Exhibit 99.1
Entegris, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
Three Months Ended | ||||||||||||
December 31, 2013 | September 28, 2013 | December 31, 2012 | ||||||||||
Net sales | $ | 186,260 | $ | 164,585 | $ | 167,818 | ||||||
Cost of sales | 106,876 | 94,453 | 101,357 | |||||||||
|
|
|
|
|
| |||||||
Gross profit | 79,384 | 70,132 | 66,461 | |||||||||
Selling, general and administrative expenses | 37,559 | 31,746 | 37,273 | |||||||||
Engineering, research and development expenses | 15,773 | 13,947 | 12,911 | |||||||||
Amortization of intangible assets | 2,358 | 2,343 | 2,335 | |||||||||
Contingent consideration fair value adjustment | — | (1,813 | ) | — | ||||||||
|
|
|
|
|
| |||||||
Operating income | 23,694 | 23,909 | 13,942 | |||||||||
Other (income) expense, net | (663 | ) | 963 | (895 | ) | |||||||
|
|
|
|
|
| |||||||
Income before income taxes | 24,357 | 22,946 | 14,837 | |||||||||
Income tax expense | 3,816 | 5,139 | 3,581 | |||||||||
|
|
|
|
|
| |||||||
Net income | $ | 20,541 | $ | 17,807 | $ | 11,256 | ||||||
|
|
|
|
|
| |||||||
Basic net income per common share: | $ | 0.15 | $ | 0.13 | $ | 0.08 | ||||||
Diluted net income per common share: | $ | 0.15 | $ | 0.13 | $ | 0.08 | ||||||
Weighted average shares outstanding: | ||||||||||||
Basic | 138,615 | 138,904 | 137,867 | |||||||||
Diluted | 139,408 | 139,482 | 138,907 |
Entegris, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
Twelve Months Ended | ||||||||
December 31, 2013 | December 31, 2012 | |||||||
Net sales | $ | 693,459 | $ | 715,903 | ||||
Cost of sales | 399,245 | 408,520 | ||||||
|
|
|
| |||||
Gross profit | 294,214 | 307,383 | ||||||
Selling, general and administrative expenses | 137,123 | 147,405 | ||||||
Engineering, research and development expenses | 55,320 | 50,940 | ||||||
Amortization of intangible assets | 9,347 | 9,594 | ||||||
Contingent consideration fair value adjustment | (1,813 | ) | — | |||||
|
|
|
| |||||
Operating income | 94,237 | 99,444 | ||||||
Other income, net | (1,958 | ) | (259 | ) | ||||
|
|
|
| |||||
Income before income taxes and equity in affiliates | 96,195 | 99,703 | ||||||
Income tax expense | 21,669 | 30,881 | ||||||
Equity in net income of affiliates | — | (3 | ) | |||||
|
|
|
| |||||
Net income | $ | 74,526 | $ | 68,825 | ||||
|
|
|
| |||||
Basic net income per common share: | $ | 0.54 | $ | 0.50 | ||||
Diluted net income per common share: | $ | 0.53 | $ | 0.50 | ||||
Weighted average shares outstanding: | ||||||||
Basic | 138,950 | 137,306 | ||||||
Diluted | 139,618 | 138,412 |
Entegris, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
December 31, 2013 | December 31, 2012 | |||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 384,426 | $ | 330,419 | ||||
Short-term investments | — | 19,995 | ||||||
Accounts receivable, net | 101,873 | 94,016 | ||||||
Inventories | 94,074 | 99,144 | ||||||
Deferred tax assets, deferred tax charges and refundable income taxes | 20,844 | 20,201 | ||||||
Other current assets and assets held for sale | 11,088 | 15,549 | ||||||
|
|
|
| |||||
Total current assets | 612,305 | 579,324 | ||||||
Property, plant and equipment, net | 186,440 | 157,021 | ||||||
Intangible assets | 43,509 | 47,207 | ||||||
Deferred tax assets – non-current | 12,039 | 17,167 | ||||||
Other assets | 21,001 | 10,825 | ||||||
|
|
|
| |||||
Total assets | $ | 875,294 | $ | 811,544 | ||||
|
|
|
| |||||
Accounts payable | 38,396 | 36,341 | ||||||
Accrued liabilities | 48,816 | 51,263 | ||||||
Income tax payable and deferred tax liabilities | 10,373 | 5,659 | ||||||
|
|
|
| |||||
Total current liabilities | 97,585 | 93,263 | ||||||
Other liabilities | 20,866 | 23,482 | ||||||
Equity | 756,843 | 694,799 | ||||||
|
|
|
| |||||
Total liabilities and equity | $ | 875,294 | $ | 811,544 | ||||
|
|
|
|
