BE Semiconductor Industries N.V. Announces Q2-19 and H1-19 Results


Q2-19 Revenue and Net Income Increase by 13.9% and 98.9%, Respectively, vs. Q1-19
Strong Margins and Profit Levels Maintained in Current Industry Downturn

DUIVEN, the Netherlands, July 25, 2019 (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, 2019.

Key Highlights Q2-19

  • Revenue of € 92.7 million up 13.9% vs. Q1-19. Above guidance due to higher than anticipated shipments to Asian subcontractors. Down 42.5% vs. Q2-18 principally as a result of adverse industry environment and customer caution in the face of global trade tensions
  • Orders of € 82.7 million, approximately flat vs. Q1-19, reflecting stable customer demand levels. Down 4.2% vs. Q2-18
  • Gross margin of 56.0% at midpoint of guidance. Up slightly vs. Q1-19 (0.1 point) and down slightly vs. Q2-18 (0.5 points) despite the significant year over year revenue decrease
  • Net income increases by 98.9% vs. Q1-19 to reach € 18.9 million driven primarily by increased revenue and a 12.7% decrease in operating expenses. Down € 28.3 million (-60.0%) vs. Q2-18
  • Net margin rose strongly to 20.4% vs. 11.7% in Q1-19. Down compared to 29.3% in Q2-18

Key Highlights H1-19

  • Revenue of € 174.1 million, down 44.9% vs. H1-18 consistent with ongoing weakness in assembly equipment market. Decrease broad based across Besi’s product portfolio and end markets.
  • Gross margin reached 55.9% vs. 56.5% in H1-18. Attractive levels maintained resulting from Besi’s timely re-alignment of production and supply chain activities to customer demand
  • Net income of € 28.4 million decreased by € 55.9 million vs. H1-18 (-66.3%). Net margin of 16.3% vs. 26.7% in H1-18

Outlook  

  • Q3-19 revenue estimated to decrease by approximately 10% vs. Q2-19 as market weakness extends into H2-19. Gross margin anticipated to stay in 55%-57% range.
(€ millions, except EPS)Q2-
2019
Q1-
2019
ΔQ2-
2018
 ΔH1-
2019
H1-
2018
 Δ
Revenue92.781.4+13.9%161.1-42.5%174.1316.0-44.9%
Orders 82.783.4-0.8%86.3-4.2%166.0292.1-43.2%
Operating Income25.114.7+70.7%59.3-57.7%39.9107.8-63.0%
EBITDA30.019.7+52.3%62.8-52.2%49.7114.8-56.7%
Net Income18.99.5+98.9%47.2-60.0%28.484.3-66.3%
EPS (basic)0.260.13+100%0.63-58.7%0.391.13-65.5%
EPS (diluted)0.250.13+92.3%0.58-56.9%0.381.03-63.1%
Net Cash & Deposits86.1*229.7-62.5%110.2*-21.9%86.1*110.2*-21.9%

*Reflects cash dividend payments of € 122.4 million and € 174.0 million in Q2-19 and Q2-18, respectively

Richard W. Blickman, President and Chief Executive Officer of Besi, commented:
“Besi reported solid results in Q2-19 with revenue of € 92.7 million and net income of € 18.9 million increasing sequentially by 13.9% and 98.9%, respectively, vs. Q1-19. The better than anticipated performance resulted primarily from higher shipments of die bonding systems to Chinese and Asian subcontractors. In addition, profit levels also benefited from steady gross margins and better than forecasted reductions in sequential operating expenses as we carefully manage costs. As such, we reached a net margin in excess of 20% in Q2-19 in the face of a significant market downturn. We have been able to achieve attractive returns on revenue and equity in this challenging assembly equipment market by means of Besi’s flexible production model, pricing discipline and timely execution of headcount and cost reduction initiatives.

Besi’s bookings of € 82.7 million in Q2-19 confirmed an order book which has stabilized over the past three quarters after falling significantly from peak 2017 and Q1-2018 levels. Current order rates reflect continued softness in high end mobile and automotive applications partially offset by more stable demand for logic applications in cloud computing end markets.

In addition, Besi returned € 135.1 million to shareholders in Q2-19 in the form of dividends and share repurchases, underscoring our ongoing commitment to enhance shareholder value. We also entered into a five year € 80 million, multi-currency revolving credit facility. This facility can be expanded to € 136 million and its maturity extended to seven years. We are very pleased to add this flexible financing layer to our capital structure, replacing and centralizing various credit facilities at subsidiary levels.  

