-for-sale

10,637

Income tax payable

98,057

49,136

Total current liabilities

761,931

379,001

Long-term debt, excluding current maturities

5,632,928

937,027

Long-term lease liability

80,716

60,101

Other liabilities

445,282

101,986

Shareholders’ equity

3,218,000

1,713,781

Total liabilities and equity

$10,138,857

$3,191,896

Entegris, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

Three months ended

Twelve months ended

 

December 31, 2022

December 31, 2021

December 31, 2022

December 31, 2021

Operating activities:

 

 

 

 

Net income

$57,427

$118,219

$208,920

$409,126

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

 

 

 

 

Depreciation

41,882

22,801

135,371

90,311

Amortization

53,462

12,240

143,953

47,856

Share-based compensation expense

9,033

7,760

66,577

29,884

Loss on extinguishment of debt and modification

1,052

3,287

23,338

Other

(28,678)

(1,354)

32,542

(3,330)

Changes in operating assets and liabilities, net of effects of acquisitions:

 

 

 

 

Trade accounts and notes receivable

(25,265)

(33,408)

(59,643)

(86,766)

Inventories

(23,000)

(53,185)

(203,335)

(168,372)

Accounts payable and accrued liabilities

(78,788)

16,000

4,519

53,577

Income taxes payable, refundable income taxes and noncurrent taxes payable

37,388

31,983

21,751

(3,292)

Other

(12,460)

(5,076)

(1,659)

8,122

Net cash provided by operating activities

32,053

115,980

352,283

400,454

Investing activities:

 

 

 

 

Acquisition of property and equipment

(147,356)

(76,640)

(466,192)

(210,626)

Acquisition of business, net of cash acquired

(89,692)

(4,474,925)

(91,942)

Other

(5,716)

34

(4,592)

4,450

Net cash used in investing activities

(153,072)

(166,298)

(4,945,709)

(298,118)

Financing activities:

 

 

 

 

Proceeds from revolving credit facility, short-term debt and long-term debt

50,000

5,416,753

501,000

Payments of revolving credit facility, short-term debt and long-term debt

(70,000)

(50,000)

(486,000)

(651,000)

Payments for debt issuance costs

1

(99,488)

(5,069)

Payments for dividends

(14,896)

(10,895)

(57,309)

(43,545)

Issuance of common stock

5,404

6,872

16,168

24,744

Taxes paid related to net share settlement of equity awards

(73)

(722)

(22,820)

(16,090)

Repurchase and retirement of common stock

(17,109)

(67,109)

Other

(242)

(130)

(1,101)

(19,428)

Net cash (used in) provided by financing activities

(79,806)

(21,984)

4,766,203

(276,497)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

9,597

(885)

(11,903)

(4,167)

(Decrease) increase in cash, cash equivalents and restricted cash

(191,228)

(73,187)

160,874

(178,328)

Cash, cash equivalents and restricted cash at beginning of period

754,667

475,752

402,565

580,893

Cash, cash equivalents and restricted cash at end of period

$563,439

$402,565

$563,439

$402,565

Entegris, Inc. and Subsidiaries

Segment Information

(In thousands)

(Unaudited)

 

Three months ended

 

Twelve months ended

Net sales

December 31, 2022

December 31, 2021

October 1, 2022

 

December 31, 2022

December 31, 2021

Specialty Chemicals and Engineered Materials

$204,214

$164,963

$224,192

 

$773,594

$625,670

Microcontamination Control

284,676

258,866

280,550

 

1,105,996

919,363

Advanced Materials Handling

213,890

197,703

210,405

 

846,492

704,946

Advanced Planarization Solutions

253,798

23,041

293,854

 

606,614

85,621

Inter-segment elimination

(10,508)

(9,369)

(15,173)

 

(50,663)

(36,707)

Total net sales

$946,070

$635,204

$993,828

 

$3,282,033

$2,298,893

 

Three months ended

 

Twelve months ended

Segment profit

December 31, 2022

December 31, 2021

October 1, 2022

 

December 31, 2022

December 31, 2021

Specialty Chemicals and Engineered Materials

$14,828

$38,632

$34,228

 

$122,287

$137,392

Microcontamination Control

107,413

94,203

105,335

 

411,475

321,300

Advanced Materials Handling

48,045

45,304

42,077

 

183,738

159,995

Advanced Planarization Solutions

56,661

8,583

18,903

 

96,902

30,415

Total segment profit

226,947

186,722

200,543

 

814,402

649,102

Amortization of intangibles

53,462

12,240

65,346

 

143,953

47,856

Unallocated expenses

29,709

14,938

120,308

 

190,468

49,478

Total operating income

$143,776

$159,544

$14,889

 

