Advanced Energy Reports Fourth Quarter and Full Year 2021 Results
Advanced Energy Industries (AEIS) reported a record Q4 revenue of $397 million, exceeding guidance. The company's Q4 GAAP EPS was $1.05 and non-GAAP EPS reached $1.36. For the full year 2021, revenue hit $1.46 billion, a 3% increase from 2020. GAAP net income for 2021 was $134.7 million, consistent with 2020, while non-GAAP net income dropped to $183.2 million from $201.5 million. Despite supply constraints, demand remains robust with a strong pipeline for future growth.
- Record Q4 revenue of $397 million, surpassing guidance.
- Q4 non-GAAP EPS of $1.36 exceeded expectations.
- Full year revenue rose by 3% to $1.46 billion.
- Generated $34.5 million in cash flow from continuing operations in Q4.
- GAAP net income decreased slightly from $135.2 million in 2020 to $134.7 million in 2021.
- 2021 non-GAAP net income declined from $201.5 million in 2020 to $183.2 million.
- Supply constraints continue to impact business operations.
-
Q4 revenue was a record
, above high end of guidance range$397 million -
Q4 GAAP EPS from continuing operations was
$1.05 -
Q4 Non-GAAP EPS was
, above the high end of guidance range$1.36 -
2021 revenue was a record
$1.46 billion -
2021 GAAP EPS from continuing operations was
; non-GAAP EPS was$3.51 $4.78 -
2021 cash flow from continuing operations was
$141 million
“We delivered strong revenue and earnings in the fourth quarter, largely due to improved availability of critical ICs,” said
Fourth Quarter Results
Sales were
GAAP net income from continuing operations was
Non-GAAP net income was
The company generated
Full Year 2021 Results
2021 revenue was
GAAP net income from continuing operations was
Non-GAAP net income was
The company generated
A reconciliation of non-GAAP measures is provided in the tables below.
Discontinued Operations
The company’s financial statements for all periods presented reflect results for the continuing precision power business, with the discontinued inverter business included in discontinued operations for all purposes. Further financial detail regarding the amounts related to the discontinued inverter business is available in the company’s 2021 Annual Report on Form 10‑K.
First Quarter 2022 Guidance
Based on the company’s current view, beliefs and assumptions, guidance for the first quarter of 2022 is within the following ranges.
Q1 2022 |
||
Revenues |
|
|
GAAP EPS from continuing operations |
|
|
Non-GAAP EPS |
|
Conference Call
Management will host a conference call today,
About Advanced Energy
Advanced Energy | Precision. Power. Performance.
Non-GAAP Measures
This release includes GAAP and non-GAAP income and per-share earnings data and other GAAP and non-GAAP financial information. Advanced Energy’s non-GAAP measures exclude the impact of non-cash related charges such as stock-based compensation and amortization of intangible assets, as well as discontinued operations, and non-recurring items such as acquisition-related costs and restructuring expenses. Beginning in the second quarter of 2020, Advanced Energy’s non-GAAP measures exclude non-cash unrealized foreign currency gains or losses that result from remeasurement to functional currency long-term obligations related to pension and operating lease liabilities as the remeasurement does not represent current economic exposure and is unrelated to our overall operating performance. These long-term obligations were acquired in connection with the Artesyn acquisition and the company previously used derivatives to hedge the exposure; however, the company has determined it will no longer hedge these non-economic exposures. The tax effect of our non-GAAP adjustments represents the anticipated annual tax rate applied to each non-GAAP adjustment after consideration of their respective book and tax treatments.
