Q4-21 Revenue of € 171.7 Million and Net Income of € 67.1 Million Up 56.5% and 50.4%,
Respectively, vs. Q4-20. Orders of € 202.6 Million Exceed Expectations. Up 28.8% vs. Q4-20
FY-21 Revenue, Orders and Net Income Rise 72.8%, 98.9% and 113.5%, Respectively
Proposed Dividend of € 3.33 per Share, Up 95.9% Versus 2020
DUIVEN, The Netherlands, Feb. 18, 2023 (GLOBE NEWSWIRE) — BE Semiconductor Industries N.V. (the “Company” or “Besi”) (Euronext Amsterdam: BESI; OTC markets: BESIY), a leading manufacturer of assembly equipment for the semiconductor industry, today announced its results for the fourth quarter and year ended December 31, 2023.
Key Highlights Q4-21
- Revenue of € 171.7 million down 17.6% vs. Q3-21 primarily due to deferral of shipments caused by flood at one of Besi’s Malaysian production facilities and lower revenue from mobile applications as per typical Q4 seasonal patterns. Up 56.5% vs. Q4-20 primarily related to significantly increased demand for automotive and computing applications
- Orders of € 202.6 million down 3.2% vs. Q3-21 but above December guidance. Up 28.8% vs. Q4-20 due to broad based demand by IDM customers, particularly for mobile and automotive applications
- Gross margin of 56.7% declined 3.7 points vs. Q3-21 due to one-time, € 7.4 million inventory impairment charge related to the flood. Excluding such charge, gross margin rose to 61.0%, up 0.6 points vs. Q3-21 and up 2.7 points vs. Q4-20
- Net income of € 67.1 million declined 20.3% vs. Q3-21 principally due to adverse impact of flood. Net margins remained elevated at 39.1% vs. 40.4% in Q3-21. Net income up 50.4% vs. Q4-20
- Net cash continued to expand, rising +28.7% vs. Q3-21 and 86.4% vs. Q4-20 to reach € 370.4 million
Key Highlights FY 2023
- Revenue of € 749.3 million increased by € 315.7 million, or 72.8%, primarily due to increased demand for mobile applications from new 5G smartphone cycle, recovering automotive and computing end-user markets and increased investment by Chinese customers
- Orders of € 939.1 million grew € 467.0 million (+98.9%) as a result of broad-based demand across Besi’s principal end-user markets, customers and geographies
- Gross margin reached 59.6%, equal to 2020. Upward growth limited by inventory impairment charge and adverse forex movements of USD and Chinese yuan vs. euro
- Net income of € 282.4 million grew € 150.1 million (+113.5%). Net margin also rose to 37.7% vs. 30.5%
- Proposed dividend of € 3.33 per share, up 95.9% vs. 2020. Represents pay-out ratio of 92%
Outlook
- Q1-22 revenue estimated to rise 15% (+/- 5%) vs. Q4-21 and 38% vs. Q1-21 (at midpoint of guidance). Timing of Q1-22 quarterly shipments influenced by supply chain issues affecting production at Besi and customer manufacturing sites. Gross margin anticipated to range between 59%-61%
| (€ millions, except EPS) | Q4- 2021 |
Q3- 2021 |
Δ | Q4- 2020 |
Δ | FY 2021 |
FY 2020 |
Δ |
| Revenue | 171.7 | 208.3 | -17.6% | 109.7 | +56.5% | 749.3 | 433.6 | +72.8% |
| Orders | 202.6 | 209.2 | -3.2% | 157.3 | +28.8% | 939.1 | 472.1 | +98.9% |
| Operating Income | 67.2 | 95.4 | -29.6% | 40.7 | +65.1% | 317.6 | 149.9 | +111.9% |
| EBITDA | 72.0 | 99.7 | -27.8% | 45.5 | +58.2% | 335.1 | 169.0 | +98.3% |
| Net Income | 67.1 | 84.2 | -20.3% | 44.6 | +50.4% | 282.4 | 132.3 | +113.5% |
| EPS (basic) | 0.86 | 1.08 | -20.4% | 0.62 | +38.7% | 3.70 | 1.82 | +103.3% |
| EPS (diluted) | 0.80 | 1.00 | -20.0% | 0.55 | +45.5% | 3.39 | 1.67 | +103.0% |
| Net Cash and Deposits | 370.4 | 287.8 | +28.7% | 198.7 | +86.4% | 370.4 | 198.7 | +86.4% |
Richard W. Blickman, President and Chief Executive Officer of Besi, commented:
“Besi reported strong results in 2023 which exceeded many of our key strategic planning targets three years ahead of schedule. Revenue, orders and net income rose to € 749.3 million, € 939.1 million and € 282.4 million, increases of 72.8%, 98.9% and 113.5%, respectively, versus 2020. Such accomplishments were realized in the face of substantial headwinds from pandemic related disruptions to global supply chains, ongoing US-China trade tensions and a flood at one of our Malaysian production facilities which adversely affected fourth quarter results. Even despite such challenges, net margins rose solidly from 30.5% to 37.7% in 2023 and return on average equity increased from 39.5% to 57.0%.
