FREMONT, Calif., April 27, 2021 (GLOBE NEWSWIRE) -- Enphase Energy, Inc. (NASDAQ: ENPH), a global energy management technology company and the world’s leading supplier of microinverter-based solar-plus-storage systems, announced today financial results for the first quarter of 2021, which included the summary below from its President and CEO, Badri Kothandaraman.
We reported quarterly revenue of $301.8 million in the first quarter of 2021, along with 41.1% for non-GAAP gross margin. We shipped approximately 830 megawatts DC, or 2,452,765 microinverters. In addition, we acquired two companies to accelerate our digital transformation – Sofdesk, Inc., which provides solar design software to installers, and the Solar Design Services business of DIN Engineering Services, LLP, which provides permitting and proposal services to installers.
Financial highlights for the first quarter of 2021 are listed below.
- Revenue of $301.8 million
- Cash flow from operations of $75.8 million; ending cash balance of $1,489.0 million
- GAAP gross margin of 40.7%; non-GAAP gross margin of 41.1%
- GAAP operating income of $61.4 million; non-GAAP operating income of $80.2 million
- GAAP net income of $31.7 million, including a non-cash loss of $56.4 million on the partial settlement of convertible notes; non-GAAP net income of $78.7 million
- GAAP diluted earnings per share of $0.22; non-GAAP diluted earnings per share of $0.56
Our revenue and earnings for the first quarter of 2021 are provided below, compared with those of the prior quarter and the year ago quarter:
(In thousands, except per share data and percentages)
|
GAAP |
|
Non-GAAP |
|
Q1 2021 |
|
Q4 2020 |
|
Q1 2020* |
|
Q1 2021 |
|
Q4 2020 |
|
Q1 2020* |
| Revenue |
$ |
301,754 |
|
|
$ |
264,839 |
|
|
$ |
205,545 |
|
|
$ |
301,754 |
|
|
$ |
264,839 |
|
|
$ |
205,545 |
|
| Gross margin |
40.7 |
% |
|
46.0 |
% |
|
39.2 |
% |
|
41.1 |
% |
|
40.2 |
% |
|
39.5 |
% |
| Operating expenses |
$ |
61,563 |
|
|
$ |
42,824 |
|
|
$ |
35,963 |
|
|
$ |
43,699 |
|
|
$ |
34,193 |
|
|
$ |
28,508 |
|
| Operating income |
$ |
61,386 |
|
|
$ |
79,114 |
|
|
$ |
44,712 |
|
|
$ |
80,232 |
|
|
$ |
72,356 |
|
|
$ |
52,773 |
|
| Net income |
$ |
31,698 |
|
|
$ |
72,991 |
|
|
$ |
68,936 |
|
|
$ |
78,702 |
|
|
$ |
71,342 |
|
|
$ |
51,875 |
|
| Basic EPS |
$ |
0.24 |
|
|
$ |
0.57 |
|
|
$ |
0.56 |
|
|
$ |
0.60 |
|
|
$ |
0.56 |
|
|
$ |
0.42 |
|
| Diluted EPS |
$ |
0.22 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.56 |
|
|
$ |
0.51 |
|
|
$ |
0.38 |
|
* Revenue for the first quarter of 2020 of $205.5 million included approximately $44.5 million of safe harbor revenue.
Total revenue increased 14% compared to the fourth quarter of 2020 as we continued to experience strong worldwide demand for our solar and storage systems. We reported record quarterly revenue in the U.S., Europe, and Australia, despite normal seasonality in the first quarter. Our operations team did an excellent job of navigating component supply constraints to best service our customer demand, while improving inventory in the channel.
Our non-GAAP gross margin increased to 41.1% in the first quarter of 2021, from 40.2% in the fourth quarter of 2020, driven by disciplined pricing and cost management. Non-GAAP operating expenses increased to $43.7 million in the first quarter of 2021, compared to $34.2 million in the prior quarter, primarily due to increased investments in research and development, increased hiring, payroll tax associated with employee stock vesting, and the consolidation of Sofdesk operations in late January. Non-GAAP operating income was $80.2 million, compared to $72.4 million in the prior quarter.
