SolarEdge Announces Second Quarter 2019 Financial Results
FREMONT : SolarEdge Technologies, Inc. (Nasdaq: SEDG), a global leader in smart energy, today announced its financial results for the second quarter ended June 30, 2019.
Second Quarter 2019 Highlights
- Record revenues of $325.0 million
- Record revenues from solar products of $306.7 million
- GAAP gross margin of 34.1%
- GAAP gross margin from sale of solar products of 36.4%
- Non-GAAP gross margin from sale of solar products of 36.9%
- GAAP net income of $33.1 million
- Record Non-GAAP net income of $49.3 million
- GAAP net diluted earnings per share (“EPS”) of $0.66
- Record Non-GAAP net diluted EPS of $0.94
- 1.3 Gigawatts (AC) of inverters shipped
“We are pleased to conclude a strong second quarter of record revenues, record non-GAAP net income and record non-GAAP net diluted EPS. We continue to generate strong cash flow while strengthening our position as the global leader in the inverter market,” said Guy Sella, founder, Chairman and CEO of SolarEdge. “Despite the effect of increased tariffs on certain Chinese made products, our non-GAAP solar business gross margin was strong, at approximately 37%, slightly higher than the same quarter last year. The integration of the acquired non-solar businesses is proceeding on schedule and we expect growth in each new line of business in the upcoming quarters. We see strong customer demand for our products worldwide and we are building the needed capacity both in China and outside of China to meet the needs of our customers.”
Second Quarter 2019 Summary
The Company reported record revenues of $325.0 million, up 20% from $271.9 million in the prior quarter and up 43% from $227.1 million in the same quarter last year.
Revenues related to the solar business were $306.7 million, up 21% from $253.1 million in the prior quarter and up 35% from $227.1 million in the same quarter last year.
GAAP gross margin was 34.1%, up from 31.7% in the prior quarter and down from 36.1% year over year. This quarter’s gross margins were negatively impacted by the increase in US tariffs on China made products.
Non-GAAP gross margin was 35.7%, up from 32.8% in the prior quarter and down from 36.5% year over year.
GAAP gross margin for the solar business was 36.4%, up from 33.8% in the prior quarter.
Non-GAAP gross margin for the solar business was 36.9%, up from 34.3% in the prior quarter.
GAAP operating expenses were $65.3 million, up 12% from $58.1 million in the prior quarter and up 58% from $41.3 million in the same quarter last year.
Non-GAAP operating expenses were $54.9 million, up 14% from $48.0 million in the prior quarter and up 56% from $35.1 million in the same quarter last year.
GAAP operating income was $45.4 million, up 62% from $28.0 million in the prior quarter and up 12% from $40.7 million in the same quarter last year.
Non-GAAP operating income was $61.0 million, up 48% from $41.2 million in the prior quarter and up 28% from $47.8 million in the same quarter last year.
GAAP net income was $33.1 million, up 74% from $19.0 million in the prior quarter and down 4% from $34.6 million in the same quarter last year.
Non-GAAP net income was $49.3 million, up 50% from $32.9 million in the prior quarter and up 21% from $40.6 million in the same quarter last year.
GAAP net diluted EPS was $0.66, up from $0.39 in the prior quarter and down from $0.72 in the same quarter last year.
Non-GAAP net diluted EPS was $0.94, up from $0.64 in the prior quarter and up from $0.82 in the same quarter last year.
Cash flow from operating activities was $50.8 million, down from $56.5 million in the prior quarter and up from $43.9 million in the same quarter last year.
As of June 30, 2019, cash, cash equivalents, bank deposits, restricted bank deposit and marketable securities totaled $373.6 million, compared to $398.7 million on March 31, 2019 after all payments related to the acquisition of SMRE shares.
Outlook for the Third Quarter 2019
The Company also provides guidance for the third quarter ending September 30, 2019 as follows:
- Revenues to be within the range of $395 million to $410 million
- Gross margin expected to be within the range of 32% to 34%
- Revenues from solar products to be within the range of $375 million to $390 million
- Gross margin from sale of solar products expected to be within the range of 33% to 35%
Conference Call
The Company will host a conference call to discuss these results at 4:30 P.M. ET on Tuesday, August 6, 2019. The call will be available, live, to interested parties by dialing 800-353-6461. For international callers, please dial +1 334-323-0501. The Conference ID number is 9972180.