At present, customers are actively engaged in developing new products and applications for the next investment round, particularly in the areas of 5G, enhanced 3D and facial recognition, cloud computing, artificial intelligence and high end memory applications. However, customer order patterns in the current environment have been influenced by continued low capacity utilization as well as uncertainty created by ongoing trade tensions between the US and China. During the quarter, we noted order weakness from foreign IDMs with operations in China as they reconsider their Asian supply chain strategies and production footprint. This decline was offset by increased business from Chinese and Taiwanese subcontractors adding capacity to satisfy increased Chinese domestic production requirements. As a result of shifting Asian supply chain dynamics, Besi is moving some production from its Chinese operations to its principal Malaysian facilities.

For Q3-19, Besi estimates that revenue will decrease by approximately 10% vs. Q2-19 as market weakness extends into H2-19, for gross margins to remain in the 55-57% range and for operating expenses to reduce further sequentially. We are very excited about our prospects for the next industry upturn given Besi’s performance in the current downturn and highly scalable production model. In addition, we recognize the strong secular trends driving our business as advanced packaging becomes an ever more important process step in the semiconductor manufacturing industry. As such, Besi is increasing research investment this year for next generation customer road maps and applications to enhance its leadership position.” 

Second Quarter Results of Operations

 Q2-2019Q1-2019ΔQ2-2018Δ
Revenue92.781.4+13.9%161.1-42.5%
Orders82.783.4-0.8%86.3-4.2%
Book to Bill Ratio0.9x1.0x-0.10.5x+0.4

Besi’s Q2-19 revenue increased by 13.9% vs. Q1-19 and exceeded prior guidance (+5%). Increased revenue was primarily due to higher than anticipated die bonding shipments to Asian subcontractors as a consequence of disruptions in global semiconductor supply chains from trade tensions between the US and China. On a year over year basis, revenue decreased by 42.5% due primarily to lower shipments of die bonding systems for high end mobile applications following significant capacity upgrades in 2017 and 2018.

Orders of € 82.7 million were roughly comparable to Q1-19 and Q4-18 as customer demand levels stabilized in the current environment. Per customer type, subcontractor orders increased sequentially by € 1.4 million, or 5.4%, vs. Q1-19, mainly driven by orders from Asian subcontractors. IDM orders decreased by € 2.1 million, or 3.7%, vs. Q1-19.

 Q2-2019Q1-2019ΔQ2-2018Δ
Gross Margin56.0%55.9%+0.156.5%-0.5
Operating Expenses26.830.7-12.7%31.8-15.7%
Financial Expense/(Income), net3.23.9-17.9%5.1-37.3%
EBITDA30.019.7+52.3%62.8-52.2%

Besi’s gross margin of 56.0% in Q2-19 increased by 0.1 point vs. Q1-19. As compared to Q2-18, gross margin decreased by 0.5 points as a result of the significant year over year revenue decrease partially offset by reductions in production personnel and supply chain activities and, to a lesser extent, favorable forex influences from an increase in the USD vs. the euro. 

Q2-19 operating expenses declined by € 3.9 million, or 12.7%, vs. Q1-19 primarily as a result of a € 2.9 million decrease in variable compensation expense, lower warranty costs and active cost control efforts. Operating expenses decreased by € 5.0 million (-15.7%) vs. Q2-18 primarily due to reduced personnel costs associated with an 18.2% decrease in headcount levels between the end of Q2-18 and the end of Q2-19 (381 people) and lower variable costs such as warranty, freight and commissions.

Financial expense, net decreased by € 0.7 million vs. Q1-19 due to lower forex hedging costs. As compared to Q2-18, such expenses decreased by € 1.9 million due primarily to lower hedging costs related to decreased sales volume. 

 Q2-2019Q1-2019ΔQ2-2018Δ
Net Income18.99.5+98.9%47.2-60.0%
Net Margin20.4%11.7%+8.729.3%-8.9
Tax Rate13.5%12.5%+1.012.9%+0.6

Besi’s net income increased to € 18.9 million in Q2-19, an increase of € 9.4 million, or 98.9%, vs. Q1-19. Similarly, net margins rose to 20.4% vs. 11.7% in Q1-19. Net income growth was principally due to higher revenue and lower operating expenses. Versus Q2-18, net income decreased by € 28.3 million (-60.0%) due primarily to a 42.5% year over year revenue decrease partially offset by lower operating and net financial expenses.

