Entegris Reports Results for Third Quarter of 2024
Entegris (NASDAQ: ENTG) reported Q3 2024 financial results with net sales of $808 million, showing a 9% year-over-year decrease. However, adjusted net sales excluding divestitures increased by 7%. The company achieved GAAP diluted EPS of $0.51 and non-GAAP diluted EPS of $0.77. Gross margin improved to 46.0% from 41.3% year-over-year. For Q4 2024, Entegris expects sales between $810-840 million and non-GAAP diluted EPS of $0.75-0.82. The company noted that while AI-focused customers are performing well, the broader semiconductor market recovery is taking longer than anticipated.
Entegris (NASDAQ: ENTG) ha riportato i risultati finanziari del terzo trimestre 2024 con vendite nette di 808 milioni di dollari, evidenziando una diminuzione del 9% rispetto all'anno precedente. Tuttavia, le vendite nette rettificate, escludendo le dismissioni, sono aumentate del 7%. L'azienda ha registrato un EPS diluito GAAP di 0,51 dollari e un EPS diluito non GAAP di 0,77 dollari. Il margine lordo è migliorato al 46,0% rispetto al 41,3% dell'anno precedente. Per il quarto trimestre del 2024, Entegris prevede vendite comprese tra 810 e 840 milioni di dollari e un EPS diluito non GAAP di 0,75-0,82 dollari. L'azienda ha osservato che, sebbene i clienti focalizzati sull'IA stiano performando bene, la ripresa del mercato dei semiconduttori più ampio sta richiedendo più tempo del previsto.
Entegris (NASDAQ: ENTG) reportó resultados financieros del tercer trimestre de 2024 con ventas netas de 808 millones de dólares, mostrando una disminución del 9% en comparación con el año anterior. Sin embargo, las ventas netas ajustadas excluyendo desinversiones aumentaron un 7%. La compañía logró un EPS diluido GAAP de 0,51 dólares y un EPS diluido no GAAP de 0,77 dólares. El margen bruto mejoró al 46,0% desde el 41,3% del año anterior. Para el cuarto trimestre de 2024, Entegris espera ventas entre 810 y 840 millones de dólares y un EPS diluido no GAAP de 0,75-0,82 dólares. La empresa señaló que, aunque los clientes enfocados en IA están teniendo un buen desempeño, la recuperación del mercado de semiconductores en general está tardando más de lo esperado.
엔테그리스 (NASDAQ: ENTG)는 2024년 3분기 재무 결과를 보고하였습니다. 순 매출은 8억 80만 달러로 전년 대비 9% 감소하였습니다. 그러나 매각을 제외한 조정된 순 매출은 7% 증가하였습니다. 회사는 GAAP 희석 주당순이익(EPS) 0.51 달러와 비 GAAP 희석 주당순이익(EPS) 0.77 달러를 달성하였습니다. 총 이익률은 전년 대비 41.3%에서 46.0%로 개선되었습니다. 2024년 4분기 동안 엔테그리스는 매출이 8억 10-8억 40만 달러 사이일 것으로 예상하며, 비 GAAP 희석 주당순이익은 0.75-0.82 달러로 예상하고 있습니다. 회사는 인공지능(AI) 중심의 고객들이 좋은 성과를 내고 있지만, 광범위한 반도체 시장 회복은 예상보다 더 오랜 시간이 걸리고 있다고 언급하였습니다.
Entegris (NASDAQ: ENTG) a rapporté les résultats financiers du troisième trimestre 2024 avec un chiffre d'affaires net de 808 millions de dollars, montrant une baisse de 9 % par rapport à l'année précédente. Cependant, les ventes nettes ajustées, hors cessions, ont augmenté de 7 %. La société a enregistré un BPA dilué GAAP de 0,51 dollar et un BPA dilué non GAAP de 0,77 dollar. La marge brute s'est améliorée, passant de 41,3 % à 46,0 % par rapport à l'année précédente. Pour le quatrième trimestre 2024, Entegris prévoit des ventes comprises entre 810 et 840 millions de dollars et un BPA dilué non GAAP de 0,75-0,82 dollar. L'entreprise a noté que, bien que les clients axés sur l'IA réalisent de bonnes performances, la reprise générale du marché des semi-conducteurs prend plus de temps que prévu.
