Category: Solar

SunPower Reports Fourth Quarter and Fiscal Year 2014 Results

- Q4 2014 GAAP Earnings Per Share of $0.83, Non-GAAP Earnings Per Share of $0.26
- FY 2014 GAAP Earnings Per Share of $1.55, Non-GAAP Earnings Per Share of $1.33
- Announced Intention to Form Joint YieldCo Vehicle with First Solar

SAN JOSE, Calif., Feb. 24, 2015 -- SunPower Corp. (SPWR) today announced financial results for its fourth quarter and fiscal year ended Dec. 28, 2014.

($ Millions, except percentages and per-share data)

4th Quarter

2014

3rd Quarter

2014

4th Quarter

2013

2014

2013

GAAP revenue

$1,164.2

$662.7

$638.1

$3,027.3

$2,507.2

GAAP gross margin

22.3%

16.4%

20.5%

20.6%

19.6%

GAAP net income

$134.7

$32.0

$22.3

$245.9

$95.6

GAAP net income per diluted share

$0.83

$0.20

$0.15

$1.55

$0.70

Non-GAAP revenue1

$609.7

$704.2

$758.2

$2,618.6

$2,602.3

Non-GAAP gross margin1

20.4%

16.7%

20.4%

19.6%

20.4%

Non-GAAP net income1

$39.4

$46.4

$72.2

$205.1

$221.0

Non-GAAP net income per diluted share1

$0.26

$0.30

$0.47

$1.33

$1.68

 

1Information about SunPower's use of non-GAAP financial information is provided under "Use of Non-GAAP Financial Measures" below.

"2014 was a very important year for SunPower in terms of our strategic development.  We significantly expanded our international power plant market footprint while constructing the world's largest solar power plant in California.  On the distributed generation (DG) side of our business, we made a number of acquisitions and strategic investments that we believe position SunPower as a leader in the emerging smart energy eco-system," said Tom Werner, SunPower president and CEO.  "Exiting the year, we saw continued strength in both our power plant and DG businesses while executing well against our long term cost reduction roadmap.  We also expect production of our first PV cell from our new Fab 4 facility mid-year 2015 as we continue our capacity expansion plans.

"Yesterday we announced another important strategic development, that we are in advanced negotiations to form a joint YieldCo vehicle with First Solar, Inc. into which each company expects to contribute a portfolio of selected solar generation assets.  We believe that this joint venture will drive significant long-term value for our shareholders and we will provide additional details about the joint venture when they are finalized.

"North America was again our highest contributing region in the fourth quarter.  Construction of the 579-megawatt (MW) ac Solar Star Projects for Berkshire Hathaway Energy and Southern California Edison is on plan with more than 412-MWac now connected to the grid, and with substantial completion expected by the end of the second quarter.  Construction of our 135-MW Quinto project is proceeding with expected completion by the end of this year," continued Werner. 

"The company continued to see significant demand in the commercial sector during the fourth quarter with strong repeat customer bookings as we added to our $1.4 billion pipeline.  In the residential channel, bookings rose sequentially for cash, loan and lease.  Customers clearly value our broad range of financing options that are tailored to their particular circumstances and desires. 

"SunPower also announced several strategic investments during the quarter that enhanced our capabilities in what we call Smart Energy.  Our exclusive commercial relationships with Sunverge Energy, Inc. in the area of residential battery storage and Tendril, Inc. in energy information and management software, position SunPower very well to offer comprehensive solar-based energy solutions that allow our customers greater control over their daily energy consumption and their overall energy bill.  When combined with our recent acquisitions of SolarBridge Technologies, Inc. micro-inverter technology, and our new dealer operations software suite, we are rapidly broadening our differentiated residential Smart Energy platform. 

"In EMEA, we saw volume increases and stable pricing in our distributed generation business and we are close to completing the restructuring of our European DG business aimed at improving profitability.  In power plants, our strong position in France continues to yield promising momentum and solid bookings.  In South Africa, construction of our 86-MWac Prieska project remains on plan as we ramp our 160-MW South African panel manufacturing facility to support our large scale project efforts in this region.

"We remain very positive on Asia Pacific.  Our high efficiency panel technology with industry leading quality and reliability has allowed us to maintain a leading position in the Japanese rooftop market.  In China, we are seeing significant traction through our manufacturing and project development joint ventures.  With 250-MW of expected installations in 2015 and a pipeline of more than 4-GW, these two joint ventures uniquely position SunPower to participate meaningfully in the world's largest solar power market," Werner concluded.

