Q2-23 Revenue of € 162.5 Million and Net Income of € 52.6 Million Up 21.8% and 52.5%, Respectively, vs. Q1-23. Revenue and Operating Profit Above Midpoint of Guidance
H1-23 Revenue and Net Income Down 28.9% and 39.2%, Respectively, vs. H1-22
DUIVEN, the Netherlands, July 27, 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 second quarter and first half year ended June 30, 2023.
Key Highlights Q2-23
- Revenue of € 162.5 million rose 21.8% vs. Q1-23 due primarily to increased smartphone demand for both high-end and mainstream applications. Down 24.1% vs. Q2-22 due to significantly lower demand for broad range of computing applications
- Orders of € 112.6 million down 20.7% vs. Q1-23 principally due to lower orders for mobile applications post H1-23 ramp partially offset by increased automotive bookings from Asian subcontractors. Down 26.5% vs. Q2-22 primarily due to adverse impact of industry downturn on Besi’s end-user markets
- Gross margin of 65.6% rose 1.4 points vs. Q1-23 and 4.6 points vs. Q2-22 due to more favorable product mix, net forex benefits and cost control efforts
- Net income of € 52.6 million increased 52.5% vs. Q1-23 while net margins rose to 32.4% vs. 25.9% due primarily to higher revenue and gross margins. Vs. Q2-22, net income declined 30.4% due primarily to lower revenue levels
- Total cash reached € 378.3 million at end of Q2-23 post capital allocation of € 289.1 million during quarter
Key Highlights H1-23
- Revenue of € 295.9 million declined 28.9% vs. H1-22 principally due to lower demand for computing applications partially offset by increased shipments for high-end mobile end-user markets
- Orders of € 254.6 million also declined 28.9% vs. H1-22 due primarily to general market weakness and lower orders for computing applications from IDMs and Asian subcontractors
- Gross margin of 65.0% rose 4.5 points vs. H1-22 principally as a result of more favorable product mix, net forex benefits and overhead alignment with current market conditions
- Net income of € 87.1 million decreased € 56.1 million, or 39.2%, vs. H1-22 primarily due to lower revenue, higher R&D spending and increased strategic consulting costs. Similarly, net margin decreased to 29.5% from 34.4% in H1-22
Outlook
Q3-23 revenue anticipated to decrease 20-30% vs. Q2-23 due to seasonal trends and ongoing market weakness with gross margin forecast to range between 62-64%
| (€ millions, except EPS) | Q2- 2023 |
Q1- 2023 |
Δ | Q2- 2022 |
Δ | H1- 2023 |
H1- 2022 |
Δ | |||
| Revenue | 162.5 | 133.4 | +21.8 | % | 214.0 | -24.1 | % | 295.9 | 416.4 | -28.9 | % |
| Orders | 112.6 | 142.0 | -20.7 | % | 153.1 | -26.5 | % | 254.6 | 357.9 | -28.9 | % |
| Operating Income | 62.9 | 41.7 | +50.8 | % | 92.5 | -32.0 | % | 104.6 | 174.2 | -40.0 | % |
| EBITDA | 69.3 | 48.2 | +43.8 | % | 98.0 | -29.3 | % | 117.5 | 185.2 | -36.6 | % |
| Net Income | 52.6 | 34.5 | +52.5 | % | 75.6 | -30.4 | % | 87.1 | 143.2 | -39.2 | % |
| Net Margin | 32.4% | 25.9% | +6.5 | 35.4% | -3.0 | 29.5% | 34.4% | -4.9 | |||
| EPS (basic) | 0.68 | 0.44 | +54.5 | % | 0.94 | -27.7 | % | 1.12 | 1.81 | -38.1 | % |
| EPS (diluted) | 0.66 | 0.44 | +50.0 | % | 0.90 | -26.7 | % | 1.09 | 1.71 | -36.3 | % |
| Net Cash and Deposits | 74.0* | 325.8 | -77.3 | % | 284.0* | -73.9 | % | 74.0* | 284.0* | -73.9 | % |
* Reflects cash dividend payments of € 222.1 million and € 269.5 million in Q2-23 and Q2-22, respectively.