Entegris (NASDAQ: ENTG) berichtete über die Finanzergebnisse für das 3. Quartal 2024 mit Nettoumsätzen von 808 Millionen Dollar, was einem Rückgang von 9% im Vergleich zum Vorjahr entspricht. Die bereinigten Nettoumsätze ohne Abspaltungen stiegen jedoch um 7%. Das Unternehmen erzielte ein GAAP verwässertes EPS von 0,51 Dollar und ein non-GAAP verwässertes EPS von 0,77 Dollar. Die Bruttomarge verbesserte sich im Jahresvergleich von 41,3% auf 46,0%. Für das 4. Quartal 2024 erwartet Entegris einen Umsatz zwischen 810 und 840 Millionen Dollar sowie ein non-GAAP verwässertes EPS von 0,75-0,82 Dollar. Das Unternehmen stellte fest, dass, obwohl die auf KI fokussierten Kunden gut abschneiden, sich die breitere Erholung des Halbleitermarkts länger hinzieht als erwartet.
- Adjusted net sales grew 7% year-over-year (excluding divestitures)
- Gross margin improved significantly to 46.0% from 41.3% year-over-year
- Non-GAAP diluted EPS increased to $0.77 from $0.68 year-over-year
- Adjusted EBITDA margin improved to 28.8% from 26.5% year-over-year
- Reported net sales declined 9% year-over-year to $808 million
- Q3 sales came in below company expectations
- Market recovery taking longer than anticipated
- technology transitions affecting growth in 2024
Insights
The Q3 results show mixed performance with notable margin improvements despite revenue challenges. Adjusted net sales grew 7% year-over-year (excluding divestitures), while reported sales declined
- Non-GAAP operating margin expanded to
23.0% from22.0% year-over-year - Adjusted EBITDA margin improved to
28.8% from26.5% - Non-GAAP EPS increased to
$0.77 from$0.68
The Q4 guidance suggests continued growth with projected sales of
The results reflect the current semiconductor industry dynamics, with a clear divergence between AI-focused customers and traditional segments. The slower-than-expected market recovery and technology transitions in 2024 are impacting growth. However, Entegris' strategic positioning in materials science and purity solutions remains strong, particularly as chip manufacturers move toward more complex architectures.
The emphasis on maintaining profitability while investing in technology leadership is important given the expected increase in process complexity and miniaturization demands. The reorganization of segments combining MC and AMH divisions indicates a strategic shift to better serve evolving customer needs and potentially improve operational efficiency.
-
Net sales (as reported) of
, decreased$808 million 9% from prior year. -
Adjusted net sales (excluding the impact of divestitures) increased
7% from prior year. -
GAAP diluted EPS of
.$0.51 -
Non-GAAP diluted EPS of
.$0.77
Bertrand Loy, Entegris’ president and chief executive officer, said: “The team delivered margins and non-GAAP EPS within our guidance range, despite third quarter sales coming in below expectations, with revenue growth excluding divestitures of 7 percent year-on-year.”
Mr. Loy added: “2024 is a transition year for the semiconductor industry. The market recovery is taking longer than anticipated and 2024 continues to be a year of limited technology transitions. Customers with significant exposure to AI applications are performing well, but the rest of the industry continues to be challenged. In this environment, we remain focused on maintaining strong profitability while continuing to fund critical investments that further improve our technology leadership and position us to benefit as market demand accelerates.”
“Looking ahead, we remain confident about the growth prospects for the semi industry and Entegris. The technology roadmaps continue to be opportunity-rich for Entegris as our customers drive for more complex device architectures and further miniaturization,” he said. “The resulting process complexity is making our expertise in materials science and materials purity increasingly valuable to our customers. This is expected to fuel our market outperformance and incremental content per wafer opportunities, as new nodes ramp in memory and advanced logic in the years to come.”
