BE Semiconductor Industries N.V. Announces Q2-21 and H1-21 Results
BE Semiconductor Industries N.V. (Besi) reported strong Q2-21 results, with revenue reaching €226.1 million, a 57.9% increase from Q1-21, and a net income of €93.5 million, up 148.7%. Q2-21 revenue also exceeded expectations due to heightened demand, particularly in high-end mobile applications. For H1-21, revenue was €369.3 million, up 71.3% year-over-year, with net income of €131.1 million. Orders totaled €200.2 million, reflecting a decline from record Q1-21, but a 97.6% increase versus Q2-20. The company increased its share repurchase program to €185 million, extending it to October 2022.
- Q2-21 revenue of €226.1 million increased 57.9% vs. Q1-21 and 81.9% vs. Q2-20.
- Net income reached €93.5 million, a 148.7% increase compared to Q1-21.
- Gross margin improved to 62.1%, up 3.9 points from Q1-21.
- H1-21 revenue of €369.3 million was up 71.3% vs. H1-20.
- Orders for H1-21 grew 139.8% to €527.3 million.
- Net cash increased 120.8% to €206.7 million compared to Q2-20.
- Share buyback program increased to €185 million, extended to October 2022.
- Orders decreased 38.8% from Q1-21 due to significant smartphone capacity build.
- Revenue for Q3-21 is projected to decline by 5-15% consistent with seasonal trends.
Insights
Analyzing...
Q2-21 Revenue of
H1-21 Revenue and Net Income Reach
Share Buyback Program Increased
DUIVEN, The Netherlands, July 27, 2021 (GLOBE NEWSWIRE) -- BE Semiconductor Industries N.V. (the “Company" or "Besi") (Euronext Amsterdam: BESI; OTC markets: BESIY, Nasdaq International Designation), 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, 2021.
Key Highlights Q2-21
- Revenue of
€ 226.1 million , up57.9% vs. Q1-21 and up81.9% vs. Q2-20 due to broad based growth across end-user and geographic markets with particular strength in high-end mobile applications. Exceeded guidance due to higher than anticipated shipments from backlog - Orders of
€ 200.2 million , down38.8% vs. record levels achieved in Q1-21 related to significant Q1-21 smartphone capacity build. Up97.6% vs. Q2-20 due primarily to increased demand for high performance computing, mainstream electronics and automotive applications - Gross margin of
62.1% , up 3.9 points vs. Q1-21, exceeded guidance primarily due to more favorable product mix and labor efficiencies from significantly higher revenue. Slightly higher than Q2-20 despite adverse forex influences and additional costs to scale Besi’s production capacity - Net income of
€ 93.5 million grew€ 55.9 million (148.7% ) vs. Q1-21 and€ 53.7 million (134.9% ) vs. Q2-20 primarily due to significantly higher revenue, more favorable product mix and cost control efforts. Net margin increased to41.3% vs.26.3% in Q1-21 and32.0% in Q2-20
Key Highlights H1-21
- Revenue of
€ 369.3 million , up71.3% vs. H1-20 reflecting strong demand across end-user markets, geographies and customers and favorable market conditions - Orders of
€ 527.3 million grew€ 307.4 million , or139.8% , primarily due to strong mobile build with particular strength in Q2-21 for mainstream electronics, automotive and computing applications - Gross margin reached
60.5% , up 0.8 points vs. H1-20 primarily due to Besi’s strong market position, more favorable product mix and increased labor efficiencies, partially offset by adverse forex movements - Net income of
€ 131.1 million increased€ 77.4 million , or144.1% , vs. H1-20. Net margin grew to35.5% vs.24.9% in H1-20 - Net cash increased by
120.8% vs. Q2-20 to reach€ 206.7 million - Share buyback program increased by
€ 60 million to€ 185 million and extended to October 2022
Outlook
- Q3-21 revenue estimated to decrease by approximately 5
-15% vs. Q2-21 consistent with seasonal trends. Gross margin anticipated to range between 60-62%
(€ millions, except EPS) | Q2- 2021 | Q1- 2021 | Δ | Q2- 2020 | Δ | H1- 2021 | H1- 2020 | Δ |
Revenue | 226.1 | 143.2 | + | 124.3 | + | 369.3 | 215.6 | + |
Orders | 200.2 | 327.1 | - | 101.3 | + | 527.3 | 219.9 | + |
Operating Income | 106.7 | 48.4 | + | 48.4 | + | 155.0 | 67.2 | + |
EBITDA | 110.9 | 52.6 | + | 53.1 | + | 163.5 | 77.1 | + |
Net Income | 93.5 | 37.6 | + | 39.8 | + | 131.1 | 53.7 | + |
EPS (basic) | 1.23 | 0.51 | + | 0.55 | + | 1.76 | 0.74 | + |
EPS (diluted) | 1.12 | 0.47 | + | 0.50 | + | 1.58 | 0.69 | + |
Net Cash & Deposits | 206.7* | 216.2 | - | 93.6* | + | 206.7 | 93.6 | + |
* Reflects cash dividend payments of
Richard W. Blickman, President and Chief Executive Officer of Besi, commented:
“Besi reported strong results for the second quarter and the first half year as we successfully ramped production to meet increased customer demand in the current upturn while controlling expense development.