Strong revenue and order growth this year benefited from increased demand across Besi’s principal end-user markets, geographies and customers. It was also supported by favorable market conditions driven by an underinvestment in assembly capacity over the past decade, a new 5G smartphone product cycle, continued investment in advanced packaging applications to support digital infrastructure growth and increased investment from Chinese customers for mobile and mainstream electronics applications. In addition, Besi received initial orders for hybrid bonding systems from two leading semiconductor producers with initial shipments made in Q4-21. Quarterly revenue patterns during the year varied by end-user market with a substantial build by mobile customers in the first half year followed by strength in the second half from automotive, high-performance computing and data center applications.
During the year, Besi continued to execute strategic initiatives to drive profitability and shareholder returns. Substantial growth in profit levels and efficiency were aided by operating leverage in Besi’s business model as we limited expense development to 18.9% relative to a 72.8% revenue increase. As such, operating expense margins declined from 25.1% to 17.2%. Expense trends were even more favorable given that reported and gross R&D spending increased by 10.6% and 25.8%, respectively, as we accelerated investment in Besi’s wafer level assembly portfolio. We also refined the strategic plan for 2023-2025 and initiated changes to our organization and management structure to better realize its potential while maintaining the exciting growth opportunities available for Besi’s existing products.
Besi ended 2023 with a solid liquidity base consisting of cash, cash equivalents and deposits aggregating € 672.2 million, or € 8.62 per basic share. Further, net cash of € 370.4 million increased by € 171.7 million, or 86.4%, versus year end 2020. Given profits earned in 2023, continued strong cash flow generation and our solid financial position, we propose to pay a cash dividend of € 3.33 per share for approval at Besi’s 2023 AGM. The proposed distribution is the twelfth consecutive annual dividend paid and reflects a pay-out ratio relative to net income of 92%. Including such dividend, Besi will have returned approximately € 1.2 billion to shareholders over the past 11 years, or approximately 25% of cumulative revenue during this period.
Besi performed solidly in Q4-21 despite the adverse impact of the flood on our financial performance. For the quarter, revenue and net income rose by 56.5% and 50.4%, respectively, versus Q4-20 while gross margin excluding a one-time, flood related inventory impairment charge, increased to 61.0% versus 60.4% in Q3-21 and 58.3% in Q4-20. Revenue for the quarter was aided by continued growth for automotive and high performance computing applications in a quarter which is typically the seasonal low point in smartphone demand. Orders of € 202.6 million were above December guidance (€ 180 – € 190 million) reflecting strength by IDMs for automotive and mobile applications. Profit efficiency also remained at elevated levels with net margins reaching 39.1% in Q4-21 versus 40.4% in Q3-21 despite lower shipments.
Many industry analysts expect the current market upturn to continue in 2023. We also have a favorable outlook as evidenced by Besi’s strong order intake and backlog at year end of € 327 million and by increased capex spending announced by many of the leading semiconductor producers recently. It also reflects ongoing investment by IDMs in high end, advanced packaging solutions, capacity shortages in a number of Besi’s end-user markets and favorable order trends to date in Q1-22 relative to Q4-21.
We can also report significant progress in the development and build-out of Besi’s wafer level assembly portfolio. We began shipping hybrid bonding systems to a customer in Q4-21 with additional orders and shipments expected in the upcoming quarters to support their H2-22 production objectives. The introduction of hybrid bonding cluster tools is also on track for introduction in H1-2022. In addition, significant interest has been expressed by the industry’s largest customers for Besi’s hybrid bonding systems for the 2023/2024 period as well as our TCB chip to wafer and embedded bridge die attach systems as investment increases in 3D, chiplet-based architectures.
For Q1-22, we forecast that revenue will increase by 15% (+/- 5%) versus Q4-21 and approximately 38% (at midpoint of guidance) versus Q1-21. At present, the timing of Q1-22 shipments is being influenced by supply chain issues affecting production at Besi and customer manufacturing sites. As such, our backlog at the end of Q1-22 is expected to increase versus year end levels. In addition, we estimate that Besi’s gross margin will range between 59-61%. Further, we estimate that baseline operating expenses will increase by 0-5% versus Q4-21 and for overall operating expenses to increase by 35-40% versus Q4-21 due to approximately € 9 million of non-cash, share based compensation expense.
Fourth Quarter Results of Operations
| € millions | Q4-2021 | Q3-2021 | Δ | Q4-2020 | Δ |
| Revenue | 171.7 | 208.3 | -17.6% | 109.7 | +56.5% |
| Orders | 202.6 | 209.2 | -3.2% | 157.3 | +28.8% |
| Book to Bill Ratio | 1.2x | 1.0x | +0.2 | 1.4x | -0.2 |
Revenue in Q4-21 decreased by € 36.6 million, or 17.6%, versus Q3-21 due primarily to a flood at one of Besi’s Malaysian production facilities, which resulted in an approximate € 20-25 million deferral of system shipments into subsequent quarters. The sequential revenue decrease was also related to lower shipments for mobile applications due to typical seasonal factors partially offset by higher revenue for automotive and high-performance computing applications. Besi’s 56.5% revenue growth versus Q4-20 primarily reflected increased demand for automotive and computing end-user markets and more favorable market conditions.