Entegris, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | |||||||||||||
Operating activities: | ||||||||||||||||
Net income | $ | 20,541 | $ | 11,256 | $ | 74,526 | $ | 68,825 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Depreciation | 7,656 | 7,151 | 29,468 | 28,013 | ||||||||||||
Amortization | 2,358 | 2,335 | 9,347 | 9,594 | ||||||||||||
Stock-based compensation expense | 2,069 | 1,851 | 7,928 | 9,881 | ||||||||||||
Deferred tax valuation allowance and other tax items | 4,950 | 12,012 | 8,232 | 10,822 | ||||||||||||
Other | (1,582 | ) | 198 | (716 | ) | 1,903 | ||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Trade accounts and notes receivable | 3,359 | 14,916 | (13,363 | ) | 10,626 | |||||||||||
Inventories | 2,114 | 3,505 | (441 | ) | (6,118 | ) | ||||||||||
Accounts payable and accrued liabilities | (3,438 | ) | 4,737 | (4,408 | ) | 6,265 | ||||||||||
Income taxes payable and refundable income taxes | (2,508 | ) | (9,351 | ) | 2,731 | (9,897 | ) | |||||||||
Other | (810 | ) | (10,269 | ) | (3,902 | ) | (14,752 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by operating activities | 34,709 | 38,341 | 109,402 | 115,162 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Investing activities: | ||||||||||||||||
Acquisition of property and equipment | (11,330 | ) | (10,813 | ) | (60,360 | ) | (49,929 | ) | ||||||||
Acquisition of business, net of cash acquired | — | — | (13,358 | ) | (2,961 | ) | ||||||||||
Purchases of short-term investments, net of proceeds from maturities | — | (11,994 | ) | 20,000 | (19,990 | ) | ||||||||||
Other | 1 | 229 | 6,689 | 413 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash used in investing activities | (11,329 | ) | (22,578 | ) | (47,029 | ) | (72,467 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Financing activities: | ||||||||||||||||
Issuance of common stock | 1,018 | 2,742 | 7,685 | 7,431 | ||||||||||||
Repurchase and retirement of common stock | (668 | ) | — | (15,494 | ) | (427 | ) | |||||||||
Other | 2,789 | 2,550 | 3,914 | 3,886 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) financing activities | 3,139 | 5,292 | (3,895 | ) | 10,890 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Effect of exchange rate changes on cash | (875 | ) | 1,534 | (4,471 | ) | 3,241 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Increase in cash and cash equivalents | 25,644 | 22,589 | 54,007 | 56,826 | ||||||||||||
Cash and cash equivalents at beginning of period | 358,782 | 307,830 | 330,419 | 273,593 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash and cash equivalents at end of period | $ | 384,426 | $ | 330,419 | $ | 384,426 | $ | 330,419 | ||||||||
|
|
|
|
|
|
|
|
Entegris, Inc. and Subsidiaries
Segment Information
(In thousands)
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
Net sales | December 31, 2013 | September 28, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | |||||||||||||||
Contamination Control Solutions | $ | 123,665 | $ | 105,150 | $ | 110,266 | $ | 447,410 | $ | 461,838 | ||||||||||
Microenvironments | 45,680 | 42,520 | 42,684 | 178,201 | 182,375 | |||||||||||||||
Specialty Materials | 16,915 | 16,915 | 14,868 | 67,848 | 71,690 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total net sales | $ | 186,260 | $ | 164,585 | $ | 167,818 | $ | 693,459 | $ | 715,903 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
Segment profit | December 31, 2013 | September 28, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | |||||||||||||||
Contamination Control Solutions | $ | 30,417 | $ | 25,044 | $ | 22,438 | $ | 106,120 | 116,356 | |||||||||||
Microenvironments | 8,413 | 8,635 | 6,401 | 35,737 | 37,223 | |||||||||||||||
Specialty Materials | 970 | 2,001 | 1,046 | 7,087 | 12,230 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total segment profit | 39,800 | 35,680 | 29,885 | 148,944 | 165,809 | |||||||||||||||