Revenue of
In addition, orders of
Net income for the quarter reached
Besi’s first half results were also solid with revenue reaching
Our liquidity position continued to expand with total cash and deposits at June 30, 2021 of
At present, our strategic priorities focus on maintaining the health and safety of our employees in the face of new COVID-19 variants, meeting customer delivery schedules in a challenging production environment, expanding development efforts for Besi’s wafer level activities and joint development program with Applied Materials, Inc. and allocating resources to support the development and growth of existing and next generation product portfolios.
Looking forward, we believe that the market drivers supporting the growth of the assembly equipment market in this upcycle remain intact. For Q3-21, we estimate that revenue will decline by 5
Second Quarter Results of Operations
Q2-2021 | Q1-2021 | Δ | Q2-2020 | Δ | |
Revenue | 226.1 | 143.2 | + | 124.3 | + |
Orders | 200.2 | 327.1 | - | 101.3 | + |
Book to Bill Ratio | 0.9 | 2.3 | -1.4 | 0.8 | +0.1 |
Q2-21 revenue of
Orders of
Q2-2021 | Q1-2021 | Δ | Q2-2020 | Δ | |
Gross Margin | +3.9 | +0.1 | |||
Operating Expenses | 33.6 | 34.9 | - | 28.6 | |
Financial Expense/(Income), net | 2.8 | 4.5 | - | 2.7 | + |
EBITDA | 110.9 | 52.6 | + | 53.1 | + |
Besi’s gross margin grew to
Q2-21 operating expenses declined by
Q2-21 financial expense, net decreased by
Q2-2021 | Q1-2021 | Δ | Q2-2020 | Δ | |
Net Income | 93.5 | 37.6 | + | 39.8 | |
Net Margin | +15.0 | +9.3 | |||
Tax Rate | -4.3 | -2.9 |
Net income reached
Half Year Results of Operations
H1-2021 | H1-2020 | Δ | |
Revenue | 369.3 | 215.6 | + |
Orders | 527.3 | 219.9 | + |
Gross Margin | 60.5% | +0.8 | |
Operating Income | 155.0 | 67.2 | + |
Net Income | 131.1 | 53.7 | + |
Net Margin | 35.5% | +10.6 | |
Tax Rate | 11.3% | -2.0 |
H1-21 revenue reached
Similarly, orders of
Besi’s H1-21 net income of
Financial Condition
Q2 2021 | Q1 2021 | Δ | Q2 2020 | Δ | H1 2021 | H1 2020 | Δ | |
Total Cash and Deposits | 511.4 | 605.8 | - | 366.6 | + | 511.4 | 366.6 | + |
Net Cash and Deposits | 206.7 | 216.2 | - | 93.6 | + | 206.7 | 93.6 | + |
Cash flow from Ops. | 51.2 | 26.2 | + | 22.9 | + | 77.4 | 49.4 | + |
At the end of Q2-21, Besi had a strong liquidity position with total cash and deposits aggregating
Net cash of
Share Repurchase Activity/Extension and Increase of Share Repurchase Program
During the quarter, Besi repurchased 146,521 of its ordinary shares at an average price of
Besi will increase the amount of its current share buyback program by
The share repurchase program will be executed in accordance with industry best practices and in compliance with European buyback rules and regulations and may be suspended or discontinued at any time. Besi has engaged an independent broker for the program and all purchases will be executed through Euronext Amsterdam and Multilateral Trading Facilities as defined by the Directive 2014/65/EU of the European Parliament and of the Council of 15 May 2014 on markets in financial instruments and subject to the rules of the relevant Exchange.