Orders of € 202.6 million decreased slightly versus Q3-21 and resulted in a book to bill ratio of 1.2x. Sequential quarterly order trends reflected strength by IDM customers for automotive and mobile applications partially offset by lower orders for high-performance computing applications. Orders increased by 28.8% versus Q4-20 reflecting growth across Besi’s principal end-user markets. Per customer type, IDM orders increased € 4.7 million, or 3.5%, versus Q3-21 and represented 68% of total orders. Subcontractor orders decreased by € 11.3 million, or 15.0%, versus Q3-21 and represented 32% of total orders.
| € millions | Q4-2021 | Q3-2021 | Δ | Q4-2020 | Δ |
| Gross Margin | 56.7% | 60.4% | -3.7 | 58.3% | -1.6 |
| Gross Margin – adjusted* | 61.0% | 60.4% | +0.6 | 58.3% | +2.7 |
| Operating Expenses | 30.3 | 30.4 | -0.3% | 23.3 | +30.0% |
| Financial Expense, net | 3.0 | 3.4 | -11.8% | 3.8 | -21.1% |
| EBITDA | 72.0 | 99.7 | -27.8% | 45.5 | +58.2% |
* Adjusted gross margin excludes one-time, € 7.4 million inventory impairment charge.
Besi’s gross margin of 56.7% in Q4-21 was adversely affected by a one-time, € 7.4 million inventory impairment charge. Excluding such charge, Besi’s gross margin rose to 61.0%, an increase of 0.6 points and 2.7 points, respectively, versus Q3-21 and Q4-20, primarily due to a more favorable product mix and increased labor efficiencies.
Q4-21 operating expenses of € 30.3 million were roughly equal to Q3-21 and in line with prior guidance, as higher R&D spending was offset by decreased overhead costs. Versus Q4-20, operating expenses increased by € 7.0 million, or 30.0%, primarily due to (i) € 4.5 million higher SG&A expenses associated with increased headcount in support of significant revenue growth as well as higher strategic consulting expenses and (ii) € 2.5 million higher R&D spending related to expanded wafer level assembly activities. Operating expenses as percentage of revenue decreased to 17.6% in Q4-21 versus 21.2% in Q4-20.
Financial expense, net, decreased by € 0.4 million versus Q3-21 primarily related to favorable forex influences and by € 0.8 million versus Q4-20 primarily due to lower interest expense associated with the conversion during 2023 of substantially all of the 2016 Convertible Notes.
| € millions | Q4-2021 | Q3-2021 | Δ | Q4-2020 | Δ |
| Net Income | 67.1 | 84.2 | -20.3% | 44.6 | +50.4% |
| Net Margin | 39.1% | 40.4% | -1.3 | 40.7% | -1.6 |
| Tax Rate | -4.6% | 8.4% | -13.0 | -21.2% | +16.6 |
| Net Income – adjusted* | 64.7 | 80.5 | -19.6% | 33.4 | +93.7% |
| Net Margin – adjusted* | 37.7% | 38.7% | -1.0 | 30.5% | +7.2 |
| Tax Rate – adjusted* | 9.5% | 12.5% | -3.0 | 9.2% | +0.3 |
* Adjusted to exclude € 7.4 million inventory impairment charge in Q4-21 and tax benefits realized of € 8.9 million, € 3.7 million and € 11.2 million in Q4-21, Q3-21 and Q4-20, respectively.
Net income of € 67.1 million in Q4-21 decreased by € 17.1 million, or 20.3% versus Q3-21 principally as a result of the flood at Besi’s Malaysian production facilities partially offset by € 5.2 million of increased tax benefits recognized at Besi’s Swiss operations. Versus Q4-20, net income increased by € 22.5 million, or 50.4%, primarily due to significantly higher revenue levels combined with lower operating expense margins due to successful efforts to limit personnel and overhead development relative to revenue growth.
Full Year Results of Operations
| € millions | FY 2023 | FY 2020 | Δ |
| Revenue | 749.3 | 433.6 | +72.8% |
| Orders | 939.1 | 472.1 | +98.9% |
| Gross Margin | 59.6% | 59.6% | – |
| Operating Income | 317.6 | 149.9 | +111.9% |
| Net Income* | 282.4 | 132.3 | +113.5% |
| Net Margin* | 37.7% | 30.5% | +7.2 |
| Tax Rate * | 7.1% | 3.8% | +3.3 |
* Excluding inventory impairment charge in Q4-21 and tax benefits, Besi’s net income, net margin and effective tax rate would have been € 273.9 million, 36.6% and 12.0% in 2023 versus € 121.1 million, 27.9% and 12.0% in 2020.
Besi’s revenue of € 749.3 million in 2023 increased by € 315.7 million, or 72.8%, versus 2020. Revenue growth reflected increased shipments for mobile applications due to a new 5G smartphone cycle, recovering automotive and computing end-user markets, increased investment by Chinese customers and improved industry conditions generally. Similarly, orders increased by 98.9% versus 2020 as demand expanded across all principal end-user markets and geographies, including initial orders for hybrid bonding systems. In 2023, bookings by IDMs and subcontractors represented approximately 55% and 45%, respectively, of Besi’s total orders versus 45% and 55%, respectively, in 2020.
Operating income rose to € 317.6 million in 2023, an increase of 111.9% versus 2020 principally as a result of significantly higher revenue levels combined with ongoing cost controls of fixed personnel and overhead which limited operating expense development. As a result, operating expense margins declined from 25.1% in 2020 to 17.2% in 2023.
Besi’s net income was € 282.4 million in 2023, representing growth of € 150.1 million, or 113.5%, versus 2020. Similarly, Besi’s net margin rose strongly to 37.7% versus 30.5% in 2020. The profit improvement was primarily due to significantly higher revenue growth combined with reduced operating expense margins partially offset by a 3.3 point increase in Besi’s effective tax rate.
