Earnings Release • Jul 30, 2009
Earnings Release
Open in ViewerOpens in native device viewer
FOR: BE SEMICONDUCTOR INDUSTRIES N.V. Ratio 6 6921 RW Duiven The Netherlands
Duiven, the Netherlands, July 30, 2009, BE Semiconductor Industries N.V. ("the Company" or "Besi") (Euronext: BESI), a leading manufacturer of assembly equipment for the semiconductor industry, today announced its financial results for the second quarter ended June 30, 2009.
| (€ millions) | As Adjusted | % | Q2- | % | Q2- | Q1- | |
|---|---|---|---|---|---|---|---|
| Q2-2009* | Q1-2009** | Change | 2008 | Change | 2009 | 2009 | |
| Revenue | 30.5 | 15.6 | 95.5% | 46.5 | (34.4%) | 30.5 | 15.6 |
| Gross margin | 30.5% | 20.9% | 9.6 | 35.0% | (4.5) | 35.9% | 16.4% |
| Operating income (loss) | (10.1) | (7.0) | (44.3%) | 2.5 | NM | 32.2 | (9.3) |
| Net income (loss) | (10.9) | (7.3) | (49.3%) | 2.2 | NM | 31.5 | (9.4) |
| EPS (basic) | (0.33) | (0.24) | (37.5%) | 0.07 | NM | 0.94 | (0.30) |
| EPS (diluted) | (0.27) | (0.24) | (12.5%) | 0.07 | NM | 0.78 | (0.30) |
| Orders | 37.5 | 12.8 | 193.0% | 44.8 | (16.3%) | 37.5 | 12.8 |
| Backlog | 40.6 | 22.6 | 79.6% | 48.9 | (17.0%) | 40.6 | 22.6 |
| Book to bill ratio | 1.23 | 0.82 | 50.0% | 0.96 | 28.1% | 1.23 | 0.82 |
| Cash flow (deficit) from ops | (7.6) | (7.9) | 4.0% | 4.6 | NM | (2.6) | (7.9) |
| Cash | 72.2 | 59.2 | 22.0% | 77.5 | (6.8%) | 72.2 | 59.2 |
| Total Debt | 54.1 | 55.8 | (3.0%) | 71.9 | (24.8%) | 54.1 | 55.8 |
Besi acquired Esec on April 1, 2009. Set forth below is a summary of Besi's quarterly pro forma combined revenue, net income and adjusted net income for the first half of 2009 as if the transaction had occurred on January 1, 2009.
| Revenue | Adjusted Net Income | Reported Net Income | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Q1- 2009 |
Q2- 2009 |
HY-1 | Q1- 2009 |
Q2- 2009 |
HY-1 | Q1- 2009 |
Q2- 2009 |
HY-1 | |||
| Besi | 15.6 | 18.0 | 33.6 | (7.3) | (7.3) | (14.6) | (9.4) | 33.5 | 24.1 | ||
| Esec | 5.5 | 12.5 | 18.0 | (11.9) | (3.6) | (15.5) | (11.9) | (2.0) | (13.9) | ||
| Combined | 21.1 | 30.5 | 51.6 | (19.2) | (10.9) | (30.1) | (21.3) | 31.5 | 10.2 |
Richard W. Blickman, President and Chief Executive Officer of the Company, commented: "Our revenue development and order book this quarter improved significantly due to the acquisition of Esec and some improvement in general economic conditions globally in comparison to the winter 2008/2009. Customers, particularly Asian subcontractors, started placing orders again for incremental capacity and new product development with the stabilization of the global economy this spring. As such, our revenue almost doubled sequentially and our orders increased by approximately € 25 million over the first quarter of 2009 of which € 20 million represented the addition of new Esec die bonding and wire bonding orders during the period and € 5 million represented incremental Besi die bonding and packaging equipment bookings. It is typical for the "front end" of the back end assembly equipment market represented by die and wire bonding equipment to improve first in any economic recovery before any rebound in packaging or plating equipment.