The non-GAAP measures included in this release are not in accordance with, or an alternative for, similar measures calculated under generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Advanced Energy believes that these non-GAAP measures provide useful information to management and investors to evaluate business performance without the impacts of certain non-cash charges, non-economic foreign currency remeasurements, and other cash charges which are not part of the company’s usual operations. The company uses these non-GAAP measures to assess performance against business objectives, make business decisions, develop budgets, forecast future periods, assess trends, and evaluate financial impacts of various scenarios. In addition, management’s incentive plans include these non-GAAP measures as criteria for achievements. Additionally, the company believes that these non-GAAP measures, in combination with its financial results calculated in accordance with GAAP, provide investors with additional perspective. While some of the excluded items may be incurred and reflected in the company’s GAAP financial results in the foreseeable future, the company believes that the items excluded from certain non-GAAP measures do not accurately reflect the underlying performance of its continuing operations for the period in which they are incurred. The use of non-GAAP measures has limitations in that such measures do not reflect all of the amounts associated with the company’s results of operations as determined in accordance with GAAP, and these measures should only be used to evaluate the company’s results of operations in conjunction with the corresponding GAAP measures. Please refer to the Form 8‑K regarding this release furnished today to the
Forward-Looking Statements
The company’s guidance with respect to anticipated financial results, potential future growth and profitability, future business mix, expectations regarding future market trends, future performance within specific markets and other statements herein or made on the above-announced conference call that are not historical information are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are subject to known and unknown risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties include, but are not limited to: (a) supply chain disruptions and component shortages that may impact the company’s ability to obtain in a timely manner the materials necessary to manufacture its products; (b) the effects of global macroeconomic conditions upon demand for our products and services; (c) the volatility and cyclicality of the industries the company serves, particularly the semiconductor industry; (d) delays in capital spending by end-users in our served markets; (e) the risks and uncertainties related to the integration of
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (in thousands, except per share data) |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Three Months Ended |
|
Year Ended |
|
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2021 |
|
2020 |
|
||||||||||
Sales, net |
|
$ |
396,930 |
|
|
$ |
370,969 |
|
|
$ |
346,093 |
|
|
$ |
1,455,954 |
|
|
$ |
1,415,826 |
|
|
Cost of sales |
|
|
257,183 |
|
|
|
225,420 |
|
|
|
226,054 |
|
|
|
923,632 |
|
|
|
873,957 |
|
|
Gross profit |
|
|
139,747 |
|
|
|
145,549 |
|
|
|
120,039 |
|
|
|
532,322 |
|
|
|
541,869 |
|
|
Gross margin % |
|
|
35.2 |
% |
|
