EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1

Exhibit 99.1


SolarEdge Announces Third Quarter 2022 Financial Results

MILPITAS, Calif. — November 7, 2022. SolarEdge Technologies, Inc. (Nasdaq: SEDG), a global leader in smart energy technology, today announced its financial results for the third quarter ended September 30, 2022.
 
Third Quarter 2022 Highlights
 

Record revenues of $836.7 million
 

Record revenues from solar segment of $788.6 million
 

GAAP gross margin of 26.5%
 

Non-GAAP gross margin of 27.3%
 

Gross margin from solar segment of 28.3%
 

Record GAAP operating profit of $84.4 million
 

Record non-GAAP operating profit of $120.2 million
 

GAAP net income of $24.7 million
 

Non-GAAP net income of $54.1 million
 

GAAP net diluted earnings per share (“EPS”) of $0.43
 

Non-GAAP net diluted EPS of $0.91
 

2.7 Gigawatts (AC) of inverters shipped
 

320.7 MWh of batteries shipped
 
“We are pleased with our third quarter results, setting new revenue and operating profit records. The results reflect extremely strong momentum in Europe where our revenues grew 90% compared to the same quarter last year,” said Zvi Lando, Chief Executive Officer of SolarEdge. “This quarter we increased production and were able to ship more units while increasing our operational efficiency and returning to a growth trajectory for our gross margins. We believe that the continued increase in manufacturing capacity in our existing manufacturing lines combined with our plans to establish a manufacturing footprint in the U.S. will allow us to capitalize on the strong demand we are experiencing globally.”


Third Quarter 2022 Summary
 
The Company reported record revenues of $836.7 million, up 15% from $727.8 million in the prior quarter and up 59% from $526.4 million in the same quarter last year.
 
Revenues from the solar segment were record $788.6 million, up 15% from $687.6 million in the prior quarter and up 65% from $476.8 million in the same quarter last year.
 
GAAP gross margin was 26.5%, up from 25.1% in the prior quarter and down from 32.8% in the same quarter last year.
 
Non-GAAP gross margin was 27.3%, up from 26.7% in the prior quarter and down from 34.0% in the same quarter last year.
 
Gross margin from the solar segment was 28.3%, up from 28.1% in the prior quarter and down from 36.6% in the same quarter last year.
 
GAAP operating expenses were $137.6 million, down 6% from $146.6 million in the prior quarter and up 30% from $106.1 million in the same quarter last year.
 
Non-GAAP operating expenses were $108.3 million, down 1% from $109.6 million in the prior quarter and up 29% from $83.8 million in the same quarter last year.
 
GAAP operating income was $84.4 million, up 134% from $36.0 million in the prior quarter and up 27% from $66.4 million in the same quarter last year.
 
Non-GAAP operating income was $120.2 million, up 42% from $84.7 million in the prior quarter and up 26% from $95.2 million in the same quarter last year.
 
GAAP net income was $24.7 million, up 64% from $15.1 million in the prior quarter and down 53% from $53.0 million in the same quarter last year.
 
Non-GAAP net income was $54.1 million, down 5% from $56.7 million in the prior quarter and down 34% from $82.1 million in the same quarter last year.
 
GAAP net diluted EPS was $0.43, up from $0.26 in the prior quarter and down from $0.96 in the same quarter last year.
 
Non-GAAP net diluted EPS was $0.91, down from $0.95 in the prior quarter and down from $1.45 in the same quarter last year.
 
Cash flow from operating activities was $5.6 million, down from $77.4 million in the prior quarter and down from $61.8 million in the same quarter last year.
 
As of September 30, 2022, cash, cash equivalents, bank deposits, restricted bank deposits and marketable securities totaled $937.6 million, net of debt, compared to $973.3 million on June 30, 2022.