Richard W. Blickman, President and Chief Executive Officer of Besi, commented:
“Besi reported solid Q2-23 results with revenue and operating profit above the midpoint of prior guidance in a challenging industry environment. For the quarter, revenue of € 162.5 million and net income of € 52.6 million increased by 21.8% and 52.5%, respectively, versus Q1-23. Sequential revenue growth benefited from increased smartphone demand this year versus 2022 partially offset by weakness broadly in computing end-user markets. Net margins also grew to 32.4% versus 25.9% in Q1-23 reflecting revenue growth, gross margin improvement to 65.6% and strict cost control efforts of production and operating overhead in alignment with current market conditions.
“We ended the quarter with a strong liquidity position including cash and deposits of € 387.3 million post the capital allocation of € 289.1 million to shareholders in the form of our annual cash dividend and ongoing activity under Besi’s € 300 million share repurchase program. Cumulatively, Besi has returned € 1.7 billion to shareholders over the past 13 years, representing approximately 30% of total revenue.
“Revenue and profit development in H1-23 also reflected the impact of current adverse market conditions on Besi’s business this year with revenue and orders each declining by 28.9% versus H1-22 and net income decreasing by 39.2%. Current year revenue and order trends have been adversely affected by a broad based downturn in computing applications versus H1-22 partially offset by a slight uptick in demand for high-end smartphones versus 2022 levels. Automotive order trends remained favorable in H1-23 although slightly below the strong contribution reported in H1-22. Of note, revenue from China increased by € 10.5 million, or 11.4% versus H1-22 reflecting modest improvement in demand for automotive, power and smartphone applications although no meaningful uptrend has been established yet.
“We are pleased with our profit performance in H1-23 despite industry challenges with peer leading gross and net margins of approximately 65% and 30%, respectively. Besi’s performance this cycle is also significantly ahead of the last downturn. In addition, we completed a strategic review of Besi’s business in Q2-23 with a leading consulting firm to help advance our ambitions for expanded revenue and profit potential in the next upcycle.
“Progress continues on Besi’s hybrid bonding and wafer level assembly roadmap. Activity associated with hybrid bonding adoption has increased significantly over the past six months with the primary focus on customer qualification and testing of processes for next generation architectures and new market applications. We believe that the prospects for wafer level assembly growth have increased successively each quarter. This belief is based on the high-level of interest expressed by, significant resources committed to, and sampling work done by leading front-end customers, OSATs and the development community particularly for data center, AI, mobile and high bandwidth memory applications. The favorable outlook also reflects Besi’s first mover advantage, successful move to volume production, improved yields and ongoing progress in developing integrated hybrid bonding production lines with Applied Materials. We are also encouraged by the shipment of Besi’s next generation TCB system for qualification in high volume production. Further, the Singapore cleanroom facility was completed recently to support process development for hybrid bonding adoption.
“Based on independent industry data, it appears that the assembly equipment market formed a bottom for this downcycle in Q2-23. In addition, customer utilization rates have increased recently although it is too early to say whether such increase represents a seasonal or structural trend. As such, the near-term market outlook remains uncertain and varies per end-user market. Accordingly, we anticipate that revenue in Q3-23 will decline by 20-30% versus Q2-23 due to typical seasonal patterns and current industry conditions. In addition, we expect gross margins to range between 62-64% and for operating expenses to decline by 10-15% versus Q2-23. We also expect that Q4-23 revenue will significantly exceed Q3-23 levels based on scheduled shipments from backlog, particularly for wafer level systems.”