Our net loss for the second quarter of 2009 prior to the one-time gain from the Esec acquisition and other adjustments was € 10.9 million which was in accordance with our expectations based on the low level of backlog on hand as we began the quarter. We expect losses to continue in the third quarter albeit at lower levels as revenues ramp and we continue to realize benefits from our Dragon II program and Esec integration activities. During the second quarter, we completed an 18% aggregate headcount reduction at Besi which exceeded our 15% target set in our Dragon II program last December and terminated die bonding production at our Hungarian operations. In addition, our Esec integration activities continue on track. By Q3-2009, we expect to achieve a roughly 30% headcount reduction at Esec that was begun at the beginning of the year. Headcount reduction along with improving orders and shipments in Q2-2009 led to a significant reduction in Esec's adjusted net loss from € 11.9 million in Q1-2009 to € 3.6 million in Q2-2009. We continue to focus on additional measures for cost reduction company-wide through the One Besi concept as a major corporate priority.
Our liquidity position remains solid with which to weather the current industry storm. At June 30, 2009, our cash in excess of our bank debt and capital leases increased to € 52.9 million as compared to € 38.0 million at March 31, 2009 and our net cash position increased to € 18.1 million as compared to € 3.4 million at such respective dates. This liquidity cushion should help us absorb near term anticipated losses in the current economic downturn and provide funding to further restructure our business so we may accelerate profitable business development in the next market upturn."
On July 6, 2009, Besi announced that it completed the provisional accounting for the consolidated acquisition balance sheet of its Esec business unit as of April 1, 2009 per IFRS requirements. The valuation resulted in a one-time negative goodwill gain of € 41.2 million. A summary of the purchase price accounting for the Esec transaction is approximately as follows (€ millions):
| Fair value of net assets acquired | € 46.0 |
|---|---|
| Purchase price consideration | (4.8) |
| Excess fair value of net assets | ______ |
| acquired ("negative goodwill") | € 41.2 |
The negative goodwill resulting from the transaction was reported as a gain in Besi's operating results for the second quarter and six months ended June 30, 2009.
For the first half year 2009, Besi's revenue was € 46.0 million as compared to € 83.6 million in the first half of 2008. Revenue for the first six months of 2009 included revenue of € 12.5 million generated by Esec from its date of acquisition (April 1, 2009). Revenue declined in the first half of 2009 as compared to the first half of 2008 due to the adverse impact of the global recession on Besi's business as customers responded to the economic crisis by delaying, foregoing or cancelling bookings. Similarly, orders for the first half of 2009 were € 50.3 million (including € 20 million from Esec) as compared to € 83.9 million for the first half of 2008. For the first half of 2009, Besi recorded net income of € 22.1 million (or € 0.69 per share) due primarily to a one-time negative goodwill gain related to the Esec transaction as compared to a net profit of € 0.1 million (nil per share) for the first half of 2008. Excluding such one-time gain and other adjustments related to restructuring and purchase price acquisition accounting, Besi generated a net loss for the first half of 2009 of € 18.2 million (or (€ 0.51) per share) as Dragon cost reduction efforts could not offset the 45% year over year revenue decline caused by the severe downturn in the global semiconductor and semiconductor equipment industries. Subsequent to its acquisition, Esec contributed an adjusted net loss of € 3.6 million and a reported net loss of € 2.0 million to Besi's results of operations for the first half of 2009.
Besi's € 14.9 million (95.5%) revenue increase in the second quarter of 2009 as compared to the first quarter of 2009 was primarily due to revenue contributed by its Esec subsidiary from its date of acquisition and, to a lesser extent, increased die bonding shipments. The revenue increase for the quarter was at the high end of prior guidance (+ 80-100%).