Half Year Results of Operations

 H1-2019H1-2018Δ
Revenue174.1316.0-44.9%
Orders166.0292.1-43.2%
Gross Margin55.9%56.5%-0.6
Operating Income39.9107.8-63.0%
Net Income28.484.3-66.3%
Net Margin16.3%26.7%-10.4
Tax Rate13.2%14.4%-1.2

For H1-19, Besi’s revenue decreased by 44.9% vs. H1-18. The decrease was broad based across Besi’s product portfolio and end markets in an ongoing industry downturn. Similarly, orders decreased by 43.2% with particular weakness in high end mobile and automotive applications. Orders by IDMs and subcontractors represented 68% and 32%, respectively, of Besi’s total H1-19 orders vs. 62% and 38%, respectively, in H1-18.

Similarly, Besi’s H1-19 net income of € 28.4 million decreased by € 55.9 million, or 66.3% vs. H1-18 due primarily to its 44.9% year over year revenue decrease and slightly lower gross margins partially offset by a € 13.3 million reduction in operating expenses and a lower effective tax rate.

Financial Condition

 Q2
2019
Q1
2019
ΔQ2
2018
ΔH1
2019
H1
2018
 Δ
Net Cash and Deposits86.1229.7-62.5%110.2-21.9%86.1110.2-21.9%
Cash flow from Ops.(2.7)47.8n.m.7.0n.m45.161.9-27.1%

At the end of Q2-19, cash and deposits aggregated € 361.7 million and net cash was € 86.1 million. As compared to Q1-19, Besi’s net cash and deposits decreased by € 143.6 million mainly due to (i) € 122.4 million of cash dividend payments and (ii) € 12.7 million of share repurchases. To a lesser extent, net cash also decreased due to (i) € 3.0 million of capitalized development spending and (ii) a € 2.7 million working capital deficit from operations incurred principally to finance a reduction in accrued liabilities and increased receivables related to higher quarterly sequential sales levels.

During the quarter, Besi repurchased 547,753 of its ordinary shares at an average price of € 23.10 per share for a total of € 12.7 million. Cumulatively, as of June 30, 2019, a total of 2.4 million shares have been purchased under the current € 75 million share repurchase program (which started July 26, 2018) at an average price of € 20.23 per share for a total of € 48.0 million.

Revolving credit facility
On July 24, 2019 Besi entered into an € 80 million, multi-currency revolving credit facility. The credit facility has a five-year term with two one-year extension options and can be expanded to a total of € 136 million principal amount. Borrowings under the credit facility can be repaid at any time at 100% of principal amount and can be used for working capital and other corporate purposes.

Outlook
Based on its June 30, 2019 order backlog and feedback from customers, Besi forecasts for Q3-19 that:

  • Revenue will decrease by approximately 10% vs. the € 92.7 million reported in Q2-19.
  • Gross margin will range between 55-57% vs. the 56.0% realized in Q2-19.
  • Operating expenses will decrease by 0-5% vs. the € 26.8 million reported in Q2-19.

Investor and media conference call
A conference call and webcast for investors and media will be held today at 4:00 pm CET (10:00 am EST). The dial-in for the conference call is (31) 20 531 5851. To access the audio webcast and webinar slides, please visit www.besi.com.

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 2018 Annual Report, which is available on www.besi.com

Besi has adopted IFRS 16 “Leases” as of January 1, 2019, using the modified retrospective approach and therefore did not restate prior years presented upon adoption in 2019. The most significant change in our accounting policy is the recognition of right of use assets and lease liabilities for operating leases. As of January 1, 2019 we recognized € 14.2 million of right of use assets (€ 12.5 million as at June 30, 2019) and € 14.2 million of lease liabilities (€ 12.6 million as at June 30, 2019 of which € 9.2 million was recorded under lease liabilities and € 3.4 million under other current liabilities).

The adoption of IFRS 16 had a positive impact on our cash flows from operating activities and EBITDA of approximately € 1.8 million in H1-19 with an offsetting negative cash flow effect under financing activities.

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 & CEOCFF Communications
Cor te Hennepe, SVP FinanceFrank Jansen
Tel. (31) 26 319 4500Tel. (31) 20 575 4024
investor.relations@besi.combesi@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; 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; those additional risk factors set forth in Besi's annual report for the year ended December 31, 2018 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)
 2019 201820192018
     
Revenue92,708161,099174,107316,036
Cost of sales40,80570,04176,733137,368
     
Gross profit51,90391,05897,374178,668
     
Selling, general and administrative expenses17,49922,74239,18451,984
Research and development expenses9,2779,02418,32118,836
     
Total operating expenses26,77631,76657,50570,820
     
Operating income25,12759,29239,869107,848
     
Financial expense, net3,2225,1087,1399,380
     
Income before taxes21,90554,18432,73098,468
     
Income tax expense2,9617,0044,31914,209
     
Net income18,94447,18028,41184,259
     
Net income per share – basic0.260.630.391.13
Net income per share – diluted0.250.580.381.03
     