39.2 |
% |
|
34.7 |
% |
|
36.6 |
% |
|
38.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Research and development |
|
|
40,966 |
|
|
|
36,529 |
|
|
|
40,578 |
|
|
|
161,831 |
|
|
|
143,961 |
|
|
Selling, general, and administrative |
|
|
48,784 |
|
|
|
42,944 |
|
|
|
48,373 |
|
|
|
191,998 |
|
|
|
188,590 |
|
|
Amortization of intangible assets |
|
|
5,556 |
|
|
|
5,065 |
|
|
|
5,607 |
|
|
|
22,060 |
|
|
|
20,129 |
|
|
Restructuring expense |
|
|
2,231 |
|
|
|
5,226 |
|
|
|
1,272 |
|
|
|
4,752 |
|
|
|
13,166 |
|
|
Total operating expenses |
|
|
97,537 |
|
|
|
89,764 |
|
|
|
95,830 |
|
|
|
380,641 |
|
|
|
365,846 |
|
|
Operating income |
|
|
42,210 |
|
|
|
55,785 |
|
|
|
24,209 |
|
|
|
151,681 |
|
|
|
176,023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other income (expense), net |
|
|
704 |
|
|
|
(6,221 |
) |
|
|
495 |
|
|
|
(2,970 |
) |
|
|
(17,876 |
) |
|
Income from continuing operations, before income taxes |
|
|
42,914 |
|
|
|
49,564 |
|
|
|
24,704 |
|
|
|
148,711 |
|
|
|
158,147 |
|
|
Provision for income taxes |
|
|
3,187 |
|
|
|
7,703 |
|
|
|
3,657 |
|
|
|
14,004 |
|
|
|
22,996 |
|
|
Income from continuing operations |
|
|
39,727 |
|
|
|
41,861 |
|
|
|
21,047 |
|
|
|
134,707 |
|
|
|
135,151 |
|
|
Income (loss) from discontinued operations, net of income taxes |
|
|
(98 |
) |
|
|
— |
|
|
|
(37 |
) |
|
|
73 |
|
|
|
(421 |
) |
|
Net income |
|
|
39,629 |
|
|
|
41,861 |
|
|
|
21,010 |
|
|
|
134,780 |
|
|
|
134,730 |
|
|
Income (loss) from continuing operations attributable to noncontrolling interest |
|
|
(26 |
) |
|
|
20 |
|
|
|
6 |
|
|
|
44 |
|
|
|
55 |
|
|
Net income attributable to |
|
$ |
39,655 |
|
|
$ |
41,841 |
|
|
$ |
21,004 |
|
|
$ |
134,736 |
|
|
$ |
134,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic weighted-average common shares outstanding |
|
|
37,672 |
|
|
|
38,280 |
|
|
|
38,183 |
|
|
|
38,143 |
|
|
|
38,314 |
|
|
Diluted weighted-average common shares outstanding |
|
|
37,866 |
|
|
|
38,533 |
|
|
|
38,363 |
|
|
|
38,355 |
|
|
|
38,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings per share attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings per share |
|
$ |
1.06 |
|
|
$ |
1.09 |
|
|
$ |
0.55 |
|
|
$ |
3.53 |
|
|
$ |
3.53 |
|
|
Diluted earnings per share |
|
$ |
1.05 |
|
|
$ |
1.09 |
|
|
$ |
0.55 |
|
|
$ |
3.51 |
|
|
$ |
3.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings (loss) per share |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(0.01 |
) |
|
Diluted earnings (loss) per share |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings per share |
|
$ |
1.05 |
|
|
$ |
1.09 |
|
|
$ |
0.55 |
|
|
$ |
3.53 |
|
|
$ |
3.52 |
|
|
Diluted earnings per share |
|
$ |
1.05 |
|
|
$ |
1.09 |
|
|
$ |
0.55 |
|
|
$ |
3.51 |
|
|
$ |
3.50 |
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2021 |
|
2020 |
||
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
544,372 |
|
$ |
480,368 |
Marketable securities |
|
|
2,296 |
|
|
2,654 |
Accounts and other receivable, net |
|
|
237,227 |
|
|
235,178 |
Inventories |
|
|
338,410 |
|
|
221,346 |
Income taxes receivable |
|
|
10,768 |
|
|
4,804 |
Other current assets |
|
|
29,161 |
|
|
35,899 |
Total current assets |
|
|
1,162,234 |
|
|
980,249 |
|
|
|
|
|
|
|
Property and equipment, net |
|
|
114,830 |
|
|
114,731 |
Operating lease right-of-use assets |
|
|
101,769 |
|
|
103,858 |
Deposits and other assets |
|
|
19,669 |
|
|
19,101 |
|
|
|
371,596 |