Quarterly Financial Results Summary
(in thousands, except percentages and per share data) |
|||
GAAP Results |
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Net sales |
|
|
|
Gross margin - as a % of net sales |
|
|
|
Operating margin - as a % of net sales |
|
|
|
Net income |
|
|
|
Diluted earnings per common share |
|
|
|
|
|
|
|
Non-GAAP Results |
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Adjusted gross margin - as a % of net sales |
|
|
|
Adjusted operating margin - as a % of net sales |
|
|
|
Adjusted EBITDA - as a % of net sales |
|
|
|
Diluted non-GAAP earnings per common share |
|
|
|
Fourth Quarter Outlook
For the Company’s guidance for the fourth quarter ending December 31, 2024, the Company expects sales of
Segment Results
The Company currently operates in three segments:
Materials Solutions (MS): MS provides materials-based solutions, such as chemical mechanical planarization slurries and pads, deposition materials, process chemistries and gases, formulated cleans, etchants and other specialty materials that enable our customers to achieve better device performance and faster time to yield, while providing for lower total cost of ownership.
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.
On October 30, 2024, Entegris realigned its operating structure to combine the MC and AMH segments, resulting in two reportable segments: the MS segment and the combined MC / AMH segment. As the realignment occurred during the fourth fiscal quarter of 2024, Entegris has presented the results for its three reporting segments through Q3 2024. Beginning in the fourth quarter, Entegris will provide recasted financial information for the two segment structure.
Third-Quarter Results
Entegris will hold a conference call to discuss its results for the third quarter on Monday, November 4, 2024, at 9:00 a.m. Eastern Time. Participants should dial 800-579-2543 or +1 785-424-1789, referencing confirmation ID: ENTGQ324. Participants are asked to dial in 10 minutes prior to the start of the call. For the live webcast and replay of the call, please Click Here.
Management’s slide presentation concerning the results for the third quarter will be posted on the Investor Relations section of www.entegris.com.
About Entegris
Entegris is a leading supplier of advanced materials and process solutions for the semiconductor and other high-tech industries. Entegris has approximately 8,000 employees throughout its global operations and is ISO 9001 certified. It has manufacturing, customer service and/or research facilities in
Non-GAAP Information
The Company’s condensed consolidated financial statements are prepared in conformity with accounting principles generally accepted in
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 fluctuations in demand for semiconductors; global economic uncertainty and the risks inherent in operating a global business; supply chain matters; inflationary pressures; 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; 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 obtain, protect and enforce intellectual property rights; information technology risks; the Company’s ability to execute on our business strategies, including the Company’s expansion of its manufacturing presence in
Entegris, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) |
||||||
|
Three months ended |
|||||
|
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
|||
Net sales |
|
|
|
|||
Cost of sales |
435,869 |
521,165 |
436,833 |
|||
Gross profit |
371,825 |
367,074 |
375,819 |
|||
Selling, general and administrative expenses |
108,455 |
116,051 |
116,315 |
|||
Engineering, research and development expenses |
80,903 |
66,810 |
81,885 |
|||
Amortization of intangible assets |
46,226 |
51,239 |
47,513 |
|||
Goodwill impairment |
— |
15,913 |
— |
|||
Operating income |
136,241 |
117,061 |
130,106 |
|||
Interest expense, net |
50,419 |
75,594 |
52,527 |
|||