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. 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, UPS, electric vehicle powertrains, and grid services solutions. SolarEdge is online at 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, 2018, filed on February 28, 2019, Current Reports on Form 8-K and other reports filed with the SEC. All information set forth in this release is as of August 6, 2019. 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.
SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
|
(In thousands, except per share data) |
|||||||||||||
|
|
|
Three months ended June 30, |
|
Six months ended June 30, |
|||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||
|
|
|
Unaudited |
|
Unaudited |
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenues |
|
$ |
325,010 |
|
|
$ |
227,118 |
|
$ |
596,881 |
|
$ |
436,989 |
|
Cost of revenues |
|
|
214,340 |
|
|
|
145,172 |
|
|
400,101 |
|
|
275,446 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Gross profit |
|
|
110,670 |
|
|
|
81,946 |
|
|
196,780 |
|
|
161,543 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
|
Research and development |
|
|
29,505 |
|
|
|
19,551 |
|
|
55,704 |
|
|
37,426 |
|
Sales and marketing |
|
|
22,127 |
|
|
|
15,954 |
|
|
42,299 |
|
|
32,159 |
|
General and administrative |
|
|
13,685 |
|
|
|
5,776 |
|
|
25,376 |
|
|
10,529 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Total operating expenses |
|
|
65,317 |
|
|
|
41,281 |
|
|
123,379 |
|
|
80,114 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating income |
|
|
45,353 |
|
|
|
40,665 |
|
|
73,401 |
|
|
81,429 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Financial expenses (income), net |
|
|
(773 |
) |
|
|
2,480 |
|
|
5,378 |
|
|
1,896 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Income before taxes on income |
|
|
46,126 |
|
|
|
38,185 |
|
|
68,023 |
|
|
79,533 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Taxes on income |
|
|
13,213 |
|
|
|
3,617 |
|
|
17,135 |
|
|
9,279 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Net income |
|
$ |
32,913 |
|
|
$ |
34,568 |
|
$ |
50,888 |
|
$ |
70,254 |
|
|
|
|
|
|
|
|
|
|
|||||
|
Net loss attributable to non-controlling interests |
|
|
215 |
|
|
|
– |
|
|
1,256 |
|
|
– |
|
|
|
|
|
|
|
|
|
|
|||||
|
Net income attributable to SolarEdge Technologies, Inc. |
|
$ |
33,128 |
|
|
$ |
34,568 |
|
$ |
52,144 |
|
$ |
70,254 |
|
SOLAREDGE TECHNOLOGIES INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) |
||||||||
|
|
|
June 30, |
|
December 31, |
||||
|
|
|
|
2019 |
|
|
|
2018 |
|
|
|
|
Unaudited |
|
|
||||
|
CURRENT ASSETS: |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
176,575 |
|
|
$ |
187,764 |
|
|
Short-term bank deposit |
|
|
5,961 |
|
|
|
9,870 |
|
|
Restricted bank deposits |
|
|
1,060 |
|
|
|
824 |
|
|
Marketable securities |
|
|
109,610 |
|
|
|
118,680 |
|
|
Trade receivables, net |
|
|
237,804 |
|
|
|
173,579 |
|
|
Prepaid expenses and other assets |
|
|
50,642 |
|
|
|
45,073 |
|
|
Inventories, net |
|
|
148,892 |
|
|
|
141,519 |
|
|
Total current assets |
|
|
730,544 |
|
|
|
677,309 |
|
|
|
|
|
|
|
||||
|
LONG-TERM ASSETS: |
|
|
|
|
||||
|
Marketable securities |
|
|
79,616 |