Second Quarter Results of Operations
| € millions | Q2-2023 | Q1-2023 | Δ | Q2-2022 | Δ | ||
| Revenue | 162.5 | 133.4 | +21.8 | % | 214.0 | -24.1 | % |
| Orders | 112.6 | 142.0 | -20.7 | % | 153.1 | -26.5 | % |
| Book to Bill Ratio | 0.7x | 1.1x | -0.4 | 0.7x | – | ||
Besi’s Q2-23 revenue increased by 21.8% versus Q1-23 and was slightly above the midpoint of prior guidance. Growth was primarily due to increased smartphone demand for both high-end and mainstream applications by IDMs and Asian subcontractors. Versus Q2-22, revenue decreased by 24.1% due to lower demand for a broad range of computing applications.
Orders of € 112.6 million decreased 20.7% and 26.5% versus Q1-23 and Q2-22, respectively, due primarily to lower orders for high-end mobile applications post the H1-23 capacity ramp partially offset by increased automotive bookings by Asian subcontractors. Per customer type, IDM orders decreased € 13.5 million, or 18.2%, versus Q1-23 and represented 54% of total orders for the period. Subcontractor orders decreased by € 15.9 million, or 23.4%, versus Q1-23 and represented 46% of total orders.
| € millions | Q2-2023 | Q1-2023 | Δ | Q2-2022 | Δ | ||
| Gross Margin | 65.6% | 64.2% | +1.4 | 61.0% | +4.6 | ||
| Operating Expenses | 43.7 | 44.0 | -0.7 | % | 37.9 | +15.3 | % |
| Financial Expense/(Income), net | 1.7 | 1.5 | +13.3 | % | 5.8 | -70.7 | % |
| EBITDA | 69.3 | 48.2 | +43.8 | % | 98.0 | -29.3 | % |
Besi’s gross margin rose to 65.6% in Q2-23, increases of 1.4 points and 4.6 points versus Q1-23 and Q2-22, respectively, and exceeded prior guidance. Gross margin development this quarter benefited from (i) a more favorable product mix, (ii) positive net forex influences, particularly versus Q2-22 and (iii) cost control efforts relative to production overhead and personnel.
Q2-23 operating expenses declined by € 0.3 million, or 0.7%, versus Q1-23 principally due to a € 3.8 million reduction in share-based compensation expense partially offset by increased strategic consulting and variable sales related costs. Operating expenses increased by € 5.8 million, or 15.3%, versus Q2-22 primarily due to (i) € 4.2 million of higher strategic consulting and share-based compensation expenses and (ii) € 1.0 million increased R&D spending for wafer level assembly systems. As a percentage of revenue, operating expenses were 26.9% in Q2-23 versus 33.0% in Q1-23 and 17.7% in Q2-22.
Q2-23 financial expense, net, slightly increased versus Q1-23 but decreased by € 4.1 million versus Q2-22 due to increased interest income earned on cash balances outstanding.
| € millions | Q2-2023 | Q1-2023 | Δ | Q2-2022 | Δ | |||||
| Net Income | 52.6 | 34.5 | +52.5 | % | 75.6 | -30.4 | % | |||
| Net Margin | 32.4 | % | 25.9 | % | +6.5 | 35.4 | % | -3.0 | ||
| Tax Rate | 14.0 | % | 14.0 | % | – | 12.7 | % | +1.3 | ||
Besi’s net income increased by 52.5% versus Q1-23 primarily due to increased revenue and higher gross margins realized. As a result, Besi’s net margin increased to 32.4% versus 25.9%. As compared to Q2-22, net income decreased by 30.4% principally as a result of a 24.1% revenue decrease and increased operating expenses partially offset by a 4.6-point increase in gross margin levels and lower financial expenses, net.