 
Outlook for the Fourth Quarter 2022
 
The Company also provides guidance for the fourth quarter ending December 31, 2022 as follows:


Revenues to be within the range of $855 million to $885 million

Non-GAAP gross margin expected to be within the range of 27% to 30%

Non-GAAP operating profit to be within the range of $115 million to $135 million

Revenues from the solar segment to be within the range of $810 million to $840 million

Gross margin from the solar segment expected to be within the range of 28% to 31%

Conference Call
 
The Company will host a conference call to discuss these results at 4:30 p.m. ET on Monday, November 7, 2022. The call will be available, live, to interested parties by dialing 866-952-8559. For international callers, please dial +1 785-424-1743. The Conference ID is SEDG.  A live webcast will also be available in the Investors Relations section of the Company’s website at: http://investors.solaredge.com
 
A replay of the webcast will be available in the Investor Relations section of the Company’s web site approximately two hours after the conclusion of the call and will remain available for approximately 30 calendar days.
 
About SolarEdge
 
SolarEdge is a global leader in smart energy technology. By leveraging world-class engineering capabilities and with a relentless focus on innovation, SolarEdge creates smart energy solutions that power our lives and drive future progress. SolarEdge developed an intelligent inverter solution that changed the way power is harvested and managed in photovoltaic (PV) systems. The SolarEdge DC optimized inverter seeks to maximize power generation while lowering the cost of energy produced by the PV system. Continuing to advance smart energy, SolarEdge addresses a broad range of energy market segments through its PV, storage, EV charging, batteries, electric vehicle powertrains, and grid services solutions. SolarEdge is online at www.solaredge.com
 
Use of Non-GAAP Financial Measures
 
The Company has presented certain non-GAAP financial measures in this release, such as non-GAAP net income, non-GAAP net diluted EPS, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and non-GAAP gross margin from sale of solar products. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either exclude or include amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States, or GAAP. Reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure can be found in the accompanying tables to this release. These non-GAAP financial measures do not reflect a comprehensive system of accounting, differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
 
The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons. The Company believes that these non-GAAP financial measures reflect an additional way of viewing aspects of its operations that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.

 
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

This release contains forward looking statements which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements include information, among other things, concerning: our possible or assumed future results of operations; future demands for solar energy solutions; business strategies; technology developments; financing and investment plans; dividend policy; competitive position; industry and regulatory environment; general economic conditions; potential growth opportunities; and the effects of competition. These forward-looking statements are often characterized by the use of words such as “anticipate,” “believe,” “could,” “seek,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or similar expressions and the negative or plural of those terms and other like terminology.

Forward-looking statements are only predictions based on our current expectations and our projections about future events.  These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Given these factors, you should not place undue reliance on these forward-looking statements.  These factors include, but are not limited to, the matters discussed in the section entitled “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2021, filed on February 22, 2022 and our quarterly reports filed on Form 10-Q, Current Reports on Form 8-K and other reports filed with the SEC. All information set forth in this release is as of November 7, 2022.  The Company undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events or changes in its expectations.

Investor Contacts
SolarEdge Technologies, Inc.
Ronen Faier, Chief Financial Officer
+1 510-498-3263
investors@solaredge.com

Sapphire Investor Relations, LLC
Erica Mannion or Michael Funari
+1 617-542-6180
investors@solaredge.com


SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(in thousands, except per share data)

   
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
 
   
2022
   
2021
   
2022
   
2021
 
Revenues
 
$
836,723
   
$
526,404
   
$
2,219,577
   
$
1,411,950
 
Cost of revenues
   
614,722
     
353,843
     
1,635,976
     
943,123
 
Gross profit
   
222,001
     
172,561
     
583,601
     
468,827
 
Operating expenses:
                               
Research and development
   
69,659
     
55,666
     
210,855
     
155,307
 
Sales and marketing
   
42,726
     
29,383
     
117,017
     
85,752
 
General and administrative
   
27,933
     
21,098
     
82,483
     
60,317
 
Other operating expenses (income), net
   
(2,724
)
   
     
1,963
     
1,350
 
Total operating expenses
   
137,594
     
106,147
     
412,318
     
302,726
 
Operating income
   
84,407
     
66,414
     
171,283
     
166,101
 
Financial expense, net
   
(33,025
)
   
(5,751
)
   
(52,785
)
   
(13,591
)
Other income
   
7,533
     
     
7,533
     
 
Income before income taxes
   
58,915
     
60,663
     
126,031
     
152,510
 
Income taxes
   
34,172
     
7,615
     
53,081
     
24,294
 
Net income
 
$
24,743
   
$
53,048
   
$
72,950
   
$
128,216
 



SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(in thousands, except per share data)