Orders for the second quarter of 2009 were € 37.5 million, an increase of € 24.7 million as compared to the first quarter of 2009 and a decrease of € 7.3 million, or 16.3%, as compared to the second quarter of 2008. The significant increase in second quarter 2009 orders was due to the acquisition of Esec (€ 20 million) and an improvement in orders for Datacon die bonding and Fico packaging equipment as customers cautiously renewed purchases of assembly equipment. On a customer basis, bookings in the second quarter of 2009 as compared to the first quarter of 2009 reflected a € 14.6 million increase in orders by subcontractors and a € 10.1 million increase in orders by IDMs. Backlog at June 30, 2009 increased by € 18 million to € 40.6 million as compared to € 22.6 million at March 31, 2009, of which € 11 million of such increase represented Esec's backlog at the date of acquisition. Approximately 43% and 57% of backlog at June 30, 2009 was represented by array connect and leadframe assembly applications, respectively.
Besi's gross margin for the second quarter of 2009 increased to 35.9% as compared to 16.4% in the first quarter of 2009 and 35.0% in the second quarter of 2008. Besi's gross margins in the second quarter of 2009 benefited from a net gain of € 1.7 million related to the successful settlement of certain Esec purchase obligations (€ 2.2 million) partially offset by a purchase accounting inventory adjustment (€ 0.5 million). Excluding such net gain, Besi's gross margins were 30.5% in the second quarter of 2009 as compared to 20.9% in the first quarter of 2009 (excluding Dragon II restructuring charges) and exceeded prior guidance for the quarter (23-25%). Gross margins increased in comparison to the first quarter of 2009 primarily due to the acquisition of Esec, higher sequential revenues and higher Datacon die bonding and Fico packaging equipment margins.
Besi's total operating expenses were € 19.9 million in the second quarter of 2009 as compared to € 11.8 million in the first quarter of 2009 and € 13.8 million in the second quarter of 2008. The increase in quarterly sequential operating expenses was primarily due to the Esec acquisition and was within the range of prior guidance (+ 80- 100%) adjusting for restructuring charges in each respective period. Besi's operating expenses included € 0.6 million in restructuring costs in the second quarter of 2009 primarily related to the termination of its Hungarian die bonding operations. In the quarter, Besi capitalized € 1.8 million of expenses primarily related to the development of its next generation G-3 singulation system and next generation die sorting system. Such systems are scheduled for commercial introduction in the winter of 2009/2010. Operating expenses in the first quarter of 2009 reflected € 1.6 million of restructuring charges and € 1.4 million of capitalized development expenses.
Besi's cash and cash equivalents increased by € 13.0 million to € 72.2 million at June 30, 2009 as compared to € 59.2 million at March 31, 2009. At June 30, 2009, total debt and capital lease obligations declined to € 54.1 million as compared to € 55.8 million at March 31, 2009. The increase in sequential quarterly cash was due to € 19.5 million of cash received in the Esec transaction partially offset by (i) a cash deficit from operations of € 2.6 million as a result of losses incurred during the second quarter, (ii) debt reduction of € 1.7 million, (iii) funding for capitalized development costs of € 1.8 million and capital expenditures of € 0.2 million. The Company's cash deficit from operations included € 4.9 million of working capital transferred in the Esec transaction. At June 30, 2009, Besi had € 52.9 million of cash and cash equivalents in excess of its bank borrowings and capital lease obligations outstanding and net cash and cash equivalents of € 18.1 million.
Based on its June 30, 2009 backlog and feedback from customers, Besi guides for Q3-2009 that:
As a result, Besi anticipates reporting a net loss for the third quarter of 2009. The Company will continue to align its cost structure to current market realities by means of its Dragon restructuring plan and Esec integration activities.
In accordance with the interim reporting requirements of the Dutch Financial Supervision Act (Wft), the EU Transparency Directive and IAS 34 Interim Financial Reporting, the complete Half Year Report 2009 is also available and can be downloaded from Besi's website: www.besi.com.
Besi will host a conference call on Thursday July 30, 2009, at 4 p.m. CET (3 p.m. London time, 10 a.m. New York time) to discuss the 2009 second quarter results. The dial-in number for the teleconference is (31) 70 304 3381. A live audio webcast of the conference call will be available at Besi's website: www.besi.com. A recording of the audio webcast will remain available at Besi's website.