We exited the first quarter of 2021 with $1,489.0 million in cash and generated $75.8 million in cash flow from operations. The cash balance includes net proceeds of approximately $1,189.4 million from the convertible notes issuance in March 2021 and is partially offset by $304.8 million paid in principal amounts for the partial repurchase and conversions of the convertible notes due 2024 and 2025. Inventory was $34.9 million at the end of the first quarter of 2021, compared to $41.8 million at the end of the fourth quarter of 2020. The sequential decrease in our inventory was driven by an increase in customer demand coupled with supply constraints.
We made good progress on the rollout of our Enphase Storage systems by reducing commissioning times. We introduced 24/7 global customer support and are pleased to resume in-person installer training, while also continuing our online certification. In addition, we recently expanded our Enphase Installer Network (EIN) in the Netherlands and Belgium, after successful launches in the U.S. and Australia. Our EIN installers can enjoy a variety of tools and services on Enphase’s digital platform to help make the sales and installation process faster and easier, while providing an exceptional experience to homeowners across the globe.
BUSINESS HIGHLIGHTS
On March 29, 2021, Enphase Energy announced that it entered into an agreement with Rubicon Energy to distribute Enphase IQ™ microinverters for grid-tied photovoltaic (PV) applications to residential and commercial installers in the fast-growing South African market. To cater to the higher power modules utilized in the region, Rubicon Energy will predominantly distribute Enphase IQ 7A™ microinverters to residential and commercial installers.
On April 1, 2021, Enphase Energy announced that it completed the previously announced acquisition of the Solar Design Services business of DIN Engineering Services LLP. Based in Noida, India, the business is a leading provider of outsourced proposal drawings and permit plan sets for residential solar installers in North America.
On April 7, 2021, Enphase Energy announced that it is now providing 24/7 support for installers and Enphase system owners globally across its phone, online chat, and email communications channels. Providing around-the-clock support builds on the commitment Enphase has made to delivering the industry’s best customer experience. In recent years, Enphase has introduced online chat support; the Enphase Community platform for direct engagement with other Enphase system owners; Enphase University, an advanced online learning platform; and rapid, remote microinverter activation and returns processing with the Service-on-the-Go tool.
On April 8, 2021, Enphase Energy announced that after successful launches of its Enphase Installer Network (EIN) in the U.S. and Australia in 2020, the Company has expanded EIN into the Netherlands and Belgium, with more European countries to follow during 2021. The EIN recognizes a network of trusted installers that deliver exceptional homeowner experiences using Enphase products and is designed to help Enphase installers grow their business with a range of innovative digital tools and exclusive benefits.
SECOND QUARTER 2021 FINANCIAL OUTLOOK
For the second quarter of 2021, Enphase Energy estimates both GAAP and non-GAAP financial results as follows:
- Revenue to be within a range of $300.0 million to $320.0 million
- GAAP gross margin to be within a range of 37.0% to 40.0%; non-GAAP gross margin to be within a range of 38.0% to 41.0%, excluding stock-based compensation expenses
- GAAP operating expenses to be within a range of $70.0 million to $73.0 million, including $17.0 million estimated for stock-based compensation expenses and acquisition related costs and amortization
- Non-GAAP operating expenses to be within a range of $53.0 million to $56.0 million, excluding $17.0 million estimated for stock-based compensation expenses and acquisition related costs and amortization. The non-GAAP estimates include increased investments in new products, software, and marketing and a $3.5 million accrual for deferred consideration from the acquisitions.
All guidance estimates for the second quarter of 2021 include operations of both Sofdesk and DIN’s Solar Design Services business for the entire quarter.
Follow Enphase Online
Use of Non-GAAP Financial Measures
The Company has presented certain non-GAAP financial measures in this press release. To view a description of non-GAAP financial measures used and the non-GAAP reconciliation schedule for the periods presented, click here .
Conference Call Information
Enphase Energy will host a conference call for analysts and investors to discuss its first quarter 2021 results and second quarter 2021 business outlook today at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time). The call is open to the public by dialing (877) 644-1284; participant passcode 3396792. A live webcast of the conference call will also be accessible from the “Investor Relations” section of the Company’s website at investor.enphase.com. Following the webcast, an archived version will be available on the website for approximately one year. In addition, an audio replay of the conference call will be available by calling (855) 859-2056; participant passcode 3396792, beginning approximately one hour after the call.