   
September 30,
2022
   
December 31,
2021
 
ASSETS
           
CURRENT ASSETS:
           
Cash and cash equivalents
 
$
678,329
   
$
530,089
 
Marketable securities
   
202,598
     
167,728
 
Trade receivables, net of allowances of $4,283 and $2,626, respectively
   
785,325
     
456,339
 
Inventories, net
   
561,352
     
380,143
 
Prepaid expenses and other current assets
   
224,169
     
176,992
 
Total current assets
   
2,451,773
     
1,711,291
 
LONG-TERM ASSETS:
               
   Marketable securities
   
688,753
     
482,228
 
   Deferred tax assets, net
   
38,268
     
27,572
 
   Property, plant and equipment, net
   
491,433
     
410,379
 
   Operating lease right-of-use assets, net
   
62,535
     
47,137
 
   Intangible assets, net
   
46,286
     
58,861
 
   Goodwill
   
108,860
     
129,629
 
   Other long-term assets
   
15,638
     
33,856
 
Total long-term assets
   
1,451,773
     
1,189,662
 
Total assets
   
3,903,546
     
2,900,953
 
 LIABILITIES AND STOCKHOLDERS’ EQUITY
               
CURRENT LIABILITIES:
               
Trade payables, net
   
311,565
     
252,068
 
Employees and payroll accruals
   
71,905
     
74,465
 
Warranty obligations
   
97,222
     
71,480
 
Deferred revenues and customers advances
   
31,896
     
17,789
 
Accrued expenses and other current liabilities
   
181,892
     
109,379
 
Total current liabilities
   
694,480
     
525,181
 
LONG-TERM LIABILITIES:
               
Convertible senior notes, net
   
623,721
     
621,535
 
Warranty obligations
   
248,917
     
193,680
 
Deferred revenues
   
176,824
     
151,556
 
Finance lease liabilities
   
45,509
     
40,508
 
Operating lease liabilities
   
46,398
     
38,912
 
Other long-term liabilities
   
15,570
     
19,542
 
Total long-term liabilities
   
1,156,939
     
1,065,733
 
COMMITMENTS AND CONTINGENT LIABILITIES
               
STOCKHOLDERS’ EQUITY:
               
Common stock of $0.0001 par value - Authorized: 125,000,000 shares as of September 30, 2022 and December 31, 2021; issued and outstanding: 55,894,106 and 52,815,395 shares as of September 30, 2022 and December 31, 2021, respectively
   
6
     
5
 
Additional paid-in capital
   
1,457,379
     
687,295
 
Accumulated other comprehensive loss
   
(128,266
)
   
(27,319
)
Retained earnings
   
723,008
     
650,058
 
Total stockholders’ equity
   
2,052,127
     
1,310,039
 
Total liabilities and stockholders’ equity
 
$
3,903,546
   
$
2,900,953
 



SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands, except per share data)

   
Nine Months Ended
September 30,
 
   
2022
   
2021
 
Cash flows from operating activities:
           
Net income
 
$
72,950
   
$
128,216
 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
               
Depreciation of property, plant and equipment
   
29,571
     
21,492
 
Amortization of intangible assets
   
7,741
     
7,487
 
Amortization of debt discount and debt issuance costs
   
2,186
     
2,175
 
Amortization of premium and accretion of discount on available-for-sale marketable securities, net
   
7,864
     
6,301
 
Impairment of goodwill and intangible assets
   
4,008
     
 
Stock-based compensation expenses
   
106,932
     
73,390
 
Gain from sale of privately held company
   
(7,533
)
   
 
Deferred income taxes, net
   
(3,822
)
   
(6,686
)
Loss (gain) from sale and disposal of assets
   
(485
)
   
2,013
 
Exchange rate fluctuations and other items, net
   
64,662
     
13,086
 
Changes in assets and liabilities:
               
Inventories, net
   
(188,579
)
   
30,678
 
Prepaid expenses and other assets
   
(55,478
)
   
(14,977
)
Trade receivables, net
   
(377,089
)
   