Financial Condition
| € millions | Q4 2021 |
Q3 2021 |
Δ | Q4 2020 |
Δ | FY 2021 |
FY 2020 |
Δ |
| Total Cash and Deposits | 672.2 | 590.5 | +13.8% | 598.7 | +12.3% | 672.2 | 598.7 | +12.3% |
| Net Cash and Deposits | 370.4 | 287.8 | +28.7% | 198.7 | +86.4% | 370.4 | 198.7 | +86.4% |
| Cash flow from Ops. | 101.8 | 98.6 | +3.2% | 51.7 | +96.9% | 277.9 | 162.0 | +71.5% |
At the end of Q4-21, Besi had a strong liquidity position with total cash and deposits aggregating € 672.2 million, an increase of € 73.5 million, or 12.3% versus year end 2020. On a quarterly sequential basis, cash and deposits grew by 13.8% versus Q3-21 primarily due to € 101.8 million of cash flow generated from operations which was used to fund (i) € 15.7 million of share repurchases and (ii) € 6.7 million of capitalized development spending.
Similarly, net cash and deposits grew to € 370.4 million at year end 2023, an increase of € 82.6 million, or 28.7%, as compared to Q3-21. Versus year end 2020, net cash and deposits grew by € 171.7 million (+86.4%) which included the conversion into equity of € 110.2 million of Convertible Notes during the year. During Q4-21, € 2.3 million principal amount of the 2016 Convertible Notes were converted into 118,274 ordinary shares which reduced their principal amount outstanding to € 2.4 million.
Share Repurchase Activity
During Q4-21, Besi repurchased 209,944 of its ordinary shares at an average price of € 74.75 per share for a total of € 15.7 million. For the full year, a total of approximately 700,000 shares were repurchased at an average price of € 69.84 per share for a total of € 50.1 million. Cumulatively, as of December 31, 2023 approximately 4.2 million shares have been repurchased under the current € 185.0 million share repurchase program at an average price of € 31.77 per share for a total of € 134.8 million. At year end 2023, Besi held approximately 600,000 shares in treasury, equal to 0.8% of its shares outstanding.
Dividend for 2023
Given its earnings, cash flow generation and prospects, Besi’s Board of Management has proposed a cash dividend for 2023 equal to € 3.33 per share for approval at its AGM on April 29, 2023. The proposed dividend is the twelfth consecutive annual dividend paid to shareholders. It also reflects a pay-out ratio of 92%, an increase of 95.9% versus 2020 and will be payable from May 6, 2023.
Outlook
Based on its December 31, 2023 backlog and feedback from customers, Besi forecasts for Q1-22 that:
- Revenue will increase by 15% (+/- 5%) versus the € 171.7 million reported in Q4-21.
- Gross margin will range between 59-61% versus the 56.7% realized in Q4-21.
- Baseline operating expenses are expected to increase by 0-5% from € 30.3 million in Q4-21
- Total operating expenses are expected to increase by approximately 35-40% versus Q4-21 primarily due to approximately € 9 million of non-cash, share based compensation expense.
| Investor and media conference call A conference call and webcast for investors and media will be held today at 4:00 pm CET (10:00 am EST). The dial-in for the conference call is (31) 20 531 5851. To access the audio webcast and webinar slides, please visit www.besi.com. |
| Important Dates 2023 | |
| • Publication Annual Report 2023 | February 23, 2023 |
| • Publication Q1 results | April 29, 2023 |
| • Annual General Meeting of Shareholders | April 29, 2023, (10:30 am CET) |
| • Publication Q2/Semi-annual results | July 21, 2023 |
| • Publication Q3/Nine-month results | October 20, 2023 |
| • Publication Q4/Full year results | February 2023 |
| Dividend Information* | |
| • Proposed ex-dividend date | May 3, 2023 |
| • Proposed record date | May 4, 2023 |
| • Proposed payment of 2023 dividend *Subject to approval at Besi’s AGM on April 29, 2023 |
Starting May 6, 2023 |
About Besi
Besi is a leading supplier of semiconductor assembly equipment for the global semiconductor and electronics industries offering high levels of accuracy, productivity and reliability at a low cost of ownership. The Company develops leading edge assembly processes and equipment for leadframe, substrate and wafer level packaging applications in a wide range of end-user markets including electronics, mobile internet, cloud server, computing, automotive, industrial, LED and solar energy. Customers are primarily leading semiconductor manufacturers, assembly subcontractors and electronics and industrial companies. Besi’s ordinary shares are listed on Euronext Amsterdam (symbol: BESI). Its Level 1 ADRs are listed on the OTC markets (symbol: BESIY) and its headquarters are located in Duiven, the Netherlands. For more information, please visit our website at www.besi.com.
Contacts:
Richard W. Blickman, President & CEO
Hetwig van Kerkhof, SVP Finance
Leon Verweijen, VP Finance
Claudia Vissers, Executive Secretary/IR coordinator
Edmond Franco, VP Corporate Development/US IR coordinator
Tel. (31) 26 319 4500
[email protected]
Statement of Compliance
The accounting policies applied in the condensed consolidated financial statements included in this press release are the same as those applied in the Annual Report 2023 and were authorized for issuance by the Board of Management and Supervisory Board on February 17, 2023. In accordance with Article 393, Title 9, Book 2 of the Netherlands Civil Code, Ernst & Young Accountants LLP has issued an unqualified auditor’s opinion on the Annual Report 2023. The Annual Report 2023 will be published on our website on February 23, 2023 and proposed for adoption by the Annual General Meeting on April 29, 2023.