Other (income) expense, net |
(212) |
10,243 |
2,977 |
|||
Income before income tax expense (benefit) |
86,034 |
31,224 |
74,602 |
|||
Income tax expense (benefit) |
8,190 |
(2,127) |
6,689 |
|||
Equity in net loss of affiliates |
262 |
139 |
217 |
|||
Net income |
|
|
|
|||
|
|
|
|
|||
|
|
|
||||
Basic earnings per common share: |
|
|
|
|||
Diluted earnings per common share: |
|
|
|
|||
|
|
|
|
|||
Weighted average shares outstanding: |
|
|
|
|||
Basic |
151,196 |
150,127 |
150,801 |
|||
Diluted |
151,924 |
151,229 |
151,819 |
|||
Entegris, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) |
||||
|
Nine months ended |
|||
|
Sep 28, 2024 |
Sep 30, 2023 |
||
Net sales |
|
|
||
Cost of sales |
1,291,907 |
1,558,710 |
||
Gross profit |
1,099,464 |
1,152,925 |
||
Selling, general and administrative expenses |
336,963 |
431,514 |
||
Engineering, research and development expenses |
234,664 |
209,746 |
||
Amortization of intangible assets |
143,898 |
163,493 |
||
Goodwill impairment |
— |
104,785 |
||
Gain on termination of alliance agreement |
— |
(154,754) |
||
Operating income |
383,939 |
398,141 |
||
Interest expense, net |
157,325 |
239,020 |
||
Other expense, net |
17,050 |
13,309 |
||
Income before income tax expense |
209,564 |
145,812 |
||
Income tax expense |
18,335 |
2,851 |
||
Equity in net loss of affiliates |
685 |
269 |
||
Net income |
|
|
||
|
|
|
||
|
|
|||
Basic earnings per common share: |
|
|
||
Diluted earnings per common share: |
|
|
||
|
|
|
||
Weighted average shares outstanding: |
|
|
||
Basic |
150,849 |
149,793 |
||
Diluted |
151,820 |
150,816 |
||
Entegris, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (In thousands) (Unaudited) |
||||
|
|
Sep 28, 2024 |
Dec 31, 2023 |
|
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
|
||
Trade accounts and notes receivable, net |
503,165 |
457,052 |
||
Inventories, net |
643,034 |
607,051 |
||
Deferred tax charges and refundable income taxes |
26,941 |
63,879 |
||
Assets held-for-sale |
7,004 |
278,753 |
||
Other current assets |
102,873 |
113,663 |
||
Total current assets |
1,715,089 |
1,977,327 |
||
Property, plant and equipment, net |
1,542,356 |
1,468,043 |
||
Right-of-use assets |
84,788 |
80,399 |
||
Goodwill |
3,946,575 |
3,945,860 |
||
Intangible assets, net |
1,138,630 |
1,281,969 |
||
Deferred tax assets and other noncurrent tax assets |
20,340 |
31,432 |
||
Other assets |
24,979 |
27,561 |
||
Total assets |
|
|
||
LIABILITIES AND EQUITY |
|
|||
Current liabilities |
|
|
||
Current portion of long-term debt |
65,000 |
— |
||
Accounts payable |
174,189 |
134,211 |
||
Accrued liabilities |
302,336 |
283,158 |
||
Liabilities held-for-sale |
925 |
19,223 |
||
Income tax payable |
44,241 |
77,403 |
||
Total current liabilities |
586,691 |
513,995 |
||
Long-term debt |
4,060,690 |
4,577,141 |
||
Long-term lease liabilities |
73,017 |
68,986 |
||
Other liabilities |
159,849 |
243,875 |
||
Shareholders’ equity |
3,592,510 |
3,408,594 |
||
Total liabilities and equity |
|
|
||
Entegris, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
||||||||
|
Three months ended |
Nine months ended |
||||||
|
Sep 28, 2024 |
Sep 30, 2023 |
Sep 28, 2024 |
Sep 30, 2023 |
||||
Operating activities: |
|
|
|
|
||||
Net income |
|
|
|
|
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation |
47,098 |
39,631 |
139,848 |
130,125 |
||||
Amortization |
46,226 |
51,239 |
143,898 |
163,493 |
||||
Share-based compensation expense |
15,552 |
10,280 |
50,349 |
52,416 |
||||
Provision for deferred income taxes |
(22,979) |
(28,552) |
(47,067) |
(95,366) |
||||
Loss on extinguishment of debt |
— |
3,593 |
11,385 |
10,862 |
||||
Impairment of goodwill |
— |
15,913 |
— |
104,785 |
||||
Gain on termination of alliance agreement |
— |
— |
— |
(154,754) |
||||
(Gain) loss from sale of businesses and held-for-sale assets, net |
— |
— |
(4,311) |
28,579 |
||||
Other |
10,531 |
18,309 |
58,795 |
67,833 |
||||