Outlook
Based on its June 30, 2021 order backlog and feedback from customers, Besi forecasts for Q3-21 that:
- Revenue will decrease by approximately 5
-15% vs. the€ 226.1 million reported in Q2-21 consistent with seasonal trends - Gross margin will range between 60
-62% vs. the62.1% realized in Q2-21 - Operating expenses will decrease by 5
-10% vs. the€ 33.6 million reported in Q2-21
Investor and media conference call A conference call and webcast for investors and media will be held today at 4:00 pm CEST (10:00 am EDT). 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. |
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 2020 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 Nasdaq International Designation) 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 | CFF Communications |
Hetwig van Kerkhof, SVP Finance | Frank Jansen |
Tel. (31) 26 319 4500 | Tel. (31) 20 575 4024 |
investor.relations@besi.com | besi@cffcommunications.nl |
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, 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; 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, 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; 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
(euro in thousands, except share and per share data) | Three Months Ended June 30, (unaudited) | Six Months Ended June 30, (unaudited) | ||
2021 | 2020 | 2021 | 2020 | |
Revenue | 226,056 | 124,267 | 369,259 | 215,606 |
Cost of sales | 85,750 | 47,282 | 145,674 | 86,873 |
Gross profit | 140,306 | 76,985 | 223,585 | 128,733 |
Selling, general and administrative expenses | 24,225 | 20,136 | 50,891 | 43,658 |
Research and development expenses | 9,410 | 8,428 | 17,668 | 17,859 |
Total operating expenses | 33,635 | 28,564 | 68,559 | 61,517 |
Operating income | 106,671 | 48,421 | 155,026 | 67,216 |
Financial expense, net | 2,842 | 2,691 | 7,319 | 5,303 |
Income before taxes | 103,829 | 45,730 | 147,707 | 61,913 |
Income tax expense | 10,369 | 5,909 | 16,640 | 8,240 |
Net income | 93,460 | 39,821 | 131,067 | 53,673 |
Net income per share – basic | 1.23 | 0.55 | 1.76 | 0.74 |
Net income per share – diluted | 1.12 | 0.50 | 1.58 | 0.69 |
Number of shares used in computing per share amounts: - basic - diluted 1 | 75,802,630 85,430,297 | 72,536,296 82,563,062 | 74,540,692 85,439,676 | 72,352,859 82,631,951 |
Consolidated Balance Sheets
(euro in thousands) | June 30, 2021 (unaudited) | March 31, 2021 (unaudited) | December 31, 2020 (audited) |
ASSETS | |||
Cash and cash equivalents | 298,802 | 347,979 | 375,406 |
Deposits | 212,575 | 257,847 | 223,299 |
Trade receivables | 217,725 | 147,737 | 93,218 |
Inventories | 78,100 | 61,709 | 51,645 |
Other current assets | 17,165 | 17,655 | 11,964 |
Total current assets | 824,367 | 832,927 | 755,532 |
Property, plant and equipment | 27,344 | 27,739 | 27,840 |
Right of use assets | 10,280 | 8,958 | 9,873 |
Goodwill | 44,732 | 44,851 | 44,484 |
Other intangible assets | 57,450 | 54,078 | 50,660 |
Deferred tax assets | 20,086 | 21,177 | 21,924 |
Other non-current assets | 1,084 | 1,078 | 1,043 |
Total non-current assets | 160,976 | 157,881 | 155,824 |
Total assets | 985,343 | 990,808 | 911,356 |
Trade payables | 91,472 | 65,351 | 44,017 |
Other current liabilities | 87,337 | 83,155 | 57,469 |