Number of shares used in computing per share amounts1    
- basic73,025,75474,764,16873,142,64574,620,489
- diluted 283,287,49784,628,47783,568,97484,654,881
     

Consolidated Balance Sheets

(euro in thousands)June 30,
2019

(unaudited)
March 31,
2019

(unaudited)
December 31,
2018

(audited)
ASSETS   
    
Cash and cash equivalents231,729327,503295,539
Deposits130,000130,000130,000
Trade receivables92,52682,591106,347
Inventories59,51760,92960,237
Other current assets9,61610,44011,496
    
Total current assets523,388611,463603,619
    
    
Property, plant and equipment26,47828,07428,551
Right of use assets12,53513,414-
Goodwill45,15745,27945,099
Other intangible assets39,43938,89938,334
Deferred tax assets4,2085,5794,769
Deposits-50,00050,000
Other non-current assets2,3132,3022,317
    
Total non-current assets130,130183,547169,070
    
Total assets653,518795,010772,689
    
 
    
Notes payable to banks-3,3072,812
Current portion of long-term debt1,4721,5251,502
Accounts payable32,05435,57333,158
Accrued liabilities49,45868,76963,454
    
Total current liabilities82,984109,174100,926
    
Long-term debt274,165272,978271,824
Lease liabilities9,15410,035-
Deferred tax liabilities10,59110,27310,244
Other non-current liabilities15,69917,73017,507
    
Total non-current liabilities309,609311,016299,575
    
Total equity260,925374,820372,188
    
Total liabilities and equity653,518795,010772,689
    

Consolidated Cash Flow Statements

(euro in thousands)

 
Three Months Ended
June 30,

(unaudited)
Six Months Ended
June 30,

(unaudited)
 2019201820192018
     
Cash flows from operating activities:    
Income before income tax21,90554,18432,73098,468
     
Depreciation and amortization4,8513,5269,7736,940
Share based payment expense1,6301,2985,3418,459
Financial expense, net3,2225,1087,1399,380
     
Changes in working capital(17,757)(40,199)7,616(42,221)
Income tax paid(14,179)(14,746)(15,107)(16,623)
Interest paid(2,385)(2,215)(2,434)(2,524)
     
Net cash provided by (used in) operating activities(2,713) 6,956 45,058 61,879
     
Cash flows from investing activities:    
Capital expenditures(235)(2,000)(863)(3,926)
Capitalized development expenses(2,986)(3,448)(5,913)(6,088)
Repayments of (investments in) deposits50,000(50,000)50,000(180,000)
     
Net cash provided by (used in) investing activities46,779(55,448)43,224(190,014)
     
Cash flows from financing activities:    
Proceeds from (payments of) bank lines of credit(3,175)2,835(2,812)2,372
Proceeds from (payments of) debt22(6)11301
Payments of lease liabilities(891)-(1,781)-
Dividends paid to shareholders(122,419)(174,018)(122,419)(174,018)
Purchase of treasury shares(12,682)(6,000)(25,520)(12,000)
     
Net cash used in financing activities(139,145)(177,189)(152,521)(183,345)
     
Net increase (decrease) in cash and cash equivalents(95,079)(225,681)(64,239)(311,480)
Effect of changes in exchange rates on cash and
  cash equivalents
 (695) 155429(869)
Cash and cash equivalents at beginning of the
  period
327,503 440,983 295,539 

527,806
     
Cash and cash equivalents at end of the period231,729215,457231,729215,457
     

Supplemental Information (unaudited)
(euro in millions, unless stated otherwise) 

REVENUEQ1-2018Q2-2018Q3-2018Q4-2018Q1-2019Q2-2019
             
Per geography:            
Asia Pacific120.5 78%88.6 55%71.2 61%66.6 72%58.6 72%68.6 74%
EU / USA34.4 22%72.5 45%45.5 39%25.9 28%22.8 28%24.1 26%
             
Total154.9 100%161.1 100%116.7 100%92.5 100%81.4 100%92.7 100%
             
ORDERS Q1-2018Q2-2018Q3-2018Q4-2018Q1-2019Q2-2019
             
Per geography:            
Asia Pacific120.8 59%47.5 55%70.1 65%61.5 74%55.9 67%61.2 74%
EU / USA85.0 41%38.8 45%37.8 35%21.6 26%27.5 33%21.5 26%
             