Changes in operating assets and liabilities, net of effects of acquisitions: |
|
|
|
|
||||
Trade accounts and notes receivable |
(40,167) |
(18,236) |
(52,075) |
(295) |
||||
Inventories |
(18,213) |
68,349 |
(68,872) |
63,340 |
||||
Accounts payable and accrued liabilities |
95,197 |
27,940 |
52,563 |
11,804 |
||||
Income taxes payable, refundable income taxes and noncurrent taxes payable |
(6,785) |
(21,204) |
(23,708) |
(36,774) |
||||
Other |
(6,815) |
(451) |
4,276 |
(2,369) |
||||
Net cash provided by operating activities |
197,227 |
200,023 |
455,625 |
486,371 |
||||
Investing activities: |
|
|
|
|
||||
Acquisition of property and equipment |
(82,193) |
(78,139) |
(208,082) |
(328,182) |
||||
Proceeds, net from sale of businesses |
1,189 |
— |
250,789 |
134,286 |
||||
Proceeds from termination of alliance agreement |
— |
— |
— |
169,251 |
||||
Other |
42 |
1,553 |
(1,875) |
1,919 |
||||
Net cash (used in) provided by investing activities |
(80,962) |
(76,586) |
40,832 |
(22,726) |
||||
Financing activities: |
|
|
|
|
||||
Proceeds from debt |
— |
100,279 |
254,537 |
217,449 |
||||
Payments of debt |
— |
(175,279) |
(728,311) |
(603,950) |
||||
Payments for debt issuance costs |
— |
— |
— |
(3,475) |
||||
Payments for dividends |
(15,123) |
(15,052) |
(45,478) |
(45,202) |
||||
Issuance of common stock |
3,150 |
866 |
13,617 |
30,174 |
||||
Taxes paid related to net share settlement of equity awards |
(840) |
(1,894) |
(16,146) |
(11,540) |
||||
Other |
(913) |
(345) |
(1,815) |
(923) |
||||
Net cash used in financing activities |
(13,726) |
(91,425) |
(523,596) |
(417,467) |
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
9,525 |
(5,009) |
2,282 |
(15,597) |
||||
Increase (decrease) in cash, cash equivalents and restricted cash |
112,064 |
27,003 |
(24,857) |
30,581 |
||||
Cash, cash equivalents and restricted cash at beginning of period |
320,008 |
567,017 |
456,929 |
563,439 |
||||
Cash, cash equivalents and restricted cash at end of period |
|
|
|
|
||||
Entegris, Inc. and Subsidiaries Segment Information (In thousands) (Unaudited) |
||||||||||
|
Three months ended |
Nine months ended |
||||||||
Net sales |
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Sep 28, 2024 |
Sep 30, 2023 |
|||||
Materials Solutions |
|
|
|
|
|
|||||
Microcontamination Control |
286,995 |
286,217 |
293,769 |
848,628 |
839,128 |
|||||
Advanced Materials Handling |
182,177 |
180,248 |
188,225 |
533,256 |
589,457 |
|||||
Inter-segment elimination |
(8,112) |
(13,764) |
(11,675) |
(29,516) |
(41,452) |
|||||
Total net sales |
|
|
|
|
|
|
Three months ended |
Nine months ended |
||||||||
Segment profit |
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Sep 28, 2024 |
Sep 30, 2023 |
|||||
Materials Solutions |
|
|
|
|
|
|||||
Microcontamination Control |
96,704 |
101,132 |
93,709 |
276,968 |
297,790 |
|||||
Advanced Materials Handling |
30,611 |
31,642 |
28,980 |
84,197 |
115,637 |
|||||
Total segment profit |
199,021 |
189,729 |
192,957 |
570,263 |
656,598 |
|||||
Amortization of intangibles |
(46,226) |
(51,239) |
(47,513) |
(143,898) |
(163,493) |
|||||
Unallocated expenses |
(16,554) |
(21,429) |
(15,338) |
(42,426) |
(94,964) |
|||||
Total operating income |
|
|
|
|
|
|||||
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Gross Profit to Adjusted Gross Profit (In thousands) |
||||||||||
|
Three months ended |
Nine months ended |
||||||||
|
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Sep 28, 2024 |
Sep 30, 2023 |
|||||
Net Sales |
|
|
|
|
|
|||||
Gross profit-GAAP |
|
|
|
|
|
|||||
Adjustments to gross profit: |
|
|
|
|
|
|||||
Restructuring costs 1 |
— |
789 |
— |
— |
8,166 |
|||||
Adjusted gross profit |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
Gross margin - as a % of net sales |
|
|
|
|
|
|||||
Adjusted gross margin - as a % of net sales |
|
|
|
|
|
|||||
1 Restructuring charges resulting from cost saving initiatives. |
||||||||||