Half Year Results of Operations
| € millions | H1-2023 | H1-2022 | Δ |
| Revenue | 295.9 | 416.4 | -28.9% |
| Orders | 254.6 | 357.9 | -28.9% |
| Gross Margin | 65.0% | 60.5% | +4.5 |
| Operating Income | 104.6 | 174.2 | -40.0% |
| Net Income | 87.1 | 143.2 | -39.2% |
| Net Margin | 29.5% | 34.4% | -4.9 |
| Tax Rate | 14.0% | 13.1% | +0.9 |
H1-23 revenue of € 295.9 million declined 28.9% versus H1-22 principally due to lower demand for computing applications broadly partially offset by increased shipments for high-end mobile end-user markets. Of note, revenue from Chinese customers increased by € 10.5 million, or 11.4%, versus H1-22 due primarily to higher demand for automotive and smartphone applications.
Similarly, orders of € 254.6 million decreased by 28.9% primarily as a result of general market weakness and lower orders for computing applications from IDMs and Asian subcontractors. IDM and subcontractor orders represented 53% and 47%, respectively, of H1-23 orders versus 51% and 49%, respectively, in H1-22.
Besi’s H1-23 net income of € 87.1 million decreased by € 56.1 million, or 39.2%, versus H1-22 due primarily to a 28.9% revenue reduction partially offset by a 4.5-point gross margin increase due to a more favorable product mix, net forex benefits and cost control efforts.
Financial Condition
| € millions | Q2 2023 |
Q1 2023 |
Δ | Q2 2022 |
Δ | H1 2023 |
H1 2022 |
Δ | |||
| Total Cash and Deposits | 378.3 | 644.9 | -41.3 | % | 601.6 | -37.1 | % | 378.3 | 601.6 | -37.1 | % |
| Net Cash and Deposits | 74.0 | 325.8 | -77.3 | % | 284.0 | -73.9 | % | 74.0 | 284.0 | -73.9 | % |
| Cash flow from Ops. | 28.7 | 61.4 | -53.3 | % | 27.6 | +4.0 | % | 90.1 | 72.5 | +24.3 | % |
| Capital allocation* | 289.1 | 77.8 | +271.6 | % | 291.6 | -0.9 | % | 366.8 | 305.7 | +20.0 | % |
* Includes dividends and share repurchases.
Total cash and deposits of € 378.3 million at the end of Q2-23 decreased by 41.3% versus Q1-23 due to significantly increased capital allocation to shareholders in the form of dividends and share repurchases. During the quarter, Besi generated cash flow from operations of € 28.7 million which was used to fund (i) € 222.1 million in cash dividends paid to shareholders, (ii) € 66.9 million of share repurchases, (iii) € 5.3 million of capitalized development spending and (iv) € 2.3 million of capital expenditures.
Besi’s net cash of € 74.0 million at the end of Q2-23 decreased by € 251.8 million (-77.3%) versus Q1-23 due to a capital allocation to shareholders of € 289.1 million. During the quarter, € 16.9 million of Besi’s 2023 Convertible Notes and 2024 Convertible Notes were converted, resulting in a reduction of their principal balances to € 0.3 million and € 9.8 million, respectively.
Share Repurchase Activity
Besi repurchased 761,937 of its ordinary shares in Q2-23 at an average price of € 87.80 per share for a total of € 66.9 million. Cumulatively, as of June 30, 2023, approximately 3.7 million shares have been purchased under the current € 300 million share repurchase program at an average price of € 65.20 per share for a total of € 241.0 million. As of such date, Besi held approximately 3.6 million shares in treasury, equal to approximately 4.5% of its shares outstanding.
Outlook
Based on its June 30, 2023 order backlog and feedback from customers, Besi forecasts for Q3-23 that:
- Revenue will decrease by approximately 20-30% vs. the € 162.5 million reported in Q2-23 due to seasonal trends and ongoing market weakness
- Gross margin will range between 62-64% vs. the 65.6% realized in Q2-23
- Operating expenses will decrease by 10-15% vs. the € 43.7 million reported in Q2-23
| 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 EDT). To register for the conference call and/or to access the audio webcast and webinar slides, please visit www.besi.com. |
Important Dates 2023
| • Publication Q3/Nine-month results | October 26, 2023 |
| • Publication Q4/Full year results | February 2024 |
Basis of Presentation
The accompanying condensed Consolidated Financial Statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as adopted by the European Union. Reference is made to the Summary of Significant Accounting Policies to the Notes to the Consolidated Financial Statements as included in our 2022 Annual Report, which is available on www.besi.com.