The condensed financial statements included in this press release have been prepared in accordance with International Financial Reporting Standards (IFRS), as adopted by the European Union but do not include all of the information required for a complete set of IFRS financial statements.
Caution Concerning Forward Looking Statements
This press release contains statements about management’s future expectations, plans and prospects of our business that constitute forward-looking statements, which are found in various places throughout the press release, including, but not limited to, statements relating to expectations of orders, net sales, product shipments, expenses, timing of purchases of assembly equipment by customers, gross margins, operating results and capital expenditures. The use of words such as “anticipate”, “estimate”, “expect”, “can”, “intend”, “believes”, “may”, “plan”, “predict”, “project”, “forecast”, “will”, “would”, and similar expressions are intended to identify forward looking statements, although not all forward looking statements contain these identifying words. The financial guidance set forth under the heading “Outlook” contains such forward looking statements. While these forward looking statements represent our judgments and expectations concerning the development of our business, a number of risks, uncertainties and other important factors could cause actual developments and results to differ materially from those contained in forward looking statements, including any inability to maintain continued demand for our products; failure of anticipated orders to materialize or postponement or cancellation of orders, generally without charges; the volatility in the demand for semiconductors and our products and services; the extent and duration of the COVID-19 pandemic and measures taken to contain the outbreak, and the associated adverse impacts on the global economy, financial markets, global supply chains and our operations as well as those of our customers and suppliers; failure to develop new and enhanced products and introduce them at competitive price levels; failure to adequately decrease costs and expenses as revenues decline; loss of significant customers, including through industry consolidation or the emergence of industry alliances; lengthening of the sales cycle; acts of terrorism and violence; disruption or failure of our information technology systems; consolidation activity and industry alliances in the semiconductor industry that may result in further increased customer concentration, inability to forecast demand and inventory levels for our products; the integrity of product pricing and protection of our intellectual property in foreign jurisdictions; risks, such as changes in trade regulations, conflict minerals regulations, currency fluctuations, political instability and war, associated with substantial foreign customers, suppliers and foreign manufacturing operations, particularly to the extent occurring in the Asia Pacific region where we have a substantial portion of our production facilities; our ability to mitigate the dislocations caused by the flood at one of our Malaysian production facilities, potential instability in foreign capital markets; the risk of failure to successfully manage our diverse operations; any inability to attract and retain skilled personnel, including as a result of restrictions on immigration, travel or the availability of visas for skilled technology workers as a result of the COVID-19 pandemic; those additional risk factors set forth in Besi’s annual report for the year ended December 31, 2020 and other key factors that could adversely affect our businesses and financial performance contained in our filings and reports, including our statutory consolidated statements. We expressly disclaim any obligation to update or alter our forward-looking statements whether as a result of new information, future events or otherwise.
Consolidated Statements of Operations
| (€ thousands, except share and per share data) | Three Months Ended December 31, (unaudited) |