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Segment Profit to Adjusted Operating Income (In thousands) (Unaudited) |
||||||||||
|
Three months ended |
Nine months ended |
||||||||
Adjusted segment profit |
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Sep 28, 2024 |
Sep 30, 2023 |
|||||
MS segment profit |
|
|
|
|
|
|||||
Restructuring costs 1 |
— |
519 |
— |
— |
7,627 |
|||||
Loss (gain) on sale of businesses and held-for-sale assets, net 2 |
— |
— |
537 |
(4,311) |
28,578 |
|||||
Goodwill impairment 3 |
— |
15,913 |
— |
— |
104,785 |
|||||
Gain on termination of alliance agreement 4 |
— |
— |
— |
— |
(154,754) |
|||||
Impairment on long-lived assets 5 |
— |
— |
— |
12,967 |
— |
|||||
MS adjusted segment profit |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
MC segment profit |
|
|
|
|
|
|||||
Restructuring costs 1 |
— |
215 |
— |
— |
3,010 |
|||||
MC adjusted segment profit |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
AMH segment profit |
|
|
|
|
|
|||||
Restructuring costs 1 |
— |
467 |
— |
— |
1,721 |
|||||
AMH adjusted segment profit |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
Unallocated general and administrative expenses |
|
|
|
|
|
|||||
Less: unallocated deal and integration costs |
(426) |
(10,301) |
(724) |
(3,368) |
(48,717) |
|||||
Less: unallocated restructuring costs 1 |
— |
— |
— |
— |
(86) |
|||||
Less: unallocated acquired tax equalization asset reduction 6 |
(2,959) |
— |
— |
(2,959) |
— |
|||||
Adjusted unallocated general and administrative expenses |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
Total adjusted segment profit |
|
|
|
|
|
|||||
Less: adjusted unallocated general and administrative expenses |
(13,169) |
(11,128) |
(14,614) |
(36,099) |
(46,161) |
|||||
Total adjusted operating income |
|
|
|
|
|
|||||
1 Restructuring charges resulting from cost saving initiatives. |
||||||||||
2 Loss (gain) from the sale of certain businesses and held-for-sale assets, net. |
||||||||||
3 Non-cash impairment charges associated with goodwill. |
||||||||||
4 Gain on the termination of the alliance agreement with MacDermid Enthone. |
||||||||||
5 Impairment of long-lived assets. |
||||||||||
6 Represents an asset reduction of an acquired tax equalization asset from the CMC Materials acquisition. |
||||||||||
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Net Income to Adjusted Operating Income and Adjusted EBITDA (In thousands) (Unaudited) |
||||||||||
|
Three months ended |
Nine months ended |
||||||||
|
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Sep 28, 2024 |
Sep 30, 2023 |
|||||
Net sales |
|
|
|
|
|
|||||
Net income |
|
|
|
|
|
|||||
Net income - as a % of net sales |
|
|
|
|
|
|||||
Adjustments to net income: |
|
|
|
|
|
|||||
Equity in net loss of affiliates |
262 |
139 |
217 |
685 |
269 |
|||||
Income tax expense (benefit) |
8,190 |
(2,127) |
6,689 |
18,335 |
2,851 |
|||||
Interest expense, net |
50,419 |
75,594 |
52,527 |
157,325 |
239,020 |
|||||
Other (income) expense, net |
(212) |
10,243 |
2,977 |
17,050 |
13,309 |
|||||
GAAP - Operating income |
136,241 |
117,061 |
130,106 |
383,939 |
398,141 |
|||||
Operating margin - as a % of net sales |
|
|
|
|
|
|||||
Goodwill impairment 1 |
— |
15,913 |
— |
— |
104,785 |
|||||
Deal and transaction costs 2 |
— |
— |
— |
— |
3,001 |
|||||
Integration costs: |
|
|
|
|
|
|||||
Professional fees 3 |
287 |
6,756 |
147 |
2,574 |
32,068 |
|||||
Severance costs 4 |
139 |
(454) |
577 |
794 |
1,873 |
|||||
Retention costs 5 |
— |
45 |
— |
— |
1,687 |
|||||
Other costs 6 |
— |
3,953 |
— |
— |
10,087 |
|||||
Restructuring costs 7 |
— |
1,202 |
— |
— |
12,444 |
|||||
Acquired tax equalization asset reduction 8 |
2,959 |
— |
— |
2,959 |
— |
|||||
Loss (gain) on sale of businesses and held-for-sale assets, net 9 |
— |
— |
537 |
(4,311) |
28,579 |
|||||
Gain on termination of alliance agreement 10 |
— |
— |
— |
— |
(154,754) |
|||||
Impairment of long-lived assets 11 |
— |
— |
— |
12,967 |
— |
|||||