(206,131
)
Trade payables, net
   
53,683
     
(22,959
)
Employees and payroll accruals
   
12,119
     
14,321
 
Warranty obligations
   
82,025
     
42,368
 
Deferred revenues and customers advances
   
41,440
     
13,723
 
Other liabilities, net
   
67,789
     
20,055
 
Net cash provided by (used in) operating activities
   
(80,016
)
   
124,552
 
Cash flows from investing activities:
               
Proceed from sales and maturities of available-for-sale marketable securities
   
178,415
     
174,817
 
Purchase of property, plant and equipment
   
(125,085
)
   
(94,135
)
Investment in available-for-sale marketable securities
   
(461,491
)
   
(511,615
)
Investment in a privately-held company
   
     
(16,643
)
Proceeds from sale of a privately-held company
   
24,175
     
 
Withdrawal from bank deposits, net
   
     
50,020
 
Payment for asset acquisition, net of cash acquired
   
     
(2,996
)
Other investing activities
   
3,472
     
2,593
 
Net cash used in investing activities
   
(380,514
)
   
(397,959
)
Cash flows from financing activities:
               
Proceeds from secondary public offering, net of issuance costs
   
650,526
     
 
Repayment of bank loans
   
(104
)
   
(16,219
)
Proceeds from exercise of stock-based awards
   
3,508
     
6,128
 
Tax withholding in connection with stock-based awards, net
   
(4,686
)
   
(8,402
)
Other financing activities
   
(2,109
)
   
(939
)
Net cash provided by (used in) financing activities
   
647,135
     
(19,432
)
Increase (decrease) in cash and cash equivalents
   
186,605
     
(292,839
)
Cash and cash equivalents at the beginning of the period
   
530,089
     
827,146
 
Effect of exchange rate differences on cash and cash equivalents
   
(38,365
)
   
(7,719
)
Cash and cash equivalents at the end of the period
 
$
678,329
   
$
526,588
 



SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(in thousands, except per share data and percentages)

   
Reconciliation of GAAP to Non-GAAP
 
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
2022
   
June 30,
2022
   
September 30,
2021
   
September 30,
2022
   
September 30,
2021
 
Gross profit (GAAP)
 
$
222,001
   
$
182,642
   
$
172,561
   
$
583,601
   
$
468,827
 
Revenues from finance component
   
(159
)
   
(146
)
   
(111
)
   
(440
)
   
(296
)
Stock-based compensation
   
4,661
     
5,285
     
4,289
     
15,008
     
14,370
 
Disposal of assets related to Critical Power
   
     
4,314
     
     
4,314
     
 
Amortization and depreciation of acquired assets
   
2,064
     
2,185
     
2,341
     
6,468
     
7,054
 
Gross profit (Non-GAAP)
 
$
228,567
   
$
194,280
   
$
179,080
   
$
608,951
   
$
489,955
 
                                         
Gross margin (GAAP)
   
26.5
%
   
25.1
%
   
32.8
%
   
26.3
%
   
33.2
%
Revenues from finance component
   
0.0
%
   
0.0
%
   
0.0
%
   
0.0
%
   
0.0
%
Stock-based compensation
   
0.6
%
   
0.7
%
   
0.8
%
   
0.7
%
   
1.0
%
Disposal of assets related to Critical Power
   
%
   
0.6
%
   
%
   
0.2
%
   
%
Amortization and depreciation of acquired assets
   
0.2
%
   
0.3
%
   
0.4
%
   
0.3
%
   
0.5
%
Gross margin (Non-GAAP)
   
27.3
%
   
26.7
%
   
34.0
%
   
27.4
%
   
34.7
%
                                         
Operating expenses (GAAP)
 
$
137,594
   
$
146,630
   
$
106,147
   
$
412,318
   
$
302,726
 
Stock-based compensation
   
(31,090
)
   
(31,789
)
   
(21,896
)
   
(91,924
)
   
(59,020
)
Amortization and depreciation of acquired assets
   
(495
)
   
(531
)
   
(444
)
   
(1,571
)
   
(953
)
Assets impairment
   
19
     
(4,687
)
   
     
(4,668
)
   
 
Gain (loss) from assets sales and disposal
   
744
     
(8
)
   
37
     
1,146
     
99
 
Other items
   
1,559
     
     
     