Total current liabilities | 178,809 | 148,506 | 101,486 |
Long-term debt | 304,647 | 389,614 | 399,956 |
Lease liabilities | 6,963 | 6,348 | 6,952 |
Deferred tax liabilities | 11,448 | 12,905 | 12,840 |
Other non-current liabilities | 15,947 | 18,887 | 18,895 |
Total non-current liabilities | 339,005 | 427,754 | 438,643 |
Total equity | 467,529 | 414,548 | 371,227 |
Total liabilities and equity | 985,343 | 990,808 | 911,356 |
Consolidated Cash Flow Statements
(euro in thousands) | Three Months Ended June 30, (unaudited) | Six Months Ended June 30, (unaudited) | ||
2021 | 2020 | 2021 | 2020 | |
Cash flows from operating activities: | ||||
Income before income tax | 103,829 | 45,730 | 147,707 | 61,913 |
Depreciation and amortization | 4,223 | 4,673 | 8,432 | 9,848 |
Share-based payment expense | 3,603 | 2,189 | 13,397 | 8,033 |
Financial expense, net | 2,842 | 2,691 | 7,319 | 5,303 |
Changes in working capital | (51,330) | (21,868) | (86,897) | (24,743) |
Income tax paid | (10,120) | (8,479) | (10,421) | (8,753) |
Interest paid | (1,844) | (2,074) | (2,106) | (2,180) |
Net cash provided by operating activities | 51,203 | 22,862 | 77,431 | 49,421 |
Cash flows from investing activities: | ||||
Capital expenditures | (1,477) | (478) | (2,865) | (1,350) |
Proceeds from sale of property | - | - | 54 | - |
Capitalized development expenses | (4,875) | (4,285) | (10,780) | (7,982) |
Repayments of (investments in) deposits | 45,723 | (35,000) | 9,953 | 15,000 |
Net cash provided by (used in) investing activities | 39,371 | (39,763) | (3,638) | 5,668 |
Cash flows from financing activities: | ||||
Payments of bank lines of credit | - | (466) | - | (434) |
Proceeds from (payments of) debt | 494 | (405) | 1,021 | (416) |
Payments on lease liabilities | (960) | (896) | (1,850) | (1,769) |
Dividends paid to shareholders | (129,357) | (73,486) | (129,357) | (73,486) |
Purchase of treasury shares | (10,100) | (3,053) | (20,197) | (6,198) |
Net cash used in financing activities | (139,923) | (78,306) | (150,383) | (82,303) |
Net decrease in cash and cash equivalents | (49,349) | (95,207) | (76,590) | (27,214) |
Effect of changes in exchange rates on cash and cash equivalents | 172 | (811) | (14) | 437 |
Cash and cash equivalents at beginning of the period | 347,979 | 347,639 | 375,406 | 278,398 |
Cash and cash equivalents at end of the period | 298,802 | 251,621 | 298,802 | 251,621 |
Supplemental Information (unaudited)
(euro in millions, unless stated otherwise)
REVENUE | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 | ||||||||||||||||||||
Per geography: | ||||||||||||||||||||||||||
Asia Pacific | 77.6 | 85 | % | 105.7 | 85 | % | 86.6 | 80 | % | 91.1 | 83 | % | 113.4 | 79 | % | 175.7 | 78 | % | ||||||||
EU / USA | 13.7 | 15 | % | 18.6 | 15 | % | 21.7 | 20 | % | 18.6 | 17 | % | 29.8 | 21 | % | 50.4 | 22 | % | ||||||||
Total | 91.3 | 100 | % | 124.3 | 100 | % | 108.3 | 100 | % | 109.7 | 100 | % | 143.2 | 100 | % | 226.1 | 100 | % | ||||||||
ORDERS | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 | ||||||||||||||||||||
Per geography: | ||||||||||||||||||||||||||
Asia Pacific | 102.0 | 86 | % | 88.1 | 87 | % | 75.9 | 80 | % | 122.7 | 78 | % | 253.2 | 77 | % | 155.0 | 77 | % | ||||||||
EU / USA | 16.6 | 14 | % | 13.2 | 13 | % | 19.0 | 20 | % | 34.6 | 22 | % | 73.9 | 23 | % | 45.2 | 23 | % | ||||||||