BE Semiconductor Industries N.V. designs, develops, manufactures, markets and services die sorting, flip chip and multi-chip die bonding, wire bonding, packaging and plating equipment for the semiconductor industry's assembly operations. Its customers consist primarily of leading U.S., European and Asian semiconductor manufacturers, assembly subcontractors and industrial companies which utilize its products for both array connect and conventional leadframe manufacturing processes. For more information about Besi, please visit our website at www.besi.com.
Contacts: Richard W. Blickman Jan Willem Ruinemans President & CEO Chief Financial Officer Tel. (31) 26 319 4500 Tel. (31) 26 319 4500 [email protected] [email protected]
Uneke Dekkers / Frank Jansen Citigate First Financial Tel. (31) 20 575 4021 / 24
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, backlog, 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" constitute 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 our inability to maintain continued demand for our products, the impact of the worldwide economic downturn on our business, 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; failure to adequately decrease costs and expenses as revenues decline, loss of significant customers, lengthening of the sales cycle, incurring additional restructuring charges in the future, acts of terrorism and violence; risks, such as changes in trade regulations, currency fluctuations, political instability and war, associated with substantial foreign customers, suppliers and foreign manufacturing operations; potential instability in foreign capital markets; the risk of failure to successfully manage our diverse operations; those additional risk factors set forth in Besi's annual report for the year ended December 31, 2008 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 are under no obligation to (and expressly disclaim any such obligation to) update or alter our forward-looking statements whether as a result of new information, future events or otherwise.
(tables to follow)
(euro in thousands, except share and per share data)
| Three Months Ended | Six Months Ended June 30, |
||||
|---|---|---|---|---|---|
| June 30, (unaudited) |
(unaudited) | ||||
| 2009 | 2008 | 2009 | 2008 | ||
| Revenue | 30,453 | 46,495 | 46,019 | 83,591 | |
| Cost of sales | 19,507 | 30,212 | 32,513 | 54,832 | |
| Gross profit | 10,946 | 16,283 | 13,506 | 28,759 | |
| Acquisition gain | 41,207 | - | 41,207 | - | |
| Selling, general and administrative expenses | 13,368 | 9,529 | 22,039 | 19,089 | |
| Research and development expenses | 6,581 | 4,261 | 9,752 | 8,942 | |
| Total operating expenses | 19,949 | 13,790 | 31,791 | 28,031 | |
| Operating income | 32,204 | 2,493 | 22,922 | 728 | |
| Financial expense, net | (1,229) | 368 | (1,876) | (807) | |
| Income (loss) before taxes | 30,975 | 2,861 | 21,046 | (79) | |
| Income tax expense (benefit) | (512) | 638 | (1,078) | (176) | |
| Net income | 31,487 | 2,223 | 22,124 | 97 | |
| Net income per share – basic Net income per share – diluted |
0.938 0.7841) |
0.072 0.0713) |
0.686 0.5931) |
0.003 0.0032) |
|
| Number of shares used in computing per share amounts: |
|||||
| - basic - diluted |
33,553,773 40,954,8491) |
30,713,529 39,779,8403) |
32,192,107 39,482,6521) |
30,713,276 30,781,0302) |
1) The calculation of the diluted income per share assumes conversion of the Company's 5.5% outstanding convertible notes due
2012 as such conversion would have a dilutive effect (7,082,927 weighted average equivalent number of ordinary shares). 2) The calculation of the diluted income per share does not assume conversion of the Company's 5.5% outstanding convertible notes due 2012 as such conversion would have an anti-dilutive effect (8,975,610 weighted average equivalent number of
ordinary shares). 3) The calculation of the diluted income per share assumes conversion of the Company's 5.5% outstanding convertible notes due 2012 as such conversion would have a dilutive effect (8,975,610 weighted average equivalent number of ordinary shares).
The financial information has been prepared in accordance with IFRS as adopted by the EU.