|
|
|
74,256 |
|
|
Operating lease right-of-use assets |
|
|
36,788 |
|
|
|
– |
|
|
Property, plant and equipment, net |
|
|
140,200 |
|
|
|
119,329 |
|
|
Deferred tax assets, net |
|
|
14,751 |
|
|
|
14,699 |
|
|
Intangible assets, net and goodwill |
|
|
211,340 |
|
|
|
73,378 |
|
|
Other long term assets |
|
|
8,455 |
|
|
|
5,501 |
|
|
Total long-term assets |
|
|
491,150 |
|
|
|
287,163 |
|
|
|
|
|
|
|
||||
|
Total assets |
|
$ |
1,221,694 |
|
|
$ |
964,472 |
|
|
|
|
|
|
|||||
|
CURRENT LIABILITIES: |
|
|
|
|
||||
|
Trade payables, net |
|
$ |
116,795 |
|
|
$ |
107,079 |
|
|
Employees and payroll accruals |
|
|
34,555 |
|
|
|
29,053 |
|
|
Current maturities of bank loans and accrued interest |
|
|
16,454 |
|
|
|
16,639 |
|
|
Warranty obligations |
|
|
38,819 |
|
|
|
28,868 |
|
|
Deferred revenues |
|
|
15,708 |
|
|
|
14,351 |
|
|
Accrued expenses and other liabilities |
|
|
71,447 |
|
|
|
29,728 |
|
|
Total current liabilities |
|
|
293,778 |
|
|
|
225,718 |
|
|
|
|
|
|
|
||||
|
LONG-TERM LIABILITIES: |
|
|
|
|
||||
|
Bank loans |
|
|
5,519 |
|
|
|
3,510 |
|
|
Warranty obligations |
|
|
111,819 |
|
|
|
92,958 |
|
|
Deferred revenues |
|
|
73,796 |
|
|
|
60,670 |
|
|
Operating lease liabilities |
|
|
30,009 |
|
|
|
– |
|
|
Deferred tax liabilities, net |
|
|
8,663 |
|
|
|
1,499 |
|
|
Other long term liabilities |
|
|
18,062 |
|
|
|
9,391 |
|
|
Total long-term liabilities |
|
|
247,868 |
|
|
|
168,028 |
|
|
|
|
|
|
|
||||
|
STOCKHOLDERS’ EQUITY: |
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Common stock |
|
|
5 |
|
|
|
5 |
|
|
Additional paid-in capital |
|
|
431,684 |
|
|
|
371,794 |
|
|
Accumulated other comprehensive loss |
|
|
(895 |
) |
|
|
(524 |
) |
|
Retained earnings |
|
|
243,277 |
|
|
|
191,133 |
|
|
Total SolarEdge Technologies, Inc. stockholders’ equity |
|
|
674,071 |
|
|
|
562,408 |
|
|
Non-controlling interests |
|
|
5,977 |
|
|
|
8,318 |
|
|
Total stockholders’ equity |
|
|
680,048 |
|
|
|
570,726 |
|
|
|
|
|
|
|
||||
|
Total liabilities and stockholders’ equity |
|
$ |
1,221,694 |
|
|
$ |
964,472 |
|
|
SOLAREDGE TECHNOLOGIES INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) |
||||||||
|
|
|
Six months ended June 30, |
||||||
|
|
|
2019 |
|
2018 |
||||
|
|
|
Unaudited |
||||||
|
|
|
|
|
|
||||
|
Cash flows provided by operating activities: |
|
|
|
|
||||
|
Net income |
|
$ |
50,888 |
|
|
$ |
70,254 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
|
Depreciation of property, plant and equipment |
|
|
8,147 |
|
|
|
4,981 |
|
|
Amortization of intangible assets |
|
|
4,895 |
|
|
|
72 |
|
|
Amortization of premium and accretion of discount on available-for-sale marketable securities |
|
|
(12 |
) |
|
|
1,014 |
|
|
Stock-based compensation |
|
|
21,076 |
|
|
|
13,977 |
|
|
Loss from disposal of assets |
|
|
552 |
|
|
|
64 |
|
|
Realized loss from sale of available-for-sale marketable securities |
|
|
91 |
|
|
|
– |
|
|
Changes in assets and liabilities: |
|
|
|
|
||||
|
Inventories, net |
|
|
1,723 |
|
|
|
(18,952 |
) |
|
Prepaid expenses and other assets |
|
|
(2,574 |
) |
|
|
(2,135 |
) |
|
Trade receivables, net |
|
|
(56,562 |
) |
|
|
(9,203 |
) |
|
Operating lease right-of-use assets and liabilities, net and effect of exchange rate differences |