$479,981

$551,768

Entegris, Inc. and Subsidiaries

Reconciliation of GAAP Gross Profit to Adjusted Gross Profit

(In thousands)

(Unaudited)

 

Three months ended

 

Twelve months ended

 

December 31, 2022

December 31, 2021

October 1, 2022

 

December 31, 2022

December 31, 2021

Net Sales

$946,070

$635,204

$993,828

 

$3,282,033

$2,298,893

Gross profit-GAAP

$404,525

$295,090

$371,671

 

$1,396,413

$1,059,664

Adjustments to gross profit:

 

 

 

 

 

 

Charge for fair value mark-up of acquired inventory sold

428

61,932

 

61,932

428

Adjusted gross profit

$404,525

$295,518

$433,603

 

$1,458,345

$1,060,092

 

 

 

 

 

 

 

Gross margin - as a % of net sales

42.8 %

46.5 %

37.4 %

 

42.5 %

46.1 %

Adjusted gross margin - as a % of net sales

42.8 %

46.5 %

43.6 %

 

44.4 %

46.1 %

Entegris, Inc. and Subsidiaries

Reconciliation of GAAP Segment Profit to Adjusted Operating Income

(In thousands)

(Unaudited)

 

Three months ended

 

Twelve months ended

Adjusted segment profit

December 31, 2022

December 31, 2021

October 1, 2022

 

December 31, 2022

December 31, 2021

SCEM segment profit

$14,828

$38,632

$34,228

 

$122,287

$137,392

Severance and restructuring costs

 

167

Charge for fair value write-up of acquired inventory sold

428

5,104

 

5,104

428

SCEM adjusted segment profit

$14,828

$39,060

$39,332

 

$127,391

$137,987

 

 

 

 

 

 

 

MC segment profit

$107,413

$94,203

$105,335

 

$411,475

$321,300

Severance and restructuring costs

 

181

MC adjusted segment profit

$107,413

$94,203

$105,335

 

$411,475

$321,481

 

 

 

 

 

 

 

AMH segment profit

$48,045

$45,304

$42,077

 

$183,738

$159,995

Severance and restructuring costs

 

127

AMH adjusted segment profit

$48,045

$45,304

$42,077

 

$183,738

$160,122

 

 

 

 

 

 

 

APS segment profit

$56,661

$8,583

$18,903

 

$96,902

30,415

APS Charge for fair value write-up of acquired inventory sold

56,828

 

56,828

APS Gain on sale

(254)

 

(254)

APS adjusted segment profit

$56,407

$8,583

$75,731

 

$153,476

$30,415

 

 

 

 

 

 

 

Unallocated general and administrative expenses

$29,709

$14,938

$120,308

 

$190,468

$49,478

Unallocated deal and integration costs

(22,369)

(4,558)

(111,040)

 

(152,238)

(8,524)

Unallocated severance and restructuring costs

 

(54)

Adjusted unallocated general and administrative expenses

$7,340

$10,380

$9,268

 

$38,230

$40,900

 

 

 

 

 

 

 

Total adjusted segment profit

$226,693

$187,150

$262,475

 

$876,080

$650,005

Adjusted unallocated general and administrative expenses

(7,340)

(10,380)

(9,268)

 

(38,230)

(40,900)

Total adjusted operating income

$219,353

$176,770

$253,207

 

$837,850

$609,105

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, 2022

December 31, 2021

October 1, 2022

 

December 31, 2022

December 31, 2021

Net sales

$946,070

$635,204

$993,828

 

$3,282,033

$2,298,893

Net income (loss)

$57,427

$118,219

$(73,703)

 

$208,920

$409,126

Net income (loss) - as a % of net sales

6.1%

18.6%

(7.4%)

 

6.4%

17.8%

Adjustments to net income (loss):

 

 

 

 

 

 

Income tax expense (benefit)

7,783

30,003

(7,015)

 

38,160

69,950

Interest expense, net

82,013

9,434

82,755

 

208,975

40,997

Other expense, net

(3,447)

1,888

12,852

 

23,926

31,695

GAAP - Operating income

143,776

159,544

14,889

 

479,981

551,768

Operating margin - as a % of net sales

15.2%

25.1%

1.5%

 

14.6%

24.0%

Charge for fair value write-up of acquired inventory sold

428

61,932

 

61,932

428

Deal and transaction costs

258

4,744

31,867

 

39,543

4,744

Integration costs

18,558

(186)

20,762

 

50,731

3,780

Contractual and non-cash integration costs

3,553

58,411

 

61,964

Severance and restructuring costs

 

529

Gain on sale of subsidiary

(254)

 

 

(254)

Amortization of intangible assets

53,462

12,240

65,346

 