(tables to follow)
(euro in thousands, except share and per share data)
| Three Months Ended June 30, 2009 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| As reported | Adjustments | As Adjusted | |||||||
| Revenue | 30,453 | - | 30,453 | ||||||
| Cost of sales | 19,507 | 1,650(a) | 21,157 | ||||||
| Gross profit | 10,946 | (1,650) | 9,296 | ||||||
| Acquisition gain | 41,207 | (41,207)(b) | - | ||||||
| Selling, general and administrative expenses |
13,368 | (568)(c) | 12,800 | ||||||
| Research and development expenses | 6,581 | - | 6,581 | ||||||
| Total operating expenses | 19,949 | (568) | 19,381 | ||||||
| Operating income (loss) | 32,204 | (42,289) | (10,085) | ||||||
| Financial expenses, net | (1,229) | - | (1,229) | ||||||
| Income (loss) before taxes | 30,975 | (42,289) | (11,314) | ||||||
| Income tax expense (benefit) | (512) | 100 | (412) | ||||||
| Net income (loss) before minority interest | 31,487 | (42,389) | (10,902) | ||||||
| Net income (loss) per share – basic | 0.938 | (1.263) | (0.325) | ||||||
| Net income (loss) per share – diluted | 0.784 | (1.035) | (0.251) | ||||||
| Number of shares used in computing per share amounts: |
|||||||||
| - basic | 33,553,773 | 33,553,773 | 33,553,773 | ||||||
| - diluted (d) | 40,954,849 | 40,954,849 | 40,954,849 |
(a) Includes € 2,2 million gain on settlement of certain Esec purchase obligations less Esec purchase price inventory adjustment (€ 0.5 million).
(b) Gain from negative goodwill related to Esec acquisition.
(c) Includes Dragon II restructuring charges of € 0.4 million related to rationalization of Datacon's Hungarian operations and severance and social charges of € 0.2 million.
(d) The calculation of the diluted income (loss) per share assumes conversion of the Company's 5.5% outstanding convertible notes due 2012 as such conversion would have a dilutive effect (7,082,927 weighted average equivalent number of ordinary shares).
The financial information has been prepared in accordance with IFRS as adopted by the EU.
| (euro in thousands) | June 30, | March 31, | December 31, |
|---|---|---|---|
| 2009 | 2009 | 2008 | |
| (unaudited) | (unaudited) | (audited) | |
| ASSETS | |||
| Cash and cash equivalents | 72,200 | 59,246 | 74,008 |
| Accounts receivable | 25,598 | 17,303 | 23,824 |
| Inventories | 67,502 | 44,969 | 47,053 |
| Income tax receivable | 519 | 598 | 598 |
| Other current assets | 12,070 | 5,688 | 5,773 |
| Total current assets | 177,889 | 127,804 | 151,256 |
| Property, plant and equipment | 26,815 | 26,204 | 27,307 |
| Goodwill | 43,318 | 43,766 | 43,394 |
| Other intangible assets | 17,233 | 13,482 | 12,965 |
| Deferred tax assets | 7,982 | 6,660 | 5,677 |
| Other non-current assets | 2,460 | 2,464 | 2,280 |
| Total non-current assets | 97,808 | 92,576 | 91,623 |
| Total assets | 275,697 | 220,380 | 242,879 |
| Notes payable to banks | 13,413 | 14,712 | 16,711 |
| Current portion of long-term debt and financial leases | 3,148 | 3,270 | 4,591 |
| Accounts payable | 11,942 | 6,044 | 11,028 |
| Accrued liabilities | 34,459 | 17,806 | 20,699 |
| Total current liabilities | 62,962 | 41,832 | 53,029 |
| Convertible notes | 34,780 | 34,636 | 34,492 |
| Other long-term debt and financial leases | 2,752 | 3,244 | 5,830 |
| Deferred tax liabilities | 420 | 529 | 622 |
| Other non-current liabilities | 2,762 | 2,693 | 2,622 |
| Total non-current liabilities | 40,714 | 41,102 | 43,566 |
| Total equity | 172,021 | 137,446 | 146,284 |
| Total liabilities and equity | 275,697 | 220,380 | 242,879 |
The financial information has been prepared in accordance with IFRS as adopted by the EU.