|
|
378,922 |
Deferred income tax assets |
|
|
47,242 |
|
|
50,801 |
Total assets |
|
$ |
1,817,340 |
|
$ |
1,647,662 |
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
193,708 |
|
$ |
125,224 |
Other accrued expenses |
|
|
140,666 |
|
|
137,081 |
Current portion of long-term debt |
|
|
20,000 |
|
|
17,500 |
Current portion of operating lease liabilities |
|
|
15,843 |
|
|
16,592 |
Total current liabilities |
|
|
370,217 |
|
|
296,397 |
|
|
|
|
|
|
|
Long-term debt |
|
|
372,733 |
|
|
304,546 |
Non-current liabilities |
|
|
202,894 |
|
|
231,379 |
Long-term liabilities |
|
|
575,627 |
|
|
535,925 |
|
|
|
|
|
|
|
Total liabilities |
|
|
945,844 |
|
|
832,322 |
|
|
|
|
|
|
|
Advanced Energy stockholders' equity |
|
|
870,851 |
|
|
814,739 |
Noncontrolling interest |
|
|
645 |
|
|
601 |
Total stockholders’ equity |
|
|
871,496 |
|
|
815,340 |
Total liabilities and stockholders’ equity |
|
$ |
1,817,340 |
|
$ |
1,647,662 |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) (in thousands) |
||||||||
|
|
|
|
|
|
|
||
|
|
Year Ended |
||||||
|
|
2021 |
|
2020 |
||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
||
Net income |
|
$ |
134,780 |
|
|
$ |
134,730 |
|
Less: income (loss) from discontinued operations, net of income taxes |
|
|
73 |
|
|
|
(421 |
) |
Income from continuing operations, net of income taxes |
|
|
134,707 |
|
|
|
135,151 |
|
|
|
|
|
|
|
|
||
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
52,893 |
|
|
|
47,770 |
|
Stock-based compensation expense |
|
|
15,739 |
|
|
|
12,272 |
|
Provision for deferred income taxes |
|
|
1,326 |
|
|
|
(622 |
) |
Discount on notes receivable |
|
|
(638 |
) |
|
|
721 |
|
Loss on disposal of assets |
|
|
1,496 |
|
|
|
1,296 |
|
Changes in operating assets and liabilities, net of assets acquired |
|
|
(64,609 |
) |
|
|
5,571 |
|
Net cash from operating activities from continuing operations |
|
|
140,914 |
|
|
|
202,159 |
|
Net cash from operating activities from discontinued operations |
|
|
(669 |
) |
|
|
(923 |
) |
Net cash from operating activities |
|
|
140,245 |
|
|
|
201,236 |
|
|
|
|
|
|
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
||
Net proceeds from sale of marketable securities |
|
|
— |
|
|
|
3 |
|
Receipt (issuance) of notes receivable |
|
|
3,050 |
|
|
|
(1,000 |
) |
Proceeds from sale of assets |
|
|
3,060 |
|
|
|
116 |
|
Purchases of property and equipment |
|
|
(31,877 |
) |
|
|
(36,483 |
) |
Acquisitions, net of cash acquired |
|
|
(21,535 |
) |
|
|
(5,476 |
) |
Net cash from investing activities from continuing operations |
|
|
(47,302 |
) |
|
|
(42,840 |
) |
Net cash from investing activities from discontinued operations |
|
|
— |
|
|
|
— |
|
Net cash from investing activities |
|
|
(47,302 |
) |
|
|
(42,840 |
) |
|
|
|
|
|
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
||
Proceeds from long-term borrowings |
|
|
85,000 |
|
|
|
- |
|
Payment of debt-issuance costs |
|
|
(1,350 |
) |
|
|
- |
|
Payments on long-term borrowings |
|
|
(13,750 |
) |
|
|
(17,500 |
) |
Dividend payments |
|
|
(15,385 |
) |
|
|
— |
|
Purchase and retirement of common stock |
|
|
(78,125 |
) |
|
|
(11,630 |
) |
Net payments related to stock-based awards |
|
|
(1,762 |
) |
|
|
(482 |
) |
Net cash from financing activities from continuing operations |
|
|
(25,372 |
) |
|
|
(29,612 |
) |
Net cash from financing activities from discontinued operations |
|
|
— |
|
|
|
— |
|