1,559
     
(1,350
)
Operating expenses (Non-GAAP)
 
$
108,331
   
$
109,615
   
$
83,844
   
$
316,860
   
$
241,502
 
                                         
Operating income (GAAP)
 
$
84,407
   
$
36,012
   
$
66,414
   
$
171,283
   
$
166,101
 
Revenues from finance component
   
(159
)
   
(146
)
   
(111
)
   
(440
)
   
(296
)
Disposal of assets related to Critical Power
   
     
4,314
     
     
4,314
     
 
Stock-based compensation
   
35,751
     
37,074
     
26,185
     
106,932
     
73,390
 
Amortization and depreciation of acquired assets
   
2,559
     
2,716
     
2,785
     
8,039
     
8,007
 
Assets impairment
   
(19
)
   
4,687
     
     
4,668
     
 
Loss (gain) from assets sales and disposal
   
(744
)
   
8
     
(37
)
   
(1,146
)
   
(99
)
Other items
   
(1,559
)
   
     
     
(1,559
)
   
1,350
 
Operating income (Non-GAAP)
 
$
120,236
   
$
84,665
   
$
95,236
   
$
292,091
   
$
248,453
 


SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(in thousands, except per share data and percentages)

   
Reconciliation of GAAP to Non-GAAP
 
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
2022
   
June 30,
2022
   
September 30,
2021
   
September 30,
2022
   
September 30,
2021
 
Financial income (expense), net (GAAP)
 
$
(33,025
)
 
$
(14,311
)
 
$
(5,751
)
 
$
(52,785
)
 
$
(13,591
)
Notes due 2025
   
730
     
728
     
726
     
2,186
     
2,175
 
Non cash interest
   
1,775
     
1,699
     
1,469
     
5,083
     
4,245
 
Currency fluctuation related to lease standard
   
(1,116
)
   
(9,028
)
   
574
     
(11,936
)
   
(415
)
Financial income (expense), net (Non-GAAP)
 
$
(31,636
)
 
$
(20,912
)
 
$
(2,982
)
 
$
(57,452
)
 
$
(7,586
)
                                         
Other income (GAAP)
 
$
7,533
   
$
   
$
   
$
7,533
   
$
 
Gain from sale of investment in privately-held company
   
(7,533
)
   
     
     
(7,533
)
   
 
Other income (Non-GAAP)
 
$
   
$
   
$
   
$
   
$
 
                                         
Income tax benefit (expense) (GAAP)
 
$
(34,172
)
 
$
(6,617
)
 
$
(7,615
)
 
$
(53,081
)
 
$
(24,294
)
Income tax adjustment
   
(291
)
   
(389
)
   
(2,528
)
   
(1,881
)
   
(6,458
)
Income tax benefit (expense) (Non-GAAP)
 
$
(34,463
)
 
$
(7,006
)
 
$
(10,143
)
 
$
(54,962
)
 
$
(30,752
)
                                         
Net income (GAAP)
 
$
24,743
   
$
15,084
   
$
53,048
   
$
72,950
   
$
128,216
 
Revenues from finance component
   
(159
)
   
(146
)
   
(111
)
   
(440
)
   
(296
)
Disposal of assets related to Critical Power
   
     
4,314
     
     
4,314
     
 
Stock-based compensation
   
35,751
     
37,074
     
26,185
     
106,932
     
73,390
 
Amortization and depreciation of acquired assets
   
2,559
     
2,716
     
2,785
     
8,039
     
8,007
 
Assets impairment
   
(19
)
   
4,687
     
     
4,668
     
 
Loss (gain) from assets sales and disposal
   
(744
)
   
8
     
(37
)
   
(1,146
)
   
(99
)
Other items
   
(1,559
)
   
     
     
(1,559
)
   
1,350
 
Notes due 2025
   
730
     
728
     
726
     
2,186
     
2,175
 
Non cash interest
   
1,775
     
1,699
     
1,469
     
5,083
     
4,245
 
Currency fluctuation related to lease standard
   
(1,116
)
   
(9,028
)
   
574
     
(11,936
)
   
(415
)
Gain from sale of investment in privately-held company
   
(7,533
)
   
     
     