Forward-Looking Statements
This press release contains forward-looking statements, including statements related to Enphase Energy’s expectations as to future financial performance, expense levels, liquidity sources, the capabilities, advantages, and performance of our technology and products, including the ability to simplify and reduce installation time, our business strategies and anticipated demand for our products, the capabilities and performance of our partners, and the impact to homeowners. These forward-looking statements are based on the Company’s current expectations and inherently involve significant risks and uncertainties. Enphase Energy’s actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of certain risks and uncertainties including those risks described in more detail in the Company’s most recent Annual Report on Form 10-K and other documents on file with the SEC and available on the SEC’s website at www.sec.gov. Enphase Energy 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, except as required by law.
A copy of this press release can be found on the investor relations page of Enphase Energy’s website at investor.enphase.com .
About Enphase Energy, Inc.
Enphase Energy, a global energy technology company, delivers smart, easy-to-use solutions that manage solar generation, storage and communication on one intelligent platform. The Company revolutionized the solar industry with its microinverter-based technology and produces a fully integrated solar-plus-storage solution. Enphase has shipped more than 34 million microinverters, and approximately 1.5 million Enphase-based systems have been deployed in more than 130 countries. For more information, visit www.enphase.com .
Enphase Energy, Enphase, the E logo, IQ, IQ 7A, and other trademarks or service names are the trademarks of Enphase Energy, Inc.
Contact:
Adam Hinckley
Enphase Energy, Inc.
Investor Relations
ir@enphaseenergy.com
+1-707-763-4784 x7354
ENPHASE ENERGY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
Three Months Ended |
|
March 31,
2021 |
|
December 31,
2020 |
|
March 31,
2020 |
| Net revenues |
$ |
301,754 |
|
|
$ |
264,839 |
|
|
$ |
205,545 |
|
| Cost of revenues (1) |
178,805 |
|
|
142,901 |
|
|
124,870 |
|
| Gross profit |
122,949 |
|
|
121,938 |
|
|
80,675 |
|
| Operating expenses: |
|
|
|
|
|
| Research and development |
21,818 |
|
|
15,801 |
|
|
11,876 |
|
| Sales and marketing |
19,622 |
|
|
14,139 |
|
|
11,772 |
|
| General and administrative |
20,123 |
|
|
12,884 |
|
|
12,315 |
|
| Total operating expenses |
61,563 |
|
|
42,824 |
|
|
35,963 |
|
| Income from operations |
61,386 |
|
|
79,114 |
|
|
44,712 |
|
| Other income (expense), net |
|
|
|
|
|
| Interest income |
73 |
|
|
673 |
|
|
1,091 |
|
| Interest expense |
(7,329 |
) |
|
(5,901 |
) |
|
(3,155 |
) |
| Other income (expense), net |
573 |
|
|
503 |
|
|
(924 |
) |
| Loss on partial settlement of convertible notes (2) |
(56,369 |
) |
|
(3,037 |
) |
|
— |
|
| Change in fair value of derivatives (3) |
— |
|
|
— |
|
|
15,344 |
|
| Total other income (expense), net |
(63,052 |
) |
|
(7,762 |
) |
|
12,356 |
|
| Income (loss) before income taxes |
(1,666 |
) |
|
71,352 |
|
|
57,068 |
|
| Income tax benefit |
33,364 |
|
|
1,639 |
|
|
11,868 |
|
| Net income |
$ |
31,698 |
|
|
$ |
72,991 |
|
|
$ |
68,936 |
|
| Net income per share: |
|
|
|
|
|
| Basic |
$ |
0.24 |
|
|
$ |
0.57 |
|
|
$ |
0.56 |
|
| Diluted |
$ |
0.22 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
| Shares used in per share calculation: |
|
|
|
|
|
| Basic |
131,303 |
|
|
126,980 |
|
|
123,531 |
|
| Diluted |
146,442 |
|
|
145,990 |
|
|
138,104 |
|
(1) We sought refunds totaling approximately $38.9 million plus $0.6 million accrued interest on tariffs previously paid from September 24, 2018 to March 31, 2020 for certain microinverters that qualify for the tariff exclusion on Chinese imported microinverter products that fit the dimensions and weight limits within a Section 301 Tariff exclusion under U.S. note 20(ss)(40) to subchapter III of chapter 99 of the Harmonized Tariff Schedule of the United States. The refund request was subject to review and approval by the U.S. Customs and Border Protection; therefore, we assessed the probable loss recovery in the three months ended December 31, 2020 was equal to the $16.5 million approved refund requests available to us. For the three months ended December 31, 2020, we have recorded $15.9 million as a reduction to cost of revenues and $0.6 million as interest income in our consolidated statements of operations as the approved refunds relate to paid tariffs previously recorded to cost of revenues. No tariff refunds were recorded as a reduction to cost of revenues in the three months ended March 31, 2021 and 2020.