(tables to follow)
| (euro in thousands) | Three Months Ended June 30, (unaudited) |
Six Months Ended June 30, (unaudited) |
||||
|---|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | |||
| Cash flows from operating activities: | ||||||
| Net income (loss) | 31,487 | 2,223 | 22,124 | 97 | ||
| Depreciation and amortization Other non-cash items Badwill arising from acquisition |
2,183 (359) (41,207) |
1,774 (1,191) - |
4,140 (1,252) (41,207) |
3,540 (1,633) - |
||
| Changes in working capital | 5,297 | 1,813 | 5,708 | 5,965 | ||
| Net cash provided by (used for) operating activities | (2,599) | 4,619 | (10,487) | 7,969 | ||
| Cash flows from investing activities: Capital expenditures Capitalized development expenses Cash inflow on acquisition Proceeds from sale of equipment |
(235) (1,771) 19,462 44 |
(2,631) (677) - 2 |
(177) (3,117) 19,462 44 |
(4,006) (1,378) - 2 |
||
| Net cash provided by (used for) investing activities | 17,500 | (3,306) | 16,212 | (5,382) | ||
| Cash flows from financing activities: (Payments of) proceeds from bank lines of credit Payments of debt and financial leases |
(1,288) (454) |
3,150 (1,128) |
(3,173) (4,208) |
2,815 (2,290) |
||
| Net cash provided by (used for) financing activities | (1,742) | 2,022 | (7,381) | 525 | ||
| Net decrease in cash and cash equivalents Effect of changes in exchange rates on cash and |
13,159 | 3,335 | (1,656) | 3,112 | ||
| cash equivalents Cash and cash equivalents at beginning of the |
(205) | (111) | (152) | (413) | ||
| period | 59,246 | 74,256 | 74,008 | 74,781 | ||
| Cash and cash equivalents at end of the period | 72,200 | 77,480 | 72,200 | 77,480 |
The financial information has been prepared in accordance with IFRS as adopted by the EU.
(euro in millions, unless stated otherwise)
| REVENUE | Q1-2008 | Q2-2008 | Q3-2008 | Q4-2008 | Q1-2009 | Q2-2009 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Per product: | ||||||||||||
| Array connect | 21.6 | 58% | 30.2 | 65% | 25.5 | 72% | 23.8 | 78% | 9.9 | 63% | 20.5 | 67% |
| Leadframe | 15.5 | 42% | 16.3 | 35% | 9.7 | 28% | 6.8 | 22% | 5.7 | 37% | 10.0 | 33% |
| Total | 37.1 | 100% | 46.5 | 100% | 35.2 | 100% | 30.6 | 100% | 15.6 | 100% | 30.5 | 100% |
| Per geography: | ||||||||||||
| Asia Pacific | 24.4 | 66% | 30.2 | 65% | 22.3 | 64% | 14.5 | 48% | 8.3 | 53% | 24.0 | 79% |
| Europe and ROW | 9.2 | 25% | 14.6 | 31% | 10.3 | 29% | 12.4 | 41% | 5.1 | 33% | 4.2 | 14% |
| USA | 3.5 | 9% | 1.7 | 4% | 2.6 | 7% | 3.7 | 12% | 2.2 | 14% | 2.3 | 8% |
| Total | 37.1 | 100% | 46.5 | 100% | 35.2 | 100% | 30.6 | 100% | 15.6 | 100% | 30.5 | 100% |