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 in Duiven, the Netherlands. For more information, please visit our website at www.besi.com.
Contacts:
Richard W. Blickman, President & CEO
Leon Verweijen, SVP Finance
Claudia Vissers, Executive Secretary/IR coordinator
Edmond Franco, VP Corporate Development/US IR coordinator
Tel. (31) 26 319 4500
investor.relations@besi.com
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; 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, 2022 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 June 30, (unaudited) |
Six Months Ended June 30, (unaudited) |
||
| 2023 | 2022 | 2023 | 2022 | |
| Revenue | 162,501 | 213,958 | 295,907 | 416,365 |
| Cost of sales | 55,947 | 83,549 | 103,665 | 164,307 |
| Gross profit | 106,554 | 130,409 | 192,242 | 252,058 |
| Selling, general and administrative expenses | 29,387 | 24,600 | 58,369 | 51,913 |
| Research and development expenses | 14,298 | 13,316 | 29,293 | 25,938 |
| Total operating expenses | 43,685 | 37,916 | 87,662 | 77,851 |
| Operating income | 62,869 | 92,493 | 104,580 | 174,207 |
| Financial expense, net | 1,671 | 5,809 | 3,216 | 9,525 |
| Income before taxes | 61,198 | 86,684 | 101,364 | 164,682 |
| Income tax expense | 8,597 | 11,041 | 14,215 | 21,501 |
| Net income | 52,601 | 75,643 | 87,149 | 143,181 |
| Net income per share – basic | 0.68 | 0.94 | 1.12 | 1.81 |
| Net income per share – diluted | 0.66 | 0.90 | 1.09 | 1.71 |
| Number of shares used in computing per share amounts: – basic – diluted 1 |
77,654,106 |
80,070,835 |
77,799,681 |
78,981,056 |
| Consolidated Balance Sheets | |||
| (€ thousands) | June 30, 2023 (unaudited) |
March 31, 2023 (unaudited) |
December 31, 2022 (audited) |
| ASSETS | |||
| Cash and cash equivalents | 192,977 | 489,927 | 491,686 |
| Deposits | 185,370 | 155,000 | 180,000 |
| Trade receivables | 158,543 | 145,921 | 148,333 |
| Inventories | 93,863 | 101,024 | 92,117 |
| Other current assets | 24,143 | 24,126 | 24,562 |
| Total current assets | 654,896 | 915,998 | 936,698 |
| Property, plant and equipment | 33,438 | 32,278 | 33,272 |
| Right of use assets | 19,083 | 16,512 | 17,480 |
| Goodwill | 45,564 | 45,556 | 45,746 |
| Other intangible assets | 85,409 | 82,191 | 81,218 |
| Deferred tax assets | 17,158 | 18,397 | 19,563 |
| Other non-current assets | 1,163 | 1,170 | 1,213 |
| Total non-current assets | 201,815 | 196,104 | 198,492 |
| Total assets | 856,711 | 1,112,102 | 1,135,190 |
| Current portion of long-term debt | 298 | 2,372 | 2,361 |
| Trade payables | 47,371 | 48,877 | 41,431 |
| Other current liabilities | 86,217 | 109,761 | 100,099 |
| Total current liabilities | 133,886 | 161,010 | 143,891 |