(2) Loss on partial settlement of convertible notes of $56.4 million for the three months ended March 31, 2021 primarily relates to the $9.5 million non-cash loss on partial settlement of $87.1 million aggregate principal amount of the Notes due 2024, $9.4 million non-cash loss on partial settlement of $217.7 million aggregate principal amount of the Notes due 2025 and $37.5 million non-cash inducement loss incurred on repurchase of Notes due 2025. Loss on partial settlement of convertible notes of $3.0 million for the three months ended December 31, 2020 is related to partial settlement of $43.9 million aggregate principal amount of the Notes due 2024.
(3) Change in fair value of derivatives of $15.3 million for the three months ended March 31, 2020 represents changes in fair value of the conversion option in the Notes due 2025, as well as the convertible note hedge and warrant transactions. Initially, conversion of the Notes due 2025 would be settled solely in cash as a result of the Company not having the necessary number of authorized but unissued shares of its common stock available to settle the conversion option of the Notes due 2025 in shares; therefore, the conversion option, convertible note hedge and warrant transactions were classified as derivatives that required marked-to-market accounting. On May 20, 2020, at the Company’s annual meeting of stockholders, the stockholders approved an amendment to its certificate of incorporation to increase the number of authorized shares of the Company’s common stock. As a result, the Company is now able to settle the Notes due 2025, convertible notes hedge and warrants through payment or delivery, as the case may be, of cash, shares of its common stock or a combination thereof, at the Company’s election. Accordingly, on May 20, 2020, the conversion option, convertible note hedge and warrant transactions were remeasured at fair value and were then reclassified to additional paid-in-capital in the condensed consolidated balance sheet in the second quarter of 2020 and are no longer remeasured as long as they continue to meet the conditions for equity classification.
ENPHASE ENERGY, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
|
March 31,
2021 |
|
December 31,
2020 |
| ASSETS |
|
|
|
| Current assets: |
|
|
|
| Cash and cash equivalents |
$ |
1,489,010 |
|
|
$ |
679,379 |
|
| Accounts receivable, net |
236,090 |
|
|
182,165 |
|
| Inventory |
34,876 |
|
|
41,764 |
|
| Prepaid expenses and other assets |
31,386 |
|
|
29,756 |
|
| Total current assets |
1,791,362 |
|
|
933,064 |
|
| Property and equipment, net |
53,648 |
|
|
42,985 |
|
| Operating lease, right of use asset, net |
16,688 |
|
|
17,683 |
|
| Intangible assets, net |
47,917 |
|
|
28,808 |
|
| Goodwill |
61,038 |
|
|
24,783 |
|
| Other assets |
91,315 |
|
|
59,875 |
|
| Deferred tax assets, net |
132,231 |
|
|
92,904 |
|
| Total assets |
$ |
2,194,199 |
|
|
$ |
1,200,102 |
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
| Current liabilities: |
|
|
|
| Accounts payable |
$ |
81,524 |
|
|
$ |
72,609 |
|
| Accrued liabilities |
115,172 |
|
|
76,542 |
|
| Deferred revenues, current |
49,118 |
|