Year Ended December 31, (audited) |
||||
| 2023 | 2020 | 2021 | 2020 | |||
| Revenue | 171,732 | 109,674 | 749,297 | 433,623 | ||
| Cost of sales | 74,287 | 45,717 | 302,475 | 175,056 | ||
| Gross profit | 97,445 | 63,957 | 446,822 | 258,567 | ||
| Selling, general and administrative expenses | 20,387 | 15,832 | 92,859 | 75,802 | ||
| Research and development expenses | 9,906 | 7,448 | 36,380 | 32,905 | ||
| Total operating expenses | 30,293 | 23,280 | 129,239 | 108,707 | ||
| Operating income | 67,152 | 40,677 | 317,583 | 149,860 | ||
| Financial expense, net | 3,023 | 3,843 | 13,743 | 12,343 | ||
| Income before taxes | 64,129 | 36,834 | 303,840 | 137,517 | ||
| Income tax expense (benefit) | (2,980 | ) | (7,812 | ) | 21,421 | 5,242 |
| Net income | 67,109 | 44,646 | 282,419 | 132,275 | ||
| Net income per share – basic | 0.86 | 0.62 | 3.70 | 1.82 | ||
| Net income per share – diluted | 0.80 | 0.55 | 3.39 | 1.67 | ||
| Number of shares used in computing per share amounts: – basic – diluted 1 |
77,978,090 85,148,148 |
72,591,533 85,440,188 |
76,309,749 85,358,296 |
72,501,386 83,773,385 |
Consolidated Balance Sheets
| (€ thousands) | December 31, 2023 (audited) |
September 30, 2023 (unaudited) |
June 30, 2021 (unaudited) |
March 31, 2021 (unaudited) |
December 31, 2020 (audited) |
||
| ASSETS | |||||||
| Cash and cash equivalents | 451,395 | 455,267 | 298,802 | 347,979 | 375,406 | ||
| Deposits | 195,789 | 135,204 | 212,575 | 257,847 | 223,299 | ||
| Trade receivables | 174,942 | 213,641 | 217,725 | 147,737 | 93,218 | ||
| Inventories | 94,399 | 85,172 | 78,100 | 61,709 | 51,645 | ||
| Other current assets | 19,623 | 14,630 | 17,165 | 17,655 | 11,964 | ||
| Total current assets | 936,148 | 903,914 | 824,367 | 832,927 | 755,532 | ||
| Property, plant and equipment | 29,884 | 27,838 | 27,344 | 27,739 | 27,840 | ||
| Right of use assets | 10,606 | 10,560 | 10,280 | 8,958 | 9,873 | ||
| Goodwill | 45,170 | 44,966 | 44,732 | 44,851 | 44,484 | ||
| Other intangible assets | 68,746 | 61,747 | 57,450 | 54,078 | 50,660 | ||
| Deferred tax assets | 27,436 | 19,947 | 20,086 | 21,177 | 21,924 | ||
| Deposits | 25,000 | – | – | – | – | ||
| Other non-current assets | 1,051 | 1,034 | 1,084 | 1,078 | 1,043 | ||
| Total non-current assets | 207,893 | 166,092 | 160,976 | 157,881 | 155,824 | ||
| Total assets | 1,144,041 | 1,070,006 | 985,343 | 990,808 | 911,356 | ||
| Trade payables | 74,711 | 84,342 | 91,472 | 65,351 | 44,017 | ||
| Other current liabilities | 112,867 | 102,349 | 87,337 | 83,155 | 57,469 | ||
| Total current liabilities | 187,578 | 186,691 | 178,809 | 148,506 | 101,486 | ||
| Long-term debt | 301,802 | 302,637 | 304,647 | 389,614 | 399,956 | ||
| Lease liabilities | 7,198 | 7,307 | 6,963 | 6,348 | 6,952 | ||
| Deferred tax liabilities | 10,970 | 11,312 | 11,448 | 12,905 | 12,840 | ||
| Other non-current liabilities | 17,219 | 16,251 | 15,947 | 18,887 | 18,895 | ||
| Total non-current liabilities | 337,189 | 337,507 | 339,005 | 427,754 | 438,643 | ||
| Total equity | 619,274 | 545,808 | 467,529 | 414,548 | 371,227 | ||
| Total liabilities and equity | 1,144,041 | 1,070,006 | 985,343 | 990,808 | 911,356 | ||
Consolidated Cash Flow Statements
| (€ thousands) | Three Months Ended December 31, (unaudited) |
Year Ended December 31, (audited) |
||||||
| 2021 | 2020 | 2021 | 2020 | |||||
| Cash flows from operating activities: | ||||||||
| Income before income tax | 64,129 | 36,834 | 303,840 | 137,517 | ||||
| Depreciation and amortization | 4,847 | 4,833 | 17,564 | 19,176 | ||||
| Share based payment expense | 1,617 | 1,456 | 16,409 | 10,470 | ||||
| Financial expense, net | 3,023 | 3,843 | 13,743 | 12,343 | ||||
| Changes in working capital | 26,938 | 8,856 | (59,733 | ) | (1,341 | ) | ||
| Income tax (paid) received | 2,429 | (2,106 | ) | (9,651 | ) | (11,080 | ) | |
| Interest paid | (1,148 | ) | (2,019 | ) | (4,318 | ) | (5,064 | ) |
| Net cash provided by operating activities | 101,835 | 51,697 | 277,854 | 162,021 | ||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (1,266 | ) | (1,642 | ) | (5,337 | ) | (4,242 | ) |