| Long-term debt | 304,027 | 316,779 | 322,815 |
| Lease liabilities | 15,907 | 13,837 | 14,372 |
| Deferred tax liabilities | 12,567 | 12,882 | 13,303 |
| Other non-current liabilities | 11,827 | 12,001 | 12,274 |
| Total non-current liabilities | 344,328 | 355,499 | 362,764 |
| Total equity | 378,497 | 595,593 | 628,535 |
| Total liabilities and equity | 856,711 | 1,112,102 | 1,135,190 |
| Consolidated Cash Flow Statements | ||||||||
| (€ thousands) | Three Months Ended June 30, (unaudited) |
Six Months Ended June 30, (unaudited) |
||||||
| 2023 | 2022 | 2023 | 2022 | |||||
| Cash flows from operating activities: | ||||||||
| Income before income tax | 61,198 | 86,684 | 101,364 | 164,682 | ||||
| Depreciation and amortization | 6,414 | 5,523 | 12,907 | 10,988 | ||||
| Share-based payment expense | 5,452 | 3,622 | 14,725 | 12,239 | ||||
| Financial expense, net | 1,671 | 5,809 | 3,216 | 9,525 | ||||
| Changes in working capital | (22,732 | ) | (49,250 | ) | (18,278 | ) | (91,751 | ) |
| Income tax paid | (23,912 | ) | (23,910 | ) | (25,299 | ) | (31,182 | ) |
| Interest (paid) received | 644 | (907 | ) | 1,493 | (1,964 | ) | ||
| Net cash provided by operating activities | 28,735 | 27,571 | 90,128 | 72,537 | ||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (2,323 | ) | (784 | ) | (3,458 | ) | (2,007 | ) |
| Capitalized development expenses | (5,251 | ) | (5,236 | ) | (10,641 | ) | (10,890 | ) |
| Repayments of (investments in) deposits | (30,268 | ) | (14,575 | ) | (5,268 | ) | (289 | ) |
| Net cash used in investing activities | (37,842 | ) | (20,595 | ) | (19,367 | ) | (13,186 | ) |
| Cash flows from financing activities: | ||||||||
| Proceeds from convertible notes | – | 172,176 | – | 172,176 | ||||
| Payments on lease liabilities | (1,112 | ) | (927 | ) | (2,212 | ) | (1,835 | ) |
| Dividends paid to shareholders | (222,109 | ) | (269,467 | ) | (222,109 | ) | (269,467 | ) |
| Purchase of treasury shares | (66,948 | ) | (22,160 | ) | (144,727 | ) | (36,275 | ) |
| Net cash used in financing activities | (290,169 | ) | (120,378 | ) | (369,048 | ) | (135,401 | ) |
| Net decrease in cash and cash equivalents | (299,276 | ) | (113,402 | ) | (298,287 | ) | (76,050 | ) |
| Effect of changes in exchange rates on cash and cash equivalents |
2,326 |
283 |
(422 |
) |
1,236 |
|||
| Cash and cash equivalents at beginning of the period |
489,927 |
489,700 |
491,686 |
451,395 |
||||
| Cash and cash equivalents at end of the period | 192,977 | 376,581 | 192,977 | 376,581 | ||||
| Supplemental Information (unaudited) | ||||||||||||||||||||||||||
| (€ millions, unless stated otherwise) | ||||||||||||||||||||||||||