|
|
1,466 |
|
|
|
(148 |
) |
|
Deferred tax assets and liabilities, net |
|
|
(1,960 |
) |
|
|
(3,018 |
) |
|
Trade payables, net |
|
|
5,493 |
|
|
|
12,143 |
|
|
Employees and payroll accruals |
|
|
5,151 |
|
|
|
1,028 |
|
|
Warranty obligations |
|
|
28,860 |
|
|
|
18,479 |
|
|
Deferred revenues |
|
|
11,764 |
|
|
|
13,120 |
|
|
Other liabilities |
|
|
28,236 |
|
|
|
6,194 |
|
|
Net cash provided by operating activities |
|
|
107,234 |
|
|
|
107,870 |
|
|
|
|
|
|
|
||||
|
Cash flows from investing activities: |
|
|
|
|
||||
|
Business combination, net of cash acquired |
|
|
(38,435 |
) |
|
|
– |
|
|
Purchase of property, plant and equipment |
|
|
(22,244 |
) |
|
|
(21,385 |
) |
|
Withdrawal from bank deposits |
|
|
3,909 |
|
|
|
(342 |
) |
|
Investment in restricted bank deposits |
|
|
(203 |
) |
|
|
(191 |
) |
|
Investment in available-for-sale marketable securities |
|
|
(63,655 |
) |
|
|
(89,389 |
) |
|
Proceeds from sales and maturities of available-for-sale marketable securities |
|
|
68,407 |
|
|
|
46,825 |
|
|
Net cash used in investing activities |
|
$ |
(52,221 |
) |
|
$ |
(64,482 |
) |
|
|
|
|
|
|
||||
|
Cash flows from financing activities: |
|
|
|
|
||||
|
Repayment of bank loans, net |
|
$ |
(4,675 |
) |
|
$ |
– |
|
|
Proceeds from issuance of shares under stock purchase plan and upon exercise of stock-based awards |
|
|
3,764 |
|
|
|
7,591 |
|
|
Change in non-controlling interests |
|
|
(66,474 |
) |
|
|
– |
|
|
Net cash provided by (used in) financing activities |
|
$ |
(67,385 |
) |
|
$ |
7,591 |
|
|
|
|
|
|
|
||||
|
Increase in cash and cash equivalents and restricted cash |
|
|
(12,372 |
) |
|
|
50,979 |
|
|
Cash, cash equivalents and restricted cash at the beginning of the period |
|
|
187,764 |
|
|
|
163,163 |
|
|
Effect of exchange rate differences on cash, cash equivalents and restricted cash |
|
|
1,183 |
|
|
|
398 |
|
|
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash at the end of the period |
|
$ |
176,575 |
|
|
$ |
214,540 |
|
|
SOLAREDGE TECHNOLOGIES INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (In thousands, except gross profit and per share data) (Unaudited) |
||||||||||
|
Reconciliation of GAAP to Non-GAAP Gross Profit |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
|
|
|
|
|
|
|
|
|
|
||
| Gross profit (GAAP) |
110,670 |
|
86,110 |
|
81,946 |
|
196,780 |
|
161,543 |
|
| Stock-based compensation |
1,651 |
|
1,354 |
|
968 |
|
3,005 |
|
1,892 |
|
| Cost of product adjustment |
319 |
|
682 |
|
—- |
|
1,001 |
|
—- |
|
| Amortization and depreciation of acquired assets |
3,307 |
|
1,077 |
|
—- |
|
4,384 |
|
—- |
|
| Gross profit (Non-GAAP) |
115,947 |
|
89,223 |
|
82,914 |
|
205,170 |
|
163,435 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Gross Margin |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Gross margin (GAAP) |
34.1% |
|
31.7% |
|
36.1% |
|
33.0% |
|
37.0% |
|
| Stock-based compensation |
0.5% |
|
0.5% |
|
0.4% |
|
0.5% |
|
0.4% |
|
| Cost of product adjustment |
0.1% |
|
0.2% |
|
—- |
|
0.2% |
|
—- |
|
| Amortization and depreciation of acquired assets |
1.0% |
|
0.4% |
|
—- |
|
0.7% |
|
—- |
|
| Gross margin (Non-GAAP) |