Amortization of intangibles | (2,358 | ) | (2,343 | ) | (2,335 | ) | (9,347 | ) | (9,594 | ) | ||||||||||
Contingent consideration fair value adjustment | — | 1,813 | — | 1,813 | — | |||||||||||||||
Unallocated expenses | (13,748 | ) | (11,241 | ) | (13,608 | ) | (47,173 | ) | (56,771 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total operating income | $ | 23,694 | $ | 23,909 | $ | 13,942 | $ | 94,237 | $ | 99,444 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Entegris, Inc. and Subsidiaries
Reconciliation of GAAP to Adjusted Operating Income and Adjusted EBITDA
(In thousands)
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, 2013 | September 28, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | ||||||||||||||||
Net sales | $ | 186,260 | $ | 164,585 | $ | 167,818 | $ | 693,459 | $ | 715,903 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Net income | $ | 20,541 | $ | 17,807 | $ | 11,256 | $ | 74,526 | $ | 68,825 | ||||||||||
Adjustments to net income | ||||||||||||||||||||
Equity in net income of affiliates | — | — | — | — | (3 | ) | ||||||||||||||
Income tax expense | 3,816 | 5,139 | 3,581 | 21,669 | 30,881 | |||||||||||||||
Other (income) expense, net | (663 | ) | 963 | (895 | ) | (1,958 | ) | (259 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP – Operating income | 23,694 | 23,909 | 13,942 | 94,237 | 99,444 | |||||||||||||||
Amortization of intangible assets | 2,358 | 2,343 | 2,335 | 9,347 | 9,594 | |||||||||||||||
Contingent consideration fair value adjustment | — | (1,813 | ) | — | (1,813 | ) | — | |||||||||||||
Charge associated with CEO succession and transition plan | — | — | — | — | 3,928 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Adjusted operating income | 26,052 | 24,439 | 16,277 | 101,771 | 112,966 | |||||||||||||||
Depreciation | 7,656 | 7,205 | 7,151 | 29,468 | 28,013 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Adjusted EBITDA | $ | 33,708 | $ | 31,644 | $ | 23,428 | $ | 131,239 | $ | 140,979 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Adjusted operating margin | 14.0 | % | 14.8 | % | 9.7 | % | 14.7 | % | 15.8 | % | ||||||||||
Adjusted EBITDA – as a % of net sales | 18.1 | % | 19.2 | % | 14.0 | % | 18.9 | % | 19.7 | % |
Entegris, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Earnings per Share
(In thousands)
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, 2013 | September 28, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | ||||||||||||||||
GAAP net income | $ | 20,541 | $ | 17,807 | $ | 11,256 | $ | 74,526 | $ | 68,825 | ||||||||||
Adjustments to net income: | ||||||||||||||||||||
Amortization of intangible assets | 2,358 | 2,343 | 2,335 | 9,347 | 9,594 | |||||||||||||||
Contingent consideration fair value adjustment | — | (1,813 | ) | — | (1,813 | ) | — | |||||||||||||
Reclassification of cumulative translation adjustment associated with liquidated subsidiaries | 48 | 739 | — | 787 | — | |||||||||||||||
Gain on sale of equity investment | — | — | — | — | (1,522 | ) | ||||||||||||||
Charge associated with CEO succession and transition plan | — | — | — | — | 3,928 | |||||||||||||||
Tax effect of adjustments to net income attributable to Entegris, Inc. | (850 | ) | (190 | ) | (841 | ) | (2,714 | ) | (4,643 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP net income | $ | 22,097 | $ | 18,886 | $ | 12,750 | $ | 80,133 | $ | 76,182 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Diluted earnings per common share | $ | 0.15 | $ | 0.13 | $ | 0.08 | $ | 0.53 | $ | 0.50 | ||||||||||
Effect of adjustments to net income | 0.01 | 0.01 | 0.01 | 0.04 | 0.05 | |||||||||||||||
Diluted non-GAAP earnings per common share | $ | 0.16 | $ | 0.14 | $ | 0.09 | $ | 0.57 | $ | 0.55 |
### END ###