|
47,665 |
|
| Warranty obligations, current |
14,303 |
|
|
11,260 |
|
| Debt, current |
84,356 |
|
|
325,967 |
|
| Total current liabilities |
344,473 |
|
|
534,043 |
|
| Long-term liabilities: |
|
|
|
| Deferred revenues, noncurrent |
142,985 |
|
|
125,473 |
|
| Warranty obligations, noncurrent |
40,250 |
|
|
34,653 |
|
| Other liabilities |
15,777 |
|
|
17,042 |
|
| Debt, noncurrent |
917,873 |
|
|
4,898 |
|
| Total liabilities |
1,461,358 |
|
|
716,109 |
|
| Total stockholders’ equity |
732,841 |
|
|
483,993 |
|
| Total liabilities and stockholders’ equity |
$ |
2,194,199 |
|
|
$ |
1,200,102 |
|
ENPHASE ENERGY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
Three Months Ended |
|
March 31,
2021 |
|
December 31,
2020 |
|
March 31,
2020 |
| Cash flows from operating activities: |
|
|
|
|
|
| Net income |
$ |
31,698 |
|
|
$ |
72,991 |
|
|
$ |
68,936 |
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
| Depreciation and amortization |
5,558 |
|
|
5,353 |
|
|
3,844 |
|
| Provision for doubtful accounts |
14 |
|
|
171 |
|
|
104 |
|
| Loss on partial settlement of convertibles notes |
56,369 |
|
|
3,037 |
|
|
— |
|
| Deemed repayment of convertible notes attributable to accreted debt discount |
(15,579 |
) |
|
(3,132 |
) |
|
— |
|
| Non-cash interest expense |
7,156 |
|
|
5,309 |
|
|
2,722 |
|
| Change in fair value of debt security |
(1,437 |
) |
|
— |
|
|
— |
|
| Stock-based compensation |
14,844 |
|
|
8,289 |
|
|
7,515 |
|
| Change in fair value of derivatives |
— |
|
|
— |
|
|
(15,344 |
) |
| Deferred income taxes |
(35,367 |
) |
|
(2,610 |
) |
|
(12,500 |
) |
| Changes in operating assets and liabilities: |
|
|
|
|
|
| Accounts receivable |
(53,719 |
) |
|
(57,854 |
) |
|
49,637 |
|
| Inventory |
6,888 |
|
|
(4,229 |
) |
|
(2,560 |
) |
| Prepaid expenses and other assets |
(5,040 |
) |
|
(4,185 |
) |
|
(5,009 |
) |
| Accounts payable, accrued and other liabilities |
36,376 |
|
|
44,895 |
|
|
(22,066 |
) |
| Warranty obligations |
8,640 |
|
|
2,134 |
|
|
403 |
|
| Deferred revenues |
19,440 |
|
|
14,011 |
|
|
(36,460 |
) |
| Net cash provided by operating activities |
75,841 |
|
|
84,180 |
|
|
39,222 |
|
| Cash flows from investing activities: |
|
|
|
|
|
| Purchases of property and equipment |
(9,940 |
) |
|
(8,851 |
) |
|
(3,353 |
) |
| Investment in a private company |
(25,000 |
) |
|
(5,010 |
) |
|
— |
|
| Business acquisitions, net of cash acquired |
(55,239 |
) |
|
— |
|
|
— |
|
| Net cash used in investing activities |
(90,179 |
) |
|
(13,861 |
) |
|
(3,353 |
) |
| Cash flows from financing activities: |
|
|
|
|
|
| Issuance of convertible notes, net of issuance costs |
1,189,388 |
|
|
— |
|
|
313,011 |
|
| Purchase of convertible note hedges |
(286,235 |
) |
|
— |
|
|
(89,056 |
) |
| Sale of warrants |
220,800 |
|
|
— |
|
|
71,552 |
|
| Principal payments and financing fees on debt |
(1,078 |
) |
|
(306 |
) |
|
(1,148 |
) |
| Partial repurchase of convertible notes |
(289,233 |
) |
|
(40,728 |
) |
|
— |
|
| Proceeds from exercise of equity awards and employee stock purchase plan |
214 |
|
|
3,687 |
|
|
1,979 |
|
| Payment of withholding taxes related to net share settlement of equity awards |