| ORDERS | Q1-2008 | Q2-2008 | Q3-2008 | Q4-2008 | Q1-2009 | Q2-2009 | ||||||
| Per product: | ||||||||||||
| Array connect | 26.3 | 67% | 36.6 | 82% | 15.1 | 62% | 13.7 | 75% | 9.5 | 74% | 20.1 | 54% |
| Leadframe | 13.1 | 33% | 8.2 | 18% | 9.1 | 38% | 4.5 | 25% | 3.3 | 26% | 17.4 | 46% |
| Total | 39.4 | 100% | 44.8 | 100% | 24.2 | 100% | 18.2 | 100% | 12.8 | 100% | 37.5 | 100% |
| Per geography: | ||||||||||||
| Asia Pacific | 23.9 | 61% | 30.1 | 67% | 14.2 | 59% | 11 | 60% | 6.8 | 53% | 28.6 | 76% |
| Europe and ROW | 12.4 | 31% | 12.9 | 29% | 7.0 | 29% | 3.6 | 20% | 4.0 | 31% | 5.0 | 13% |
| USA | 3.1 | 8% | 1.8 | 4% | 3.0 | 12% | 3.6 | 20% | 2.0 | 16% | 3.9 | 10% |
| Total | 39.4 | 44.8 | 24.2 | 18.2 | 12.8 | 37.5 | ||||||
| 100% | 100% | 100% | 100% | 100% | 100% | |||||||
| Per customer type: | ||||||||||||
| IDM | 22.4 | 57% | 21.4 | 48% | 14.8 | 61% | 12.8 | 70% | 5.9 | 46% | 16.0 | 43% |
| Subcontractors | 17.0 | 43% | 23.4 | 52% | 9.4 | 39% | 5.4 | 30% | 6.9 | 54% | 21.5 | 57% |
| Total | 39.4 | 100% | 44.8 | 100% | 24.2 | 100% | 18.2 | 100% | 12.8 | 100% | 37.5 | 100% |
| BACKLOG | Mar 31, 2008 | Jun 30, 2008 | Sep 30, 2008 | Dec 31, 2008 | Mar 31, 2009 | Jun 30, 2009 1) | ||||||
| Per product: | ||||||||||||
| Array connect | 27.1 | 54% | 33.5 | 69% | 23.0 | 61% | 12.9 | 51% | 12.5 | 55% | 17.6 | 43% |
| Leadframe | 23.5 | 46% | 15.4 | 31% | 14.8 | 39% | 12.5 | 49% | 10.1 | 45% | 23.0 | 57% |
| Total | 50.6 | 100% | 48.9 | 100% | 37.8 | 100% | 25.4 | 100% | 22.6 | 100% | 40.6 | 100% |
| 1) Including opening backlog Esec | ||||||||||||
| HEADCOUNT 2) | Mar 31, 2008 | Jun 30, 2008 | Sep 30, 2008 | Dec 31, 2008 | Mar 31, 2009 | Jun 30, 2009 | ||||||
| Europe | 633 | 55% | 651 | 55% | 660 | 55% | 650 | 55% | 583 | 54% | 766 | 54% |
| Asia Pacific | 475 | 41% | 477 | 41% | 490 | 41% | 485 | 41% | 463 | 43% | 613 | 43% |
| USA | 51 | 4% | 48 | 4% | 46 | 4% | 47 | 4% | 42 | 4% | 41 | 3% |
| Total | 1,159 | 100% | 1,176 | 100% | 1,196 | 100% | 1,182 | 100% | 1,088 | 100% | 1,420 | 100% |
| 2) Excluding temporary staff |
(euro in millions, unless stated otherwise)
| OTHER FINANCIAL DATA | Q1-2008 | Q2-2008 | Q3-2008 | Q4-2008 | Q1-2009 | Q2-2009 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross profit: | |||||||||||||
| Array connect | 7.7 | 35.6% | 11.3 | 37.4% | 9.3 | 36.4% | 7.0 | 29.4% | 2.5 | 25.3% | 6.8 | 33.2% | |
| Leadframe | 5.1 | 32.9% | 5.3 | 32.5% | 3.8 | 39.2% | 2.0 | 29.4% | 1.0 | 17.5% | 2.8 | 28.0% | |
| Subtotal | 12.8 | 34.5% | 16.6 | 35.7% | 13.1 | 37.2% | 9.0 | 29.4% | 3.5 | 22.4% | 9.6 | 31.5% | |