(7,533
)
   
 
Income tax adjustment
   
(291
)
   
(389
)
   
(2,528
)
   
(1,881
)
   
(6,458
)
Net income (Non-GAAP)
 
$
54,137
   
$
56,747
   
$
82,111
   
$
179,677
   
$
210,115
 



SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(in thousands, except per share data and percentages)

   
Reconciliation of GAAP to Non-GAAP
 
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
2022
   
June 30,
2022
   
September 30,
2021
   
September 30,
2022
   
September 30,
2021
 
Net basic earnings per share (GAAP)
 
$
0.44
   
$
0.27
   
$
1.01
   
$
1.33
   
$
2.46
 
Revenues from finance component
   
0.00
     
0.00
     
0.00
     
(0.01
)
   
0.00
 
Disposal of assets related to Critical Power
   
     
0.08
     
     
0.08
     
 
Stock-based compensation
   
0.64
     
0.67
     
0.50
     
1.95
     
1.41
 
Amortization and depreciation of acquired assets
   
0.05
     
0.04
     
0.05
     
0.15
     
0.15
 
Assets impairment
   
0.00
     
0.09
     
     
0.09
     
 
Loss (gain) from assets sales and disposal
   
(0.02
)
   
0.00
     
0.00
     
(0.03
)
   
0.00
 
Other items
   
(0.02
)
   
     
     
(0.02
)
   
0.03
 
Notes due 2025
   
0.01
     
0.01
     
0.02
     
0.04
     
0.04
 
Non cash interest
   
0.03
     
0.03
     
0.03
     
0.09
     
0.08
 
Currency fluctuation related to lease standard
   
(0.02
)
   
(0.16
)
   
0.01
     
(0.22
)
   
(0.01
)
Gain from sale of investment in privately-held company
   
(0.13
)
   
     
     
(0.14
)
   
 
Income tax adjustment
   
(0.01
)
   
(0.01
)
   
(0.05
)
   
(0.03
)
   
(0.12
)
Net basic earnings per share (Non-GAAP)
 
$
0.97
   
$
1.02
   
$
1.57
   
$
3.28
   
$
4.04
 
                                         
Net diluted earnings per share (GAAP)
 
$
0.43
   
$
0.26
   
$
0.96
   
$
1.29
   
$
2.32
 
Revenues from finance component
   
0.00
     
0.00
     
0.00
     
(0.01
)
   
(0.01
)
Disposal of assets related to Critical Power
   
     
0.08
     
     
0.08
     
 
Stock-based compensation
   
0.59
     
0.62
     
0.45
     
1.80
     
1.27
 
Amortization and depreciation of acquired assets
   
0.05
     
0.04
     
0.05
     
0.13
     
0.14
 
Assets impairment
   
0.00
     
0.08
     
     
0.08
     
 
Loss (gain) from assets sales and disposal
   
(0.02
)
   
0.00
     
0.00
     
(0.02
)
   
0.00
 
Other items
   
(0.02
)
   
     
     
(0.02
)
   
0.02
 
Notes due 2025
   
0.00
     
0.00
     
0.00
     
0.00
     
0.01
 
Non cash interest
   
0.03
     
0.03
     
0.03
     
0.09
     
0.08
 
Currency fluctuation related to lease standard
   
(0.02
)
   
(0.15
)
   
0.01
     
(0.20
)
   
(0.01
)
Gain from sale of investment in privately-held company
   
(0.13
)
   
     
     
(0.13
)
   
 
Income tax adjustment
   
0.00
     
(0.01
)
   
(0.05
)
   
(0.03
)
   
(0.11
)
Net diluted earnings per share (Non-GAAP)
 
$
0.91
   
$
0.95
   
$
1.45
   
$
3.06
   
$
3.71
 
                                         
Number of shares used in computing net diluted earnings per share (GAAP)
   
58,747,538
     
58,564,734
     
55,929,000
     
57,886,041
     
55,955,441
 
Stock-based compensation
   
784,228
     
904,781
     
653,967
     
872,076
     
733,488
 
Number of shares used in computing net diluted earnings per share (Non-GAAP)
   
59,531,766
     
59,469,515
     
56,582,967
     
58,758,117
     
56,688,929