35.7% |
|
32.8% |
|
36.5% |
|
34.4% |
|
37.4% |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Operating expenses |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Operating expenses (GAAP) |
65,317 |
|
58,062 |
|
41,281 |
|
123,379 |
|
80,114 |
|
| Stock-based compensation R&D |
(4,176) |
|
(3,490) |
|
(2,605) |
|
(7,666) |
|
(4,987) |
|
| Stock-based compensation S&M |
(2,722) |
|
(2,404) |
|
(2,094) |
|
(5,126) |
|
(4,298) |
|
| Stock-based compensation G&A |
(2,823) |
|
(2,456) |
|
(1,461) |
|
(5,279) |
|
(2,800) |
|
| Amortization and depreciation of acquired assets – R&D |
(9) |
|
(36) |
|
—- |
|
(45) |
|
—- |
|
| Amortization and depreciation of acquired assets – S&M |
51 |
|
(858) |
|
—- |
|
(807) |
|
—- |
|
| Amortization and depreciation of acquired assets – G&A |
(26) |
|
—- |
|
—- |
|
(26) |
|
—- |
|
| Assets disposal |
(552) |
|
—- |
|
—- |
|
(552) |
|
—- |
|
| Acquisition related expenses |
(151) |
|
(798) |
|
—- |
|
(949) |
|
—- |
|
| Operating expenses (Non-GAAP) |
54,909 |
|
48,020 |
|
35,121 |
|
102,929 |
|
68,029 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Operating income |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Operating income (GAAP) |
45,353 |
|
28,048 |
|
40,665 |
|
73,401 |
|
81,429 |
|
| Cost of product adjustment |
319 |
|
682 |
|
—- |
|
1,001 |
|
—- |
|
| Stock-based compensation |
11,372 |
|
9,704 |
|
7,128 |
|
21,076 |
|
13,977 |
|
| Amortization and depreciation of acquired assets |
3,291 |
|
1,971 |
|
—- |
|
5,262 |
|
—- |
|
| Acquisition related expenses |
151 |
|
798 |
|
—- |
|
949 |
|
—- |
|
| Assets disposal |
552 |
|
—- |
|
—- |
|
552 |
|
—- |
|
| Operating income (Non-GAAP) |
61,038 |
|
41,203 |
|
47,793 |
|
102,241 |
|
95,406 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Financial expenses (income), net |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Financial expenses (income), net (GAAP) |
(773) |
|
6,151 |
|
2,480 |
|
5,378 |
|
1,896 |
|
| Non cash interest |
(850) |
|
(785) |
|
(568) |
|
(1,635) |
|
(1,080) |
|
| Currency fluctuation due to new lease standard adoption |
(577) |
|
(948) |
|
—- |
|
(1,525) |
|
—- |
|
| Financial expenses (income), net (Non-GAAP) |
(2,200) |
|
4,418 |
|
1,912 |
|
2,218 |
|
816 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Tax on income |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Tax on income (GAAP) |
13,213 |
|
3,922 |
|
3,617 |
|
17,135 |
|
9,279 |
|
| Deferred tax realized (asset) |
987 |
|
973 |
|
1,697 |
|
1,960 |
|
3,018 |
|
| Transition tax of foreign earnings |
—- |
|
—- |
|
—- |
|
—- |
|
(820) |
|
| Tax on income (Non-GAAP) |
14,200 |
|
4,895 |
|
5,314 |
|
19,095 |
|
11,477 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Net income |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Net income attributable to SolarEdge Technologies Inc. (GAAP) |
33,128 |
|
19,016 |
|
34,568 |
|
52,144 |
|
70,254 |
|
| Cost of product adjustment |
319 |
|
682 |
|
—- |
|
1,001 |
|
—- |
|
| Stock-based compensation |
11,372 |
|
9,704 |
|
7,128 |
|
21,076 |
|
13,977 |
|
| Amortization and depreciation of acquired assets |
3,291 |
|
1,971 |
|
—- |
|
5,262 |
|
—- |
|
| Acquisition related expenses |
151 |
|
798 |
|
—- |