Net cash from in financing activities |
|
|
(25,372 |
) |
|
|
(29,612 |
) |
|
|
|
|
|
|
|
||
EFFECT OF CURRENCY TRANSLATION ON CASH |
|
|
(3,567 |
) |
|
|
5,143 |
|
|
|
|
|
|
|
|
||
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
64,004 |
|
|
|
133,927 |
|
CASH AND CASH EQUIVALENTS, beginning of period |
|
|
480,368 |
|
|
|
346,441 |
|
CASH AND CASH EQUIVALENTS, end of period |
|
|
544,372 |
|
|
|
480,368 |
|
Less cash and cash equivalents from discontinued operations |
|
|
— |
|
|
|
— |
|
CASH AND CASH EQUIVALENTS FROM CONTINUING OPERATIONS, end of period |
|
$ |
544,372 |
|
|
$ |
480,368 |
|
SUPPLEMENTAL INFORMATION (UNAUDITED) (in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2021 |
|
2020 |
|||||
Semiconductor Equipment |
|
$ |
179,346 |
|
$ |
165,757 |
|
$ |
173,441 |
|
$ |
710,174 |
|
$ |
611,864 |
Industrial and Medical |
|
|
98,764 |
|
|
93,769 |
|
|
80,800 |
|
|
341,176 |
|
|
313,646 |
Data Center Computing |
|
|
80,081 |
|
|
65,299 |
|
|
62,231 |
|
|
270,924 |
|
|
322,539 |
Telecom and Networking |
|
|
38,739 |
|
|
46,144 |
|
|
29,621 |
|
|
133,680 |
|
|
167,777 |
Total |
|
$ |
396,930 |
|
$ |
370,969 |
|
$ |
346,093 |
|
$ |
1,455,954 |
|
$ |
1,415,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2021 |
|
2020 |
|||||
|
|
$ |
151,100 |
|
$ |
141,957 |
|
$ |
139,089 |
|
$ |
561,312 |
|
$ |
530,965 |
|
|
|
27,100 |
|
|
41,144 |
|
|
24,708 |
|
|
104,167 |
|
|
156,856 |
|
|
|
163,598 |
|
|
144,505 |
|
|
135,838 |
|
|
597,830 |
|
|
606,893 |
|
|
|
49,305 |
|
|
41,919 |
|
|
44,838 |
|
|
179,056 |
|
|
117,989 |
Other |
|
|
5,827 |
|
|
1,444 |
|
|
1,620 |
|
|
13,589 |
|
|
3,123 |
Total |
|
$ |
396,930 |
|
$ |
370,969 |
|
$ |
346,093 |
|
$ |
1,455,954 |
|
$ |
1,415,826 |
SELECTED OTHER DATA (UNAUDITED) (in thousands) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Reconciliation of Non-GAAP measure - operating expenses and operating income, excluding certain items |
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2021 |
|
2020 |
||||||||||
Gross profit from continuing operations, as reported |
|
$ |
139,747 |
|
|
$ |
145,549 |
|
|
$ |
120,039 |
|
|
$ |
532,322 |
|
|
$ |
541,869 |
|
Adjustments to gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation |
|
|
(19 |
) |
|
|
122 |
|
|
|
218 |
|
|
|
764 |
|
|
|
567 |
|
Facility expansion, relocation costs and other |
|
|
997 |
|
|
|
741 |
|
|
|
1,357 |
|
|
|
6,189 |
|
|
|
4,349 |
|
Acquisition-related costs |
|
|
234 |
|
|
|
25 |
|
|
|
3,259 |
|
|
|
3,585 |
|
|
|
5,381 |
|
Non-GAAP gross profit |
|
|
140,959 |
|
|
|
146,437 |
|
|
|
124,873 |
|
|
|
542,860 |
|
|
|
552,166 |
|
Non-GAAP gross margin |
|
|
35.5 |
% |
|
|
39.5 |
% |
|
|
36.1 |
% |
|
|
37.3 |
% |
|
|
39.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating expenses from continuing operations, as reported |
|
|
97,537 |
|
|
|
89,764 |
|
|
|
95,830 |
|
|
|
380,641 |
|
|
|
365,846 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Amortization of intangible assets |
|
|
(5,556 |
) |
|
|
(5,065 |
) |
|
|
(5,607 |
) |
|
|
(22,060 |
) |
|
|
(20,129 |
) |
Stock-based compensation |
|
|
(2,939 |
) |
|
|
(2,483 |
) |
|
|
(3,456 |
) |
|
|
(14,975 |
) |
|
|
(11,705 |
) |
Acquisition-related costs |
|
|
(679 |
) |
|
|
387 |
|
|
|
(1,768 |
) |
|
|
(6,803 |
) |
|
|
(10,209 |
) |
Facility expansion, relocation costs and other |
|
|
(17 |
) |
|
|
(443 |
) |
|
|
(98 |
) |
|
|
(229 |
) |
|
|
(2,213 |
) |
Restructuring charges |
|
|
(2,231 |
) |
|
|