(9,185 |
) |
|
(16,288 |
) |
|
(34,267 |
) |
| Net cash provided by financing activities |
824,671 |
|
|
(53,635 |
) |
|
262,071 |
|
| Effect of exchange rate changes on cash and cash equivalents |
(702 |
) |
|
903 |
|
|
(205 |
) |
| Net increase in cash, cash equivalents and restricted cash |
809,631 |
|
|
17,587 |
|
|
297,735 |
|
| Cash, cash equivalents and restricted cash—Beginning of period |
679,379 |
|
|
661,792 |
|
|
296,109 |
|
| Cash. cash equivalents and restricted cash—End of period |
$ |
1,489,010 |
|
|
$ |
679,379 |
|
|
$ |
593,844 |
|
ENPHASE ENERGY, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data and percentages)
(Unaudited)
|
Three Months Ended |
|
March 31,
2021 |
|
December 31,
2020 |
|
March 31,
2020 |
| Gross profit (GAAP) |
$ |
122,949 |
|
|
$ |
121,938 |
|
|
$ |
80,675 |
|
| Stock-based compensation |
982 |
|
|
522 |
|
|
606 |
|
| Tariff refunds |
— |
|
|
(15,911 |
) |
|
— |
|
| Gross profit (Non-GAAP) |
$ |
123,931 |
|
|
$ |
106,549 |
|
|
$ |
81,281 |
|
|
|
|
|
|
|
| Gross margin (GAAP) |
40.7 |
% |
|
46.0 |
% |
|
39.2 |
% |
| Stock-based compensation |
0.4 |
% |
|
0.2 |
% |
|
0.3 |
% |
| Tariff refunds |
— |
% |
|
(6.0 |
)% |
|
— |
% |
| Gross margin (Non-GAAP) |
41.1 |
% |
|
40.2 |
% |
|
39.5 |
% |
|
|
|
|
|
|
| Operating expenses (GAAP) |
$ |
61,563 |
|
|
$ |
42,824 |
|
|
$ |
35,963 |
|
| Stock-based compensation (1) |
(13,862 |
) |
|
(7,767 |
) |
|
(6,909 |
) |
| Acquisition related expenses and amortization |
(4,002 |
) |
|
(864 |
) |
|
(546 |
) |
| Operating expenses (Non-GAAP) |
$ |
43,699 |
|
|
$ |
34,193 |
|
|
$ |
28,508 |
|
|
|
|
|
|
|
| (1) Includes stock-based compensation as follows: |
|
|
|
|
|
| Research and development |
$ |
5,749 |
|
|
$ |
3,271 |
|
|
$ |
1,919 |
|
| Sales and marketing |
3,537 |
|
|
2,044 |
|
|
1,942 |
|
| General and administrative |
4,576 |
|
|
2,452 |
|
|
3,048 |
|
| Total |
$ |
13,862 |
|
|
$ |
7,767 |
|
|
$ |
6,909 |
|
|
|
|
|
|
|
| Income from operations (GAAP) |
$ |
61,386 |
|
|
$ |
79,114 |
|
|
$ |
44,712 |
|
| Stock-based compensation |
14,844 |
|
|
8,289 |
|
|
7,515 |
|
| Tariff refunds |
— |
|
|
(15,911 |
) |
|
— |
|
| Acquisition related expenses and amortization |
4,002 |
|
|
864 |
|
|
546 |
|
| Income from operations (Non-GAAP) |
$ |
80,232 |
|
|
$ |
72,356 |
|
|
$ |
52,773 |
|
|
|
|
|
|
|
| Net income (GAAP) |
$ |
31,698 |
|
|
$ |
72,991 |
|
|
$ |
68,936 |
|
| Stock-based compensation |
14,844 |
|
|
8,289 |
|
|
7,515 |
|
| Tariff refunds |
— |
|
|
(16,538 |
) |
|
— |
|
| Acquisition related expenses and amortization |
4,002 |
|
|
864 |
|
|
546 |
|
| Non-cash interest expense |
7,156 |
|
|
5,309 |
|
|
2,722 |
|
| Loss on partial settlement of convertible notes |
56,369 |
|
|
3,037 |
|
|
— |
|
| Change in fair value of derivatives |
— |
|
|
— |
|
|
(15,344 |
) |
| Non-GAAP income tax adjustment |
(35,367 |
) |
|
(2,610 |
) |
|
(12,500 |
) |
| Net income (Non-GAAP) |
$ |
78,702 |
|
|
$ |
71,342 |
|
|
$ |
51,875 |
|
|
|
|
|
|
|
| Net income per share, basic (GAAP) |
$ |
0.24 |
|
|
$ |
0.57 |
|
|
$ |
0.56 |
|
| Stock-based compensation |
0.11 |
|
|
0.07 |
|
|
0.06 |
|
| Tariff refunds |
— |
|
|
(0.13 |
) |
|
— |
|