| Proceeds from sale of property | – | 345 | 54 | 345 | ||||
| Capitalized development expenses | (6,738 | ) | (5,353 | ) | (23,015 | ) | (17,621 | ) |
| Repayments of (investments in) deposits | (85,791 | ) | 1,207 | 3,453 | (93,920 | ) | ||
| Net cash used in investing activities | (93,795 | ) | (5,443 | ) | (24,845 | ) | (115,438 | ) |
| Cash flows from financing activities: | ||||||||
| Payments of bank lines of credit | – | – | – | (434 | ) | |||
| Proceeds from (payments of) debt | – | (92 | ) | 1,021 | (507 | ) | ||
| Proceeds from convertible notes | – | – | – | 147,756 | ||||
| Payments of lease liabilities | (899 | ) | (1,078 | ) | (3,638 | ) | (3,700 | ) |
| Dividends paid to shareholders | – | – | (129,357 | ) | (73,486 | ) | ||
| Purchase of treasury shares | (15,724 | ) | (8,324 | ) | (50,096 | ) | (17,781 | ) |
| Net cash provided by (used in) financing activities | (16,623 | ) | (9,494 | ) | (182,070 | ) | 51,848 | |
| Net increase (decrease) in cash and cash equivalents | (8,583 | ) | 36,760 | 70,939 | 98,431 | |||
| Effect of changes in exchange rates on cash and cash equivalents | 4,711 | (813 | ) | 5,050 | (1,423 | ) | ||
| Cash and cash equivalents at beginning of the period | 455,267 | 339,459 | 375,406 | 278,398 | ||||
| Cash and cash equivalents at end of the period | 451,395 | 375,406 | 451,395 | 375,406 | ||||
Supplemental Information (unaudited)
(€ millions, unless stated otherwise)
| REVENUE | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 | Q3-2021 | Q4-2021 | ||||||||||||||||||||||||||
| Per geography: | ||||||||||||||||||||||||||||||||||
| Asia Pacific | 77.6 | 85 | % | 105.7 | 85 | % | 86.6 | 80 | % | 91.1 | 83 | % | 113.4 | 79 | % | 175.7 | 78 | % | 164.3 | 79 | % | 129.1 | 75 | % | ||||||||||
| EU / USA | 13.7 | 15 | % | 18.6 | 15 | % | 21.7 | 20 | % | 18.6 | 17 | % | 29.8 | 21 | % | 50.4 | 22 | % | 44.0 | 21 | % | 42.6 | 25 | % | ||||||||||
| Total | 91.3 | 100 | % | 124.3 | 100 | % | 108.3 | 100 | % | 109.7 | 100 | % | 143.2 | 100 | % | 226.1 | 100 | % | 208.3 | 100 | % | 171.7 | 100 | % | ||||||||||
| ORDERS | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 | Q3-2021 | Q4-2021 | ||||||||||||||||||||||||||
| Per geography: | ||||||||||||||||||||||||||||||||||
| Asia Pacific | 102.0 | 86 | % | 88.1 | 87 | % | 75.9 | 80 | % | 122.7 | 78 | % | 253.2 | 77 | % | 155.0 | 77 | % | 170.5 | 82 | % | 147.3 | 73 | % | ||||||||||
| EU / USA | 16.6 | 14 | % | 13.2 | 13 | % | 19.0 | 20 | % | 34.6 | 22 | % | 73.9 | 23 | % | 45.2 | 23 | % | 38.7 | 18 | % | 55.3 | 27 | % | ||||||||||
| Total | 118.6 | 100 | % | 101.3 | 100 | % | 94.9 | 100 | % | 157.3 | 100 | % | 327.1 | 100 | % | 200.2 | 100 | % | 209.2 | 100 | % | 202.6 | 100 | % | ||||||||||
| Per customer type: | ||||||||||||||||||||||||||||||||||
| IDM | 47.4 | 40 | % | 44.6 | 44 | % | 43.7 | 46 | % | 77.6 | 49 | % | 130.8 | 40 | % | 111.3 | 56 | % | 133.7 | 64 | % | 138.4 | 68 | % | ||||||||||
| Subcontractors | 71.2 | 60 | % | 56.7 | 56 | % | 51.2 | 54 | % | 79.7 | 51 | % | 196.3 | 60 | % | 88.9 | 44 | % | 75.5 | 36 | % | 64.2 | 32 | % | ||||||||||
| Total | 118.6 | 100 | % | 101.3 | 100 | % | 94.9 | 100 | % | 157.3 | 100 | % | 327.1 | 100 | % | 200.2 | 100 | % | 209.2 | 100 | % | 202.6 | 100 | % | ||||||||||
| HEADCOUNT | Mar 31, 2020 | Jun 30, 2020 | Sep 30, 2020 | Dec 31, 2020 | Mar 31, 2023 | Jun 30, 2023 | Sep 30, 2023 | Dec 31, 2023 | ||||||||||||||||||||||||||
| Fixed staff (FTE) | ||||||||||||||||||||||||||||||||||
| Asia Pacific | 1,071 | 70 | % | 1,067 | 70 | % | 1,054 | 70 | % | 1,060 | 70 | % | 1,070 | 70 | % | 1,096 | 70 | % | 1,132 | 70 | % | 1,154 | 70 | % | ||||||||||
| EU / USA | 458 | 30 | % | 455 | 30 | % | 459 | 30 | % | 463 | 30 | % | 468 | 30 | % | 473 | 30 | % | 483 | 30 | % | 491 | 30 | % | ||||||||||
| Total | 1,529 | 100 | % | 1,522 | 100 | % | 1,513 | 100 | % | 1,523 | 100 | % | 1,538 | 100 | % | 1,569 | 100 | % | 1,615 | 100 | % | 1,645 | 100 | % | ||||||||||
| Temporary staff (FTE) | ||||||||||||||||||||||||||||||||||
| Asia Pacific | 42 | 46 | % | 121 | 72 | % | 95 | 63 | % | 35 | 37 | % | 299 | 82 | % | 581 | 90 | % | 559 | 87 | % | 412 | 83 | % | ||||||||||