|
949 |
|
—- |
|
| Assets disposal |
552 |
|
—- |
|
—- |
|
552 |
|
—- |
|
| Non cash interest |
850 |
|
785 |
|
568 |
|
1,635 |
|
1,080 |
|
| Currency fluctuation due to new lease standard adoption |
577 |
|
948 |
|
—- |
|
1,525 |
|
—- |
|
| Deferred tax realized (asset) |
(987) |
|
(973) |
|
(1,697) |
|
(1,960) |
|
(3,018) |
|
| Transition tax of foreign earnings |
—- |
|
—- |
|
—- |
|
—- |
|
820 |
|
| Net income attributable to SolarEdge Technologies Inc. (Non-GAAP) |
49,253 |
|
32,931 |
|
40,567 |
|
82,184 |
|
83,113 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Net basic EPS |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Net basic earnings per share (GAAP) |
0.69 |
|
0.40 |
|
0.76 |
|
1.10 |
|
1.57 |
|
| Cost of product adjustment |
0.01 |
|
0.02 |
|
—- |
|
0.02 |
|
—- |
|
| Stock-based compensation |
0.24 |
|
0.21 |
|
0.16 |
|
0.45 |
|
0.31 |
|
| Amortization and depreciation of acquired assets |
0.07 |
|
0.04 |
|
—- |
|
0.11 |
|
—- |
|
| Acquisition related expenses |
—- |
|
0.01 |
|
—- |
|
0.02 |
|
—- |
|
| Assets disposal |
0.01 |
|
—- |
|
—- |
|
0.01 |
|
—- |
|
| Non cash interest |
0.02 |
|
0.02 |
|
0.01 |
|
0.03 |
|
0.03 |
|
| Currency fluctuation due to new lease standard adoption |
0.01 |
|
0.02 |
|
—- |
|
0.04 |
|
—- |
|
| Deferred tax realized (asset) |
(0.02) |
|
(0.02) |
|
(0.03) |
|
(0.04) |
|
(0.07) |
|
| Transition tax of foreign earnings |
—- |
|
—- |
|
—- |
|
—- |
|
0.02 |
|
| Net basic earnings per share (Non-GAAP) |
1.03 |
|
0.70 |
|
0.90 |
|
1.74 |
|
1.86 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP Net diluted EPS |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Net diluted earnings per share (GAAP) |
0.66 |
|
0.39 |
|
0.72 |
|
1.05 |
|
1.46 |
|
| Cost of product adjustment |
—- |
|
0.01 |
|
—- |
|
0.02 |
|
—- |
|
| Stock-based compensation |
0.19 |
|
0.17 |
|
0.12 |
|
0.35 |
|
0.24 |
|
| Amortization and depreciation of acquired assets |
0.07 |
|
0.04 |
|
—- |
|
0.11 |
|
—- |
|
| Acquisition related expenses |
—- |
|
0.01 |
|
—- |
|
0.01 |
|
—- |
|
| Assets disposal |
0.01 |
|
—- |
|
—- |
|
0.01 |
|
—- |
|
| Non cash interest |
0.02 |
|
0.02 |
|
0.01 |
|
0.04 |
|
0.03 |
|
| Currency fluctuation due to new lease standard adoption |
0.01 |
|
0.02 |
|
—- |
|
0.03 |
|
—- |
|
| Deferred tax realized (asset) |
(0.02) |
|
(0.02) |
|
(0.03) |
|
(0.04) |
|
(0.06) |
|
| Transition tax of foreign earnings |
—- |
|
—- |
|
—- |
|
—- |
|
0.01 |
|
| Net diluted earnings per share (Non-GAAP) |
0.94 |
|
0.64 |
|
0.82 |
|
1.58 |
|
1.68 |
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of GAAP to Non-GAAP No. of shares used in Net diluted EPS |
||||||||||
|
Three months ended |
|
Six months ended |
||||||||
|
June 30, 2019 |
|
March 31, 2019 |
|
June 30, 2018 |
|
June 30, 2019 |
|
June 30, 2018 |
||
| Number of shares used in computing net diluted earnings per share (GAAP) |
49,940,034 |
|
49,026,327 |
|
48,291,280 |
|
49,358,280 |
|
47,984,817 |
|
| Stock-based compensation |
2,130,135 |
|
2,760,121 |
|
1,341,286 |
|
2,448,673 |
|
1,438,347 |
|
| Number of shares used in computing net diluted earnings per share (Non-GAAP) |
52,070,169 |
|
51,786,448 |
|
49,632,566 |
|
51,806,953 |
|
49,423,164 |
|