| Acquisition related expenses and amortization |
0.03 |
|
|
0.01 |
|
|
— |
|
| Non-cash interest expense |
0.05 |
|
|
0.04 |
|
|
0.02 |
|
| Loss on partial settlement of convertible notes |
0.43 |
|
|
0.02 |
|
|
— |
|
| Change in fair value of derivatives |
— |
|
|
— |
|
|
(0.12 |
) |
| Non-GAAP income tax adjustment |
(0.26 |
) |
|
(0.02 |
) |
|
(0.10 |
) |
| Net income per share, basic (Non-GAAP) |
$ |
0.60 |
|
|
$ |
0.56 |
|
|
$ |
0.42 |
|
| Shares used in basic per share calculation GAAP and Non-GAAP |
131,303 |
|
|
126,980 |
|
|
123,531 |
|
|
|
|
|
|
|
| Net income per share, diluted (GAAP) |
$ |
0.22 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
| Stock-based compensation |
0.11 |
|
|
0.07 |
|
|
0.06 |
|
| Tariff refunds |
— |
|
|
(0.12 |
) |
|
— |
|
| Acquisition related expenses and amortization |
0.03 |
|
|
0.01 |
|
|
— |
|
| Non-cash interest expense |
0.05 |
|
|
0.04 |
|
|
0.02 |
|
| Loss on partial settlement of convertible notes |
0.40 |
|
|
0.02 |
|
|
— |
|
| Change in fair value of derivatives |
— |
|
|
— |
|
|
(0.11 |
) |
| Non-GAAP income tax adjustment |
(0.25 |
) |
|
(0.01 |
) |
|
(0.09 |
) |
| Net income per share, diluted (Non-GAAP) (2) |
$ |
0.56 |
|
|
$ |
0.51 |
|
|
$ |
0.38 |
|
| Shares used in diluted per share calculation GAAP |
146,442 |
|
|
145,990 |
|
|
138,104 |
|
| Shares used in per share calculation Non-GAAP (3) |
141,746 |
|
|
139,527 |
|
|
135,168 |
|
|
|
|
|
|
|
| Net cash provided by operating activities (GAAP) |
$ |
75,841 |
|
|
$ |
84,180 |
|
|
$ |
39,222 |
|
| Purchases of property and equipment |
(9,940 |
) |
|
(8,851 |
) |
|
(3,353 |
) |
| Deemed repayment of convertible notes due 2024 and notes due 2025 attributable to accreted debt discount |
15,579 |
|
|
3,132 |
|
|
— |
|
| Free cash flow (Non-GAAP) |
$ |
81,480 |
|
|
$ |
78,461 |
|
|
$ |
35,869 |
|
(2) Calculation of non-GAAP diluted net income per share for the three months ended March 31, 2021, December 31, 2020 and March 31, 2020 excludes convertible notes due 2023 interest expense, net of tax of less than $0.1 million in each period from non-GAAP net income.
(3) Effect of dilutive in-the-money portion of convertible senior notes and warrants are included in the GAAP weighted-average diluted shares in periods where the Company has GAAP net income. The Company excluded the in-the-money portion of convertible notes due 2024 totaling 2,984 thousand shares, 5,063 thousand shares and 2,936 thousand shares in the three months ended March 31, 2021, December 31, 2020 and March 31, 2020, respectively, from non-GAAP weighted-average diluted shares as the Company entered into convertible note hedge transactions that reduce potential dilution to the Company’s common stock upon any conversion of the notes due 2024. The Company excluded the in-the-money portion of convertible notes due 2025 totaling 1,713 thousand shares and 1,401 thousand shares in the three months ended March 31, 2021 and December 31, 2020, respectively, from non-GAAP weighted-average diluted shares as the Company entered into convertible note hedge transactions that reduce potential dilution to the Company’s common stock upon any conversion of the notes due 2025.