Amortization of intangible assets 12 |
46,226 |
51,239 |
47,513 |
143,898 |
163,493 |
|||||
Adjusted operating income |
185,852 |
195,715 |
178,880 |
542,820 |
601,404 |
|||||
Adjusted operating margin - as a % of net sales |
|
|
|
|
|
|||||
Depreciation |
47,098 |
39,631 |
47,407 |
139,848 |
130,125 |
|||||
Adjusted EBITDA |
|
|
|
|
|
|||||
Adjusted EBITDA - as a % of net sales |
|
|
|
|
|
|||||
1 Non-cash impairment charges associated with goodwill. |
||||||||||
2 Deal and transaction costs associated with the CMC Materials acquisition and completed divestitures. |
||||||||||
3 Represents professional and vendor fees recorded in connection with services provided by consultants, accountants, lawyers and other third-party service providers to assist us in integrating CMC Materials into our operations. These fees arise outside of the ordinary course of our continuing operations. |
||||||||||
4 Represents severance charges related to the integration of the CMC Materials acquisition. |
||||||||||
5 Represents retention charges related directly to the CMC Materials acquisition and completed divestitures, and are not part of our normal, recurring cash operating expenses. |
||||||||||
6 Represents other employee related costs and other costs incurred relating to the CMC Materials acquisition and the completed divestitures. These costs arise outside of the ordinary course of our continuing operations. |
||||||||||
7 Restructuring charges resulting from cost saving initiatives. |
||||||||||
8 Represents an asset reduction of an acquired tax equalization asset from the CMC Materials acquisition. |
||||||||||
9 Loss (gain) from the sale of certain businesses and held-for-sale assets, net. |
||||||||||
10 Gain on the termination of the alliance agreement with MacDermid Enthone. |
||||||||||
11 Impairment of long-lived assets. |
||||||||||
12 Non-cash amortization expense associated with intangibles acquired in acquisitions. |
||||||||||
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 |
Nine months ended |
||||||||
|
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Sep 28, 2024 |
Sep 30, 2023 |
|||||
GAAP net income |
|
|
|
|
|
|||||
Adjustments to net income: |
|
|
|
|
|
|||||
Goodwill impairment 1 |
— |
15,913 |
— |
— |
104,785 |
|||||
Deal and transaction costs 2 |
— |
— |
— |
— |
3,001 |
|||||
Integration costs: |
|
|
|
|
|
|||||
Professional fees 3 |
287 |
6,756 |
147 |
2,574 |
32,068 |
|||||
Severance costs 4 |
139 |
(454) |
577 |
794 |
1,873 |
|||||
Retention costs 5 |
— |
45 |
— |
— |
1,687 |
|||||
Other costs 6 |
— |
3,953 |
— |
— |
10,087 |
|||||
Restructuring costs 7 |
— |
1,202 |
— |
— |
12,444 |
|||||
Acquired tax equalization asset reduction 8 |
2,959 |
— |
— |
2,959 |
— |
|||||
Loss on extinguishment of debt and modification 9 |
— |
4,532 |
796 |
12,347 |
12,893 |
|||||
Loss (gain) on sale of businesses and held-for-sale assets, net 10 |
— |
— |
537 |
(4,311) |
28,579 |
|||||
Gain on termination of alliance agreement 11 |
— |
— |
— |
— |
(154,754) |
|||||
Infineum termination fee, net 12 |
— |
— |
— |
— |
(10,877) |
|||||
Impairment of long-lived assets 13 |
— |
— |
— |
12,967 |
— |
|||||
Amortization of intangible assets 14 |
46,226 |
51,239 |
47,513 |
143,898 |
163,493 |
|||||
Tax effect of adjustments to net income and discrete tax items 15 |
(9,611) |
(12,810) |
(10,157) |
(33,309) |
(46,996) |
|||||
Non-GAAP net income |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
Diluted earnings per common share |
|
|
|
|
|
|||||
Effect of adjustments to net income |
|
|
|
|
|
|||||
Diluted non-GAAP earnings per common share |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
Diluted weighted averages shares outstanding |
151,924 |
151,229 |
151,819 |
151,820 |
150,816 |
|||||
Diluted non-GAAP weighted average shares outstanding |
151,924 |
151,229 |
151,819 |
151,820 |
150,816 |
|||||
1 Non-cash impairment charges associated with goodwill. |
||||||||||