| REVENUE | Q2-2023 | Q1-2023 | Q4-2022 | Q3-2022 | Q2-2022 | Q1-2022 | ||||||||||||||||||||
| Per geography: | ||||||||||||||||||||||||||
| Asia Pacific | 124.1 | 76 | % | 95.8 | 72 | % | 98.2 | 71 | % | 126.9 | 75 | % | 164.1 | 77 | % | 159.3 | 79 | % | ||||||||
| EU / USA / Other | 38.4 | 24 | % | 37.6 | 28 | % | 39.5 | 29 | % | 41.9 | 25 | % | 49.9 | 23 | % | 43.1 | 21 | % | ||||||||
| Total | 162.5 | 100 | % | 133.4 | 100 | % | 137.7 | 100 | % | 168.8 | 100 | % | 214.0 | 100 | % | 202.4 | 100 | % | ||||||||
| ORDERS | Q2-2023 | Q1-2023 | Q4-2022 | Q3-2022 | Q2-2022 | Q1-2022 | ||||||||||||||||||||
| Per geography: | ||||||||||||||||||||||||||
| Asia Pacific | 84.6 | 75 | % | 106.8 | 75 | % | 127.4 | 71 | % | 93.3 | 74 | % | 104.3 | 68 | % | 161.8 | 79 | % | ||||||||
| EU / USA / Other | 28.0 | 25 | % | 35.2 | 25 | % | 53.1 | 29 | % | 32.0 | 26 | % | 48.8 | 32 | % | 43.0 | 21 | % | ||||||||
| Total | 112.6 | 100 | % | 142.0 | 100 | % | 180.5 | 100 | % | 125.3 | 100 | % | 153.1 | 100 | % | 204.8 | 100 | % | ||||||||
| Per customer type: | ||||||||||||||||||||||||||
| IDM | 60.5 | 54 | % | 74.0 | 52 | % | 98.2 | 54 | % | 80.7 | 64 | % | 86.8 | 57 | % | 97.1 | 47 | % | ||||||||
| Subcontractors | 52.1 | 46 | % | 68.0 | 48 | % | 82.3 | 46 | % | 44.6 | 36 | % | 66.3 | 43 | % | 107.7 | 53 | % | ||||||||
| Total | 112.6 | 100 | % | 142.0 | 100 | % | 180.5 | 100 | % | 125.3 | 100 | % | 153.1 | 100 | % | 204.8 | 100 | % | ||||||||
| HEADCOUNT | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | ||||||||||||||||||||
| Fixed staff (FTE) | ||||||||||||||||||||||||||
| Asia Pacific | 1,169 | 69 | % | 1,163 | 69 | % | 1,162 | 69 | % | 1,176 | 69 | % | 1,203 | 70 | % | 1,186 | 70 | % | ||||||||
| EU / USA | 520 | 31 | % | 519 | 31 | % | 513 | 31 | % | 518 | 31 | % | 511 | 30 | % | 500 | 30 | % | ||||||||
| Total | 1,689 | 100 | % | 1,682 | 100 | % | 1,675 | 100 | % | 1,694 | 100 | % | 1,714 | 100 | % | 1,686 | 100 | % | ||||||||
| Temporary staff (FTE) | ||||||||||||||||||||||||||
| Asia Pacific | 198 | 71 | % | 232 | 74 | % | 60 | 42 | % | 237 | 74 | % | 433 | 83 | % | 536 | 86 | % | ||||||||
| EU / USA | 81 | 29 | % | 80 | 26 | % | 84 | 58 | % | 84 | 26 | % | 91 | 17 | % | 86 | 14 | % | ||||||||
| Total | 279 | 100 | % | 312 | 100 | % | 144 | 100 | % | 321 | 100 | % | 524 | 100 | % | 622 | 100 | % | ||||||||
| Total fixed and temporary staff (FTE) | 1,968 | 1,994 | 1,819 | 2,015 | 2,238 | 2,308 | ||||||||||||||||||||
| OTHER FINANCIAL DATA | Q2-2023 | Q1-2023 | Q4-2022 | Q3-2022 | Q2-2022 | Q1-2022 | ||||||||||||||||||||
| Gross profit | 106.6 | 65.6 | % | 85.7 | 64.2 | % | 85.8 | 62.3 | % | 105.2 | 62.3 | % | 130.4 | 61.0 | % | 121.6 | 60.1 | % | ||||||||