"SunPower exited 2014 on a very strong note as our solid execution and demand for our high efficiency technology enabled us to meet or exceed our financial targets for the quarter," said Chuck Boynton, SunPower CFO.  "We ended the year with total liquidity of $1.2 billion and successfully managed our working capital needs.  We continued to add assets to our holdco project portfolio during the quarter and were pleased to announce our intention to form a joint YieldCo vehicle with First Solar.  We believe this strategic approach will enable both companies to maximize project economics, lower the cost of capital and generate significant long term shareholder returns."

Fourth-quarter fiscal 2014 non-GAAP results include net adjustments that, in the aggregate, decrease net income by $95.3 million, including gross margin adjustments of ($196.0) million and $56.8 million related to the timing of revenue recognition from utility and power plant projects, and, loss on arbitration ruling, respectively, $13.7 million in stock-based compensation expense, $5.6 million in non-cash interest expense, $13.1 million in restructuring charges related to the November 2014 Restructuring Plan, $2.1 million of other adjustments and $9.4 million in tax effect.

First Quarter 2015 Financial Outlook

The company's first quarter 2015 consolidated non-GAAP guidance is as follows: revenue of $410 million to $460 million, gross margin of 18 percent to 20 percent, net income per diluted share of $0.05 to $0.15 and megawatts recognized in the range of 240 megawatts to 270 megawatts.  On a GAAP basis, the company expects revenue of $420 million to $470 million, gross margin of 18 percent to 20 percent and net loss per diluted share of $0.20 to $0.10.

SunPower believes that its underlying business fundamentals for 2015 remain strong.  However, as a result of company's announcement on February 23, 2015 of its intention to form a joint YieldCo vehicle with First Solar, the company is withdrawing its previously disclosed fiscal year 2015 guidance until such time the company can finalize the impact of the proposed YieldCo vehicle on its expected financial performance. The company will provide an update at a later date. 

The company will host a conference call for investors this morning to discuss its fourth-quarter and fiscal year 2014 performance at 5:30 a.m. Pacific Time.  The call will be webcast and can be accessed from SunPower's website at http://investors.sunpower.com/events.cfm.

This press release contains both GAAP and non-GAAP financial information.  Non-GAAP historical figures are reconciled to the closest GAAP equivalent categories in the financial attachment of this press release.  Please note that the company has posted supplemental information and slides related to its fourth-quarter 2014 performance on the Events and Presentations section of the SunPower Investor Relations page at http://investors.sunpower.com/events.cfm.  The capacity of power plants in this release is described in approximate megawatts on a direct current (dc) basis unless otherwise noted.

About SunPower Corp.

SunPower Corp. (SPWR) designs, manufactures and delivers the highest efficiency, highest reliability solar panels and systems available today. Residential, business, government and utility customers rely on the company's quarter century of experience and guaranteed performance to provide maximum return on investment throughout the life of the solar system. Headquartered in San Jose, Calif., SunPower has offices in North America, Europe, Australia, Africa and Asia. For more information, visit www.sunpower.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding:  (a) expanding our manufacturing capacity, including our Fab 4 ramp up; (b) anticipated construction timelines and milestones for our major projects; (c) growing demand in our North America commercial business as well as in residential leasing, and financing arrangements and capacity relating to our residential lease program; (d) financing strategies for our solar power systems, including any holdco strategies; (e) growing demand in Asia, particularly in Japan; (f) our growing international project pipeline; (g) expansion of our joint venture initiatives in China; (h) our efforts to reduce panel manufacturing costs and improve our competitive cost structure; (i) our positioning for long-term profitability; (j) strategically managing cash; (k) guidance for the first fiscal quarter of 2015, including non-GAAP revenue, gross margin, net income per diluted share and MW recognized and GAAP revenue, gross margin and net income per diluted share; (l) reducing operating expenses; (m) generating free cash flow; (n) additional leasing capacity; (o) optimization of our cost and capital structure and (p) our proposed yieldco joint venture with First Solar Inc..  These forward-looking statements are based on our current assumptions, expectations and beliefs and involve substantial risks and uncertainties that may cause results, performance or achievement to materially differ from those expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: (1) competition in the industry and downward pressure on average selling prices; (2) our liquidity, substantial indebtedness, and our ability to obtain additional financing for our projects and our customers; (3) risks relating to our residential lease business, including risks of customer default, challenges securing lease financing, and declining conventional electricity prices; (4) our ability to meet our cost reduction targets; (5) regulatory changes and the availability of economic incentives promoting use of solar energy; (6) challenges inherent in constructing and maintaining certain of our large projects, such as the Solar Star projects; (7) the success of our ongoing research and development efforts and commercialization of new products and services; (8) fluctuations in our operating results; (9) maintaining or increasing our manufacturing capacity, containing manufacturing costs, and other manufacturing difficulties that could arise; and (10) challenges managing our joint ventures. A detailed discussion of these factors and other risks that affect our business is included in filings we make with the Securities and Exchange Commission (SEC) from time to time, including our most recent reports on Form 10-K and Form 10-Q, particularly under the heading "Risk Factors." Copies of these filings are available online from the SEC or on the SEC Filings section of our Investor Relations website at investors.sunpower.com. All forward-looking statements in this press release are based on information currently available to us, and we assume no obligation to update these forward-looking statements in light of new information or future events.