Total205.8 100%86.3 100%107.9 100%83.1 100%83.4 100%82.7 100%
             
Per customer type:            
IDM111.1 54%70.8 82%82.0 76%64.8 78%57.5 69%55.4 67%
Subcontractors94.7 46%15.5 18%25.9 24%18.3 22%25.9 31%27.3 33%
             
Total205.8 100%86.3 100%107.9 100%83.1 100%83.4 100%82.7 100%
             
HEADCOUNT Mar 31, 2018 Jun 30, 2018 Sep 30, 2018Dec 31, 2018Mar 31, 2019June 30, 2019 
             
Fixed staff (FTE)            
Asia Pacific1,254 71%1,259 72%1,255 72%1,230 73%1,174 72%1,155 72%
EU / USA500 29%495 28%483 28%462 27%452 28%450 28%
             
Total1,754 100%1,754 100%1,738 100%1,692 100%1,626 100%1,605 100%
             
Temporary staff (FTE)            
Asia Pacific290 76%257 75%108 61%6 9%11 16%54 49%
EU / USA93 24%86 25%68 39%61 91%58 84%57 51%
             
Total383 100%343 100%176 100%67 100%69 100%111 100%
             
Total fixed and temporary staff (FTE)2,137  2,097  1,914  1,759  1,695  1,716  
             
             
OTHER FINANCIAL DATAQ1-2018Q2-2018Q3-2018Q4-2018Q1-2019Q2-2019
Gross profit            
As reported  87.6 56.5%  91.1 56.5%  67.6 57.9%  52.1 56.4%  45.5 55.9%  51.9 56.0%
Restructuring charges / (gains)  -    -  0.4 0.2%  (0.0)-0.0%  -    -  -    -  -    -
Gross profit as adjusted  87.6 56.5%  91.5 56.8%  67.6 57.9%  52.1 56.4%  45.5 55.9%  51.9 56.0%
             
Selling, general and admin expenses:            
As reported  29.2 18.8%  22.7 14.1%  20.3 17.4%  18.0 19.5%  21.7 26.7%  17.5 18.9%
Amortization of intangibles  (0.1)-0.1%  (0.1)-0.1%  (0.1)-0.1%  (0.2)-0.2%  (0.1)-0.1%  (0.1)-0.1%
Impairment charges  -    -  -    -  -    -  (0.4)-0.4%  -  0.0%  -  0.0%
Restructuring gains / (charges)  0.0 0.0%  (0.1)-0.1%  (0.4)-0.3%  (0.2)-0.2%  -  0.0%  -  0.0%
SG&A expenses as adjusted  29.1 18.8%  22.5 14.0%  19.8 17.0%  17.2 18.6%  21.6 26.5%  17.4 18.8%
             
Research and development expenses:            
As reported  9.8 6.3%  9.0 5.6%  8.7 7.5%  7.9 8.5%  9.0 11.1%  9.3 10.0%
Capitalization of R&D charges  2.6 1.7%  3.4 2.1%  2.7 2.3%  2.7 2.9%  2.9 3.6%  3.0 3.2%
Amortization of intangibles  (2.1)-1.4%  (2.1)-1.3%  (2.4)-2.1%  (2.4)-2.6%  (2.5)-3.1%  (2.5)-2.7%
R&D expenses as adjusted  10.3 6.6%  10.3 6.4%  9.0 7.7%  8.2 8.9%  9.4 11.5%  9.8 10.6%
             
Financial expense (income), net:            
Interest expense (income), net2.5  2.4  2.4  2.3  2.4  2.4  
Hedging results1.3  2.7  1.6  2.0  1.3  0.7  
Foreign exchange effects, net0.5    -   0.2  (0.1) 0.2  0.1  
             
Total4.3  5.1  4.2  4.2  3.9  3.2  
             
Operating income (loss)            
  as % of net sales48.6 31.4%59.3 36.8%38.6 33.1%26.3 28.4%14.7 18.1%25.1 27.1%
             
EBITDA             
  as % of net sales52.0 33.6%62.8 39.0%42.4 36.3%30.5 33.0%19.7 24.2%30.0 32.4%
             
Net income (loss)            
  as % of net sales37.1 23.9%47.2 29.3%29.3 25.1%22.7 24.5%9.5 11.7%18.9 20.4%
             
Income per share            
Basic0.50  0.63  0.39  0.30  0.13  0.26  
Diluted0.46  0.58  0.37  0.29  0.13  0.25  
             

________________________________
(1)  Share amounts in 2018 have been adjusted for the 2-for-1stock split effective May 4, 2018
(2) The calculation of diluted income per share assumes the exercise of equity settled share based payments and the full conversion of the Convertible Notes