Total | 118.6 | 100 | % | 101.3 | 100 | % | 94.9 | 100 | % | 157.3 | 100 | % | 327.1 | 100 | % | 200.2 | 100 | % | ||||||||
Per customer type: | ||||||||||||||||||||||||||
IDM | 47.4 | 40 | % | 44.6 | 44 | % | 43.7 | 46 | % | 77.6 | 49 | % | 130.8 | 40 | % | 111.3 | 56 | % | ||||||||
Subcontractors | 71.2 | 60 | % | 56.7 | 56 | % | 51.2 | 54 | % | 79.7 | 51 | % | 196.3 | 60 | % | 88.9 | 44 | % | ||||||||
Total | 118.6 | 100 | % | 101.3 | 100 | % | 94.9 | 100 | % | 157.3 | 100 | % | 327.1 | 100 | % | 200.2 | 100 | % | ||||||||
HEADCOUNT | Mar 31, 2020 | Jun 30, 2020 | Sep 30, 2020 | Dec 31, 2020 | Mar 31, 2021 | Jun 30, 2021 | ||||||||||||||||||||
Fixed staff (FTE) | ||||||||||||||||||||||||||
Asia Pacific | 1,071 | 70 | % | 1,067 | 70 | % | 1,054 | 70 | % | 1,060 | 70 | % | 1,070 | 70 | % | 1,096 | 70 | % | ||||||||
EU / USA | 458 | 30 | % | 455 | 30 | % | 459 | 30 | % | 463 | 30 | % | 468 | 30 | % | 473 | 30 | % | ||||||||
Total | 1,529 | 100 | % | 1,522 | 100 | % | 1,513 | 100 | % | 1,523 | 100 | % | 1,538 | 100 | % | 1,569 | 100 | % | ||||||||
Temporary staff (FTE) | ||||||||||||||||||||||||||
Asia Pacific | 42 | 46 | % | 121 | 72 | % | 95 | 63 | % | 35 | 37 | % | 299 | 82 | % | 581 | 90 | % | ||||||||
EU / USA | 50 | 54 | % | 48 | 28 | % | 57 | 37 | % | 60 | 63 | % | 64 | 18 | % | 68 | 10 | % | ||||||||
Total | 92 | 100 | % | 169 | 100 | % | 152 | 100 | % | 95 | 100 | % | 363 | 100 | % | 649 | 100 | % | ||||||||
Total fixed and temporary staff (FTE) | 1,621 | 1,691 | 1,665 | 1,618 | 1,901 | 2,218 | ||||||||||||||||||||
OTHER FINANCIAL DATA | Q1-2020 | Q2-2020 | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 | ||||||||||||||||||||
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 | % | ||||||||
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 | % | ||||||||
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 | % | ||
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 | % | ||||||||
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 | % | ||||||||
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 | % | ||||||||
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 | % | ||
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 | % | ||||||||
Financial expense (income), net: | ||||||||||||||||||||||||||
Interest expense (income), net | 2.6 | 2.5 | 3.1 | 3.6 | 3.4 | 2.3 | ||||||||||||||||||||
Hedging results | 0.7 | 0.5 | 0.3 | 0.3 | 0.7 | 0.7 | ||||||||||||||||||||
Foreign exchange effects, net | (0.7 | ) | (0.3 | ) | (0.2 | ) | (0.1 | ) | 0.4 | (0.2 | ) | |||||||||||||||
Total | 2.6 | 2.7 | 3.2 | 3.8 | 4.5 | 2.8 | ||||||||||||||||||||
Operating income (loss) | ||||||||||||||||||||||||||
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 | % | ||||||||
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 | % | ||||||||
Net income (loss) | ||||||||||||||||||||||||||
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 | % | ||||||||
Income per share | ||||||||||||||||||||||||||
Basic | 0.19 | 0.55 | 0.47 | 0.62 | 0.51 | 1.23 | ||||||||||||||||||||
Diluted | 0.19 | 0.50 | 0.43 | 0.55 | 0.47 | 1.12 | ||||||||||||||||||||
_____________________
1) The calculation of diluted income per share assumes the exercise of equity-settled share-based payments and the conversion of all Convertible Notes