| Gross profit as adjusted | 106.6 | 65.6 | % | 85.7 | 64.2 | % | 85.8 | 62.3 | % | 105.2 | 62.3 | % | 130.4 | 61.0 | % | 121.6 | 60.1 | % | ||||||||
| Selling, general and admin expenses: | ||||||||||||||||||||||||||
| As reported | 29.4 | 18.1 | % | 29.0 | 21.7 | % | 22.6 | 16.4 | % | 20.5 | 12.1 | % | 24.6 | 11.5 | % | 27.3 | 13.5 | % | ||||||||
| Share-based compensation expense | (5.5 | ) | -3.4 | % | (9.3 | ) | -7.0 | % | (2.1 | ) | -1.5 | % | (0.9 | ) | -0.5 | % | (3.6 | ) | -1.7 | % | (8.6 | ) | -4.3 | % | ||
| SG&A expenses as adjusted | 23.9 | 14.7 | % | 19.7 | 14.8 | % | 20.5 | 14.9 | % | 19.6 | 11.6 | % | 21.0 | 9.8 | % | 18.7 | 9.2 | % | ||||||||
| Research and development expenses: | ||||||||||||||||||||||||||
| As reported | 14.3 | 8.8 | % | 15.0 | 11.2 | % | 14.5 | 10.5 | % | 13.5 | 8.0 | % | 13.3 | 6.2 | % | 12.6 | 6.2 | % | ||||||||
| Capitalization of R&D charges | 5.3 | 3.3 | % | 5.4 | 4.0 | % | 5.5 | 4.0 | % | 5.2 | 3.1 | % | 5.2 | 2.4 | % | 5.7 | 2.8 | % | ||||||||
| Amortization of intangibles | (3.5 | ) | -2.2 | % | (3.5 | ) | -2.6 | % | (3.0 | ) | -2.2 | % | (2.9 | ) | -1.7 | % | (2.9 | ) | -1.3 | % | (2.9 | ) | -1.4 | % | ||
| R&D expenses as adjusted | 16.1 | 9.9 | % | 16.9 | 12.7 | % | 17.0 | 12.3 | % | 15.8 | 9.4 | % | 15.6 | 7.3 | % | 15.4 | 7.6 | % | ||||||||
| Financial expense (income), net: | ||||||||||||||||||||||||||
| Interest income | (3.1 | ) | (2.6 | ) | (1.2 | ) | (0.2 | ) | (0.2 | ) | 0.0 | |||||||||||||||
| Interest expense | 2.9 | 2.9 | 2.8 | 3.3 | 3.7 | 2.4 | ||||||||||||||||||||
| Net cost of hedging | 2.0 | 1.6 | 2.6 | 2.3 | 1.5 | 1.1 | ||||||||||||||||||||
| Foreign exchange effects, net | (0.1 | ) | (0.4 | ) | (0.6 | ) | 0.1 | 0.8 | 0.2 | |||||||||||||||||
| Total | 1.7 | 1.5 | 3.6 | 5.5 | 5.8 | 3.7 | ||||||||||||||||||||
| Operating income | ||||||||||||||||||||||||||
| as % of net sales | 62.9 | 38.7 | % | 41.7 | 31.3 | % | 48.7 | 35.4 | % | 71.2 | 42.2 | % | 92.5 | 43.2 | % | 81.7 | 40.4 | % | ||||||||
| EBITDA | ||||||||||||||||||||||||||
| as % of net sales | 69.3 | 42.6 | % | 48.2 | 36.1 | % | 54.8 | 39.8 | % | 77.1 | 45.7 | % | 98.0 | 45.8 | % | 87.2 | 43.1 | % | ||||||||
| Net income | ||||||||||||||||||||||||||
| as % of net sales | 52.6 | 32.4 | % | 34.5 | 25.9 | % | 40.2 | 29.2 | % | 57.3 | 34.0 | % | 75.6 | 35.4 | % | 67.5 | 33.4 | % | ||||||||
| Income per share | ||||||||||||||||||||||||||
| Basic | 0.68 | 0.44 | 0.51 | 0.71 | 0.94 | 0.87 | ||||||||||||||||||||
| Diluted | 0.66 | 0.44 | 0.50 | 0.69 | 0.90 | 0.81 | ||||||||||||||||||||
_____________________________________
1) The calculation of diluted income per share assumes the exercise of equity-settled share-based payments and the conversion of all Convertible Notes