143,953

47,856

Adjusted operating income

219,353

176,770

253,207

 

837,850

609,105

Adjusted operating margin - as a % of net sales

23.2%

27.8%

25.5%

 

25.5%

26.5%

Depreciation

41,882

22,801

45,203

 

135,371

90,311

Adjusted EBITDA

$261,235

$199,571

$298,410

 

$973,221

$699,416

Adjusted EBITDA - as a % of net sales

27.6%

31.4%

30.0%

 

29.7%

30.4%

Entegris, Inc. and Subsidiaries

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

 

Twelve months ended

 

December 31, 2022

December 31, 2021

October 1, 2022

 

December 31, 2022

December 31, 2021

GAAP net income (loss)

$57,427

$118,219

(73,703)

 

$208,920

$409,126

Adjustments to net income:

 

 

 

 

 

 

Charge for fair value write-up of inventory acquired

428

61,932

 

61,932

428

Deal and transaction costs

258

4,744

31,867

 

39,543

4,744

Integration costs

18,558

(186)

20,762

 

50,731

3,780

Contractual and non-cash integration costs

3,553

58,411

 

61,964

Severance and restructuring costs

 

529

Loss on extinguishment of debt and modification

1,052

2,235

 

3,287

23,338

Gain on Sale

(254)

 

(254)

Interest expense, net

2,397

 

29,822

Amortization of intangible assets

53,462

12,240

65,346

 

143,953

47,856

Tax effect of adjustments to net income and discrete items1

(9,605)

(3,662)

(41,477)

 

(65,728)

(20,411)

Non-GAAP net income

$124,451

$131,783

$127,770

 

$534,170

$469,390

 

 

 

 

 

 

 

Diluted earnings (loss) per common share

$0.38

$0.87

$(0.50)

 

$1.46

$3.00

Effect of adjustments to net income (loss)

$0.45

$0.10

$1.35

 

$2.27

$0.44

Diluted non-GAAP earnings per common share

$0.83

$0.96

$0.85

 

$3.73

$3.44

 

 

 

 

 

 

 

Diluted weighted averages shares outstanding

149,909

136,629

148,570

 

143,146

136,574

Effect of adjustment to diluted weighted average shares outstanding

1,099

 

Diluted non-GAAP weighted average shares outstanding

149,909

136,629

149,669

 

143,146

136,574

1The tax effect of pre-tax adjustments to net income was calculated using the applicable marginal tax rate during the respective years.

Entegris, Inc. and Subsidiaries

Reconciliation of GAAP Outlook to Non-GAAP Outlook

(In millions, except per share data)

(Unaudited)

 

First -Quarter Outlook

Reconciliation GAAP Operating Margin to non-GAAP Operating Margin and Adjusted EBITDA Margin

April 1, 2023

Net sales

$880 - $910

GAAP - Operating income

$89 - $106

Operating margin - as a % of net sales

10% - 12%

Deal, transaction and integration costs

20

Amortization of intangible assets

65

Adjusted operating income

$174 - 191

Adjusted operating margin - as a % of net sales

20% - 21%

Depreciation

40

Adjusted EBITDA

$214 - $231

Adjusted EBITDA - as a % of net sales

25% - 26%

 

First -Quarter Outlook

Reconciliation GAAP net income to non-GAAP net income

April 1, 2023

GAAP net income

$8 - $16

Adjustments to net income:

 

Deal, transaction and integration costs

20

Amortization of intangible assets

65

Income tax effect

(18)

Non-GAAP net income

$75 - $83

 

First -Quarter Outlook

Reconciliation GAAP diluted earnings per share to non-GAAP diluted earnings per share

April 1, 2023

Diluted earnings per common share

$0.05 - $0.10

Adjustments to diluted earnings per common share:

 

Deal, transaction and integration costs

0.14

Amortization of intangible assets

0.43

Income tax effect

(0.12)

Diluted non-GAAP earnings per common share

$0.50 - $0.55

Entegris, Inc. and Subsidiaries

Reconciliation of Proforma GAAP Net Sales to Proforma Non-GAAP Net Sales

(In thousands)

(Unaudited)

 

Three months ended

 

Twelve months ended

 

 

 

 

December 31, 2022

December 31, 2021

 

December 31, 2022

December 31, 2021

 

4Q22 over 4Q21

YTD 4Q22 over 4Q21

Proforma GAAP Net Sales

$946,070

$950,228

 

$3,920,850

$3,518,893

 

(0.4) %

11.4 %

Less: Wood treatment

14,958

 

11,107

70,823

 

 

 

Proforma Net Sales - Non GAAP

$946,070

$935,270

 

$3,909,743

$3,448,070

 

1.2 %

13.4 %

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.