| Amortization of intangibles Restructuring charges |
(0.3) - |
-0.9% | (0.3) - |
-0.7% | (0.3) - |
-0.8% | (0.4) (0.3) |
-1.3% -1.0% |
(0.3) (0.7) |
-1.4% -4.5% |
(0.3) - |
-0.8% | |
| Release purchase obligations/fair value adj. Esec | - | - | - | - | - | 1.6 | 5.2% | ||||||
| Total | 12.5 | 33.6% | 16.3 | 35.0% | 12.8 | 36.4% | 8.3 | 27.1% | 2.6 | 16.5% | 10.9 | 35.9% | |
| Selling, general and administrative expenses: | |||||||||||||
| SG&A expenses | 9.5 | 25.6% | 9.4 | 20.2% | 9.2 | 26.1% | 9.3 | 30.4% | 7.2 | 46.2% | 12.7 | 41.6% | |
| Amortization of intangibles | 0.1 | 0.3% | 0.1 | 0.2% | 0.1 | 0.3% | 0.2 | 0.7% | 0.1 | 0.6% | 0.1 | 0.3% | |
| Restructuring charges | - | - | 0.4 | 1.1% | 3.4 | 11.1% | 1.4 | 9.0% | 0.6 | 2.0% | |||
| Acquisition gain | - | - | - | - | - | (41.2) | -135.1% | ||||||
| Impairment charges | - | - | - | 20.2 | 66.0% | - | - | ||||||
| Total | 9.6 | 25.9% | 9.5 | 20.4% | 9.7 | 27.5% | 33.1 | 108.2% | 8.7 | 55.8% | (27.8) | -91.1% | |
| Research and development expenses: | |||||||||||||
| R&D expenses | 5.1 | 13.7% | 4.7 | 10.1% | 3.9 | 11.1% | 4.5 | 14.7% | 4.0 | 25.6% | 8.1 | 26.6% | |
| Capitalization of R&D charges | (0.7) | -1.9% | (0.7) | -1.5% | (0.7) | -2.0% | (1.4) | -4.6% | (1.3) | -8.3% | (1.8) | -5.9% | |
| Amortization of intangibles | 0.3 | 0.8% | 0.3 | 0.6% | 0.4 | 1.1% | 0.3 | 1.0% | 0.3 | 1.9% | 0.3 | 1.0% | |
| Restructuring charges | - | - | - | 0.1 | 0.3% | 0.2 | 1.3% | - | - | ||||
| Total | 4.7 | 12.7% | 4.3 | 9.2% | 3.6 | 10.2% | 3.5 | 11.4% | 3.2 | 20.5% | 6.6 | 21.6% | |
| Financial expense (income), net: | |||||||||||||
| Interest expense (income), net | 0.5 | 0.5 | (0.9) | 0.5 | 0.6 | 0.5 | |||||||
| Foreign exchange (gains) \ losses Non recurring charge related to statutory tax review |
0.7 - |
(0.5) (0.4) |
- - |
0.1 - |
0.1 - |
0.7 - |
|||||||
| Total | 1.2 | (0.4) | (0.9) | 0.6 | 0.7 | 1.2 | |||||||
| Operating income (loss) | |||||||||||||
| as % of net sales | (1.8) | -4.9% | 2.5 | 5.4% | (0.5) | -1.5% | (28.4) | -92.8% | (9.3) | -59.6% | 32.2 | 105.6% | |
| EBITDA as % of net sales |
0.0 | 0.0% | 4.3 | 9.2% | 1.2 | 3.5% | (5.9) | -19.3% | (7.3) | -47.0% | 34.4 | 112.8% | |
| Net income (loss) | |||||||||||||
| as % of net sales | (2.1) | -5.7% | 2.2 | 4.8% | 0.4 | 1.0% | (34.0) | -111.1% | (9.4) | -60.3% | 31.5 | 103.3% | |
| Income per share | |||||||||||||
| Basic | (0.069) | 0.072 | 0.013 | (1.103) | (0.300) | 0.938 | |||||||
| Diluted | (0.069) | 0.071 | 0.013 | (1.103) | (0.300) | 0.784 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.