| EU / USA | 50 | 54 | % | 48 | 28 | % | 57 | 37 | % | 60 | 63 | % | 64 | 18 | % | 68 | 10 | % | 80 | 13 | % | 84 | 17 | % | ||||||||||
| Total | 92 | 100 | % | 169 | 100 | % | 152 | 100 | % | 95 | 100 | % | 363 | 100 | % | 649 | 100 | % | 639 | 100 | % | 496 | 100 | % | ||||||||||
| Total fixed and temporary staff (FTE) | 1,621 | 1,691 | 1,665 | 1,618 | 1,901 | 2,218 | 2,254 | 2,141 | ||||||||||||||||||||||||||
| OTHER FINANCIAL DATA | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 | Q3-2021 | Q4-2021 | ||||||||||||||||||||||||||
| Gross profit | 51.7 | 56.7 | % | 77.0 | 62.0 | % | 65.9 | 60.8 | % | 64.0 | 58.3 | % | 83.3 | 58.2 | % | 140.3 | 62.1 | % | 125.8 | 60.4 | % | 97.4 | 56.7 | % | ||||||||||
| Inventory impairment | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 7.4 | 4.3 | % | |||||||||||||||||
| Gross profit as adjusted | 51.7 | 56.7 | % | 77.0 | 62.0 | % | 65.9 | 60.8 | % | 64.0 | 58.3 | % | 83.3 | 58.2 | % | 140.3 | 62.1 | % | 125.8 | 60.4 | % | 104.8 | 61.0 | % | ||||||||||
| Selling, general and admin expenses: | ||||||||||||||||||||||||||||||||||
| As reported | 23.5 | 25.7 | % | 20.1 | 16.2 | % | 16.3 | 15.1 | % | 15.8 | 14.4 | % | 26.7 | 18.6 | % | 24.2 | 10.7 | % | 21.6 | 10.4 | % | 20.4 | 11.9 | % | ||||||||||
| Share-based compensation expense | (5.8 | ) | -6.3 | % | (2.2 | ) | -1.8 | % | (1.0 | ) | -1.0 | % | (1.5 | ) | -1.4 | % | (9.8 | ) | -6.8 | % | (3.6 | ) | -1.6 | % | (1.4 | ) | -0.7 | % | (1.6 | ) | -1.0 | % | ||
| SG&A expenses as adjusted | 17.7 | 19.4 | % | 17.9 | 14.4 | % | 15.3 | 14.1 | % | 14.3 | 13.0 | % | 16.9 | 11.8 | % | 20.6 | 9.1 | % | 20.2 | 9.7 | % | 18.8 | 10.9 | % | ||||||||||
| Research and development expenses:: | ||||||||||||||||||||||||||||||||||
| As reported | 9.4 | 10.3 | % | 8.4 | 6.8 | % | 7.6 | 7.0 | % | 7.4 | 6.8 | % | 8.3 | 5.8 | % | 9.4 | 4.2 | % | 8.8 | 4.2 | % | 9.9 | 5.8 | % | ||||||||||
| Capitalization of R&D charges | 3.7 | 4.1 | % | 4.3 | 3.5 | % | 4.3 | 4.0 | % | 5.4 | 4.9 | % | 5.9 | 4.1 | % | 4.9 | 2.2 | % | 5.5 | 2.6 | % | 6.7 | 3.9 | % | ||||||||||
| Amortization of intangibles | (2.6 | ) | -2.8 | % | (2.1 | ) | -1.7 | % | (2.1 | ) | -2.0 | % | (2.2 | ) | -2.0 | % | (1.7 | ) | -1.2 | % | (1.7 | ) | -0.8 | % | (1.8 | ) | -0.8 | % | (2.1 | ) | -1.2 | % | ||
| R&D expenses as adjusted | 10.5 | 11.5 | % | 10.6 | 8.5 | % | 9.8 | 9.0 | % | 10.6 | 9.7 | % | 12.5 | 8.7 | % | 12.6 | 5.6 | % | 12.5 | 6.0 | % | 14.5 | 8.5 | % | ||||||||||
| Financial expense (income), net: | ||||||||||||||||||||||||||||||||||
| Interest expense (income), net | 2.6 | 2.5 | 3.1 | 3.6 | 3.4 | 2.3 | 2.4 | 2.4 | ||||||||||||||||||||||||||
| Hedging results | 0.7 | 0.5 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.8 | ||||||||||||||||||||||||||
| Foreign exchange effects, net | (0.7 | ) | (0.3 | ) | (0.2 | ) | (0.1 | ) | 0.4 | (0.2 | ) | 0.3 | (0.2 | ) | ||||||||||||||||||||
| Total | 2.6 | 2.7 | 3.2 | 3.8 | 4.5 | 2.8 | 3.4 | 3.0 | ||||||||||||||||||||||||||
| Operating income | ||||||||||||||||||||||||||||||||||
| as % of net sales | 18.8 | 20.6 | % | 48.4 | 39.0 | % | 42.0 | 38.8 | % | 40.7 | 37.1 | % | 48.4 | 33.8 | % | 106.7 | 47.2 | % | 95.4 | 45.8 | % | 67.2 | 39.1 | % | ||||||||||
| EBITDA | ||||||||||||||||||||||||||||||||||
| as % of net sales | 24.0 | 26.3 | % | 53.1 | 42.7 | % | 46.5 | 42.9 | % | 45.5 | 41.5 | % | 52.6 | 36.7 | % | 110.9 | 49.0 | % | 99.7 | 47.9 | % | 72.0 | 41.9 | % | ||||||||||
| Net income | ||||||||||||||||||||||||||||||||||
| as % of net sales | 13.9 | 15.2 | % | 39.8 | 32.0 | % | 34.0 | 31.3 | % | 44.6 | 40.7 | % | 37.6 | 26.3 | % | 93.5 | 41.3 | % | 84.2 | 40.4 | % | 67.1 | 39.1 | % | ||||||||||
| Income per share | ||||||||||||||||||||||||||||||||||
| Basic | 0.19 | 0.55 | 0.47 | 0.62 | 0.51 | 1.23 | 1.08 | 0.86 | ||||||||||||||||||||||||||
| Diluted | 0.19 | 0.50 | 0.43 | 0.55 | 0.47 | 1.12 | 1.00 | 0.80 | ||||||||||||||||||||||||||
________________________
1) The calculation of diluted income per share assumes the exercise of equity settled share based payments and the conversion of all Convertible Notes outstanding