2 Deal and transaction costs associated with the CMC Materials acquisition and completed divestitures. |
||||||||||
3 Represents professional and vendor fees recorded in connection with services provided by consultants, accountants, lawyers and other third-party service providers to assist us in integrating CMC Materials into our operations. These fees arise outside of the ordinary course of our continuing operations. |
||||||||||
4 Represents severance charges related to the integration of CMC Materials. |
||||||||||
5 Represents retention charges related directly to the CMC Materials acquisition and completed divestitures, and are not part of our normal, recurring cash operating expenses. |
||||||||||
6 Represents other employee-related costs and other costs incurred relating to the CMC Materials acquisition and completed divestitures. These costs arise outside of the ordinary course of our continuing operations. |
||||||||||
7 Restructuring charges resulting from cost saving initiatives. |
||||||||||
8 Represents an asset reduction of an acquired tax equalization asset from the CMC Materials acquisition. |
||||||||||
9 Non-recurring loss on extinguishment of debt and modification of our Credit Agreement. |
||||||||||
10 Loss (gain) from the sale of certain businesses and held-for-sale assets, net. |
||||||||||
11 Gain on the termination of the alliance agreement with MacDermid Enthone. |
||||||||||
12 Non-recurring gain from Infineum termination fee. |
||||||||||
13 Impairment of long-lived assets. |
||||||||||
14 Non-cash amortization expense associated with intangibles acquired in acquisitions. |
||||||||||
15 The tax effect of pre-tax adjustments to net income was calculated using the applicable marginal tax rate for each respective year. |
||||||||||
Entegris, Inc. and Subsidiaries Reconciliation of Reported Net Sales to Adjusted Net Sales (excluding divestitures) Non-GAAP (In thousands) (Unaudited) |
||||||||||
|
Three months ended |
Nine months ended |
||||||||
|
Sep 28, 2024 |
Sep 30, 2023 |
Jun 29, 2024 |
Sep 28, 2024 |
Sep 30, 2023 |
|||||
Net sales |
|
|
|
|
|
|||||
Less: divestitures 1 |
— |
(132,250) |
— |
(33,907) |
(411,513) |
|||||
Adjusted Net sales (excluding divestitures) Non-GAAP |
|
|
|
|
|
|||||
1 Adjusted for the impact of net sales from divestitures. |
||||||||||
Entegris, Inc. and Subsidiaries Reconciliation of GAAP Outlook to Non-GAAP Outlook * (In millions, except per share data) (Unaudited) |
||
|
Fourth Quarter Outlook |
|
Reconciliation GAAP Operating Margin to non-GAAP Operating Margin and Adjusted EBITDA Margin |
December 31, 2024 |
|
Net sales |
|
|
GAAP - Operating income |
|
|
Operating margin - as a % of net sales |
|
|
Amortization of intangible assets |
46 |
|
Adjusted operating income |
|
|
Adjusted operating margin - as a % of net sales |
|
|
Depreciation |
48 |
|
Adjusted EBITDA |
|
|
Adjusted EBITDA - as a % of net sales |
|
|
|
Fourth Quarter Outlook |
|
Reconciliation GAAP net income to non-GAAP net income |
December 31, 2024 |
|
GAAP net income |
|
|
Adjustments to net income: |
|
|
Amortization of intangible assets |
46 |
|
Income tax effect |
(7) |
|
Non-GAAP net income |
|
|
|
Fourth Quarter Outlook |
|
Reconciliation GAAP diluted earnings per share to non-GAAP diluted earnings per share |
December 31, 2024 |
|
Diluted earnings per common share |
|
|
Adjustments to diluted earnings per common share: |
|
|
Amortization of intangible assets |
0.30 |
|
Income tax effect |
(0.04) |
|
Diluted non-GAAP earnings per common share |
|
|
|
|
|
*As a result of displaying amounts in millions, rounding differences may exist in the tables. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241104390625/en/
Bill Seymour
VP of Investor Relations
T + 1 952 556 1844
bill.seymour@entegris.com
Source: Entegris, Inc.
FAQ
What was Entegris (ENTG) revenue in Q3 2024?
What is Entegris (ENTG) Q4 2024 revenue guidance?
What was Entegris (ENTG) EPS for Q3 2024?