(5,226 |
) |
|
|
(1,272 |
) |
|
|
(4,752 |
) |
|
|
(13,166 |
) |
Non-GAAP operating expenses |
|
|
86,115 |
|
|
|
76,934 |
|
|
|
83,629 |
|
|
|
331,822 |
|
|
|
308,424 |
|
Non-GAAP operating income |
|
$ |
54,844 |
|
|
$ |
69,503 |
|
|
$ |
41,244 |
|
|
$ |
211,038 |
|
|
$ |
243,742 |
|
Non-GAAP operating margin |
|
|
13.8 |
% |
|
|
18.7 |
% |
|
|
11.9 |
% |
|
|
14.5 |
% |
|
|
17.2 |
% |
Reconciliation of Non-GAAP measure - income excluding certain items |
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2021 |
|
2020 |
||||||||||
Income from continuing operations, less non-controlling interest, net of income taxes |
|
$ |
39,753 |
|
|
$ |
41,841 |
|
|
$ |
21,041 |
|
|
$ |
134,663 |
|
|
$ |
135,096 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Amortization of intangible assets |
|
|
5,556 |
|
|
|
5,065 |
|
|
|
5,607 |
|
|
|
22,060 |
|
|
|
20,129 |
|
Acquisition-related costs |
|
|
913 |
|
|
|
(362 |
) |
|
|
5,027 |
|
|
|
10,388 |
|
|
|
15,590 |
|
Facility expansion, relocation costs, and other |
|
|
1,014 |
|
|
|
1,184 |
|
|
|
1,455 |
|
|
|
6,418 |
|
|
|
6,562 |
|
Restructuring charges |
|
|
2,231 |
|
|
|
5,226 |
|
|
|
1,272 |
|
|
|
4,752 |
|
|
|
13,166 |
|
Unrealized foreign currency (gain) loss |
|
|
(134 |
) |
|
|
3,786 |
|
|
|
(2,092 |
) |
|
|
(3,543 |
) |
|
|
8,384 |
|
Acquisition-related costs and other included in other income (expense), net |
|
|
(3,093 |
) |
|
|
90 |
|
|
|
(79 |
) |
|
|
(2,186 |
) |
|
|
716 |
|
Tax effect of non-GAAP adjustments |
|
|
3,017 |
|
|
|
(1,532 |
) |
|
|
(1,036 |
) |
|
|
(1,346 |
) |
|
|
(7,611 |
) |
Non-GAAP income, net of income taxes, excluding stock-based compensation |
|
|
49,257 |
|
|
|
55,298 |
|
|
|
31,195 |
|
|
|
171,206 |
|
|
|
192,032 |
|
Stock-based compensation, net of taxes |
|
|
2,233 |
|
|
|
1,993 |
|
|
|
2,811 |
|
|
|
12,042 |
|
|
|
9,418 |
|
Non-GAAP income, net of income taxes |
|
$ |
51,490 |
|
|
$ |
57,291 |
|
|
$ |
34,006 |
|
|
$ |
183,248 |
|
|
$ |
201,450 |
|
Reconciliation of non-GAAP measure - per share earnings excluding certain items |
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2021 |
|
2020 |
|||||
Diluted earnings per share from continuing operations, as reported |
|
$ |
1.05 |
|
$ |
1.09 |
|
$ |
0.55 |
|
$ |
3.51 |
|
$ |
3.51 |
Add back (subtract): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share impact of non-GAAP adjustments, net of tax |
|
|
0.31 |
|
|
0.40 |
|
|
0.34 |
|
|
1.27 |
|
|
1.72 |
Non-GAAP per share earnings |
|
$ |
1.36 |
|
$ |
1.49 |
|
$ |
0.89 |
|
$ |
4.78 |
|
$ |
5.23 |
Quarterly results may not sum to year to date due to rounding |
Reconciliation of Q1 2022 Guidance | ||||||||
Low End |
High End |
|||||||
Revenue |
|
|
|
|
||||
Reconciliation of non-GAAP earnings per share |
|
|
|
|
||||
GAAP earnings per share |
$ |
0.36 |
|
$ |
0.86 |
|
||
Stock-based compensation |
|
0.11 |
|
|
0.11 |
|
||
Amortization of intangible assets |
|
0.15 |
|
|
0.15 |
|
||
Restructuring and other |
|
0.13 |
|
|
0.13 |
|
||
Tax effects of excluded items |
|
(0.06 |
) |
|
(0.06 |
) |
||
Non-GAAP earnings per share |
$ |
0.69 |
|
$ |
1.19 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220209005924/en/
(970) 407-6555
ir@aei.com
Source:
FAQ
What were Advanced Energy Industries' Q4 2021 financial results?
How did AEIS perform in 2021 compared to 2020?
What is the first quarter 2022 guidance for AEIS?
What was AEIS's cash flow from continuing operations in Q4 2021?