SunPower is a registered trademark of SunPower Corp. All other trademarks are the property of their respective owner

 

 SUNPOWER CORPORATION 

 CONSOLIDATED BALANCE SHEETS 

 (In thousands) 

 (Unaudited) 

       
 

Dec. 28,

 

Dec. 29,

 

2014

 

2013

Assets

     

Current assets:

     

Cash and cash equivalents

$       956,175

 

$       762,511

Restricted cash and cash equivalents, current portion

18,541

 

13,926

Accounts receivable, net

504,316

 

360,594

Costs and estimated earnings in excess of billings

187,087

 

31,787

Inventories

208,573

 

245,575

Advances to suppliers, current portion

98,129

 

58,619

Project assets - plants and land, current portion

101,181

 

69,196

Prepaid expenses and other current assets

328,845

 

646,270

Total current assets

2,402,847

 

2,188,478

       

Restricted cash and cash equivalents, net of current portion

24,520

 

17,573

Restricted long-term marketable securities

7,158

 

8,892

Property, plant and equipment, net

585,344

 

533,387

Solar power systems leased and to be leased, net

390,913

 

345,504

Project assets - plants and land, net of current portion

15,475

 

6,411

Advances to suppliers, net of current portion

311,528

 

324,695

Long-term financing receivables, net

269,587

 

175,273

Goodwill and other intangible assets, net

37,981

 

-

Other long-term assets

311,829

 

298,477

Total assets

$    4,357,182

 

$    3,898,690

       

Liabilities and Equity

     

Current liabilities:

     

Accounts payable

$       419,919

 

$       443,969

Accrued liabilities

331,034

 

358,157

Billings in excess of costs and estimated earnings

83,440

 

308,650

Short-term debt

18,105

 

56,912

Convertible debt, current portion

245,325

 

455,889

Customer advances, current portion

31,788

 

36,883

Total current liabilities

1,129,611

 

1,660,460

       

Long-term debt

218,657

 

93,095

Convertible debt, net of current portion

700,079

 

300,079

Customer advances, net of current portion

148,896

 

167,282

Other long-term liabilities

555,344

 

523,991

Total liabilities

2,752,587

 

2,744,907

       

Redeemable noncontrolling interests in subsidiaries

28,566

 

-

       

Equity:

     

Preferred stock

-

 

-

Common stock

131

 

122

Additional paid-in capital

2,219,581

 

1,980,778

Accumulated deficit

(560,598)

 

(806,492)

Accumulated other comprehensive loss

(13,455)

 

(4,318)

Treasury stock, at cost

(111,485)

 

(53,937)

Total stockholders' equity

1,534,174

 

1,116,153

Noncontrolling interests in subsidiaries

41,855

 

37,630

Total equity

1,576,029

 

1,153,783

Total liabilities and equity

$    4,357,182

 

$    3,898,690

       

 

SUNPOWER CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

                     
   

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

                     

Revenue:

                   

AMERICAS

 

$   1,001,571

 

$      517,799

 

$      382,650

 

$   2,323,441

 

$   1,676,472

EMEA

 

52,933

 

44,633

 

154,285

 

288,533

 

450,659

APAC

 

109,734

 

100,302

 

101,199

 

415,291

 

380,072

Total revenue

 

1,164,238

 

662,734

 

638,134

 

3,027,265

 

2,507,203

Cost of revenue:

                   

AMERICAS

 

736,930

 

414,615

 

291,657

 

1,759,639

 

1,299,701

EMEA

 

50,612

 

46,029

 

129,921

 

250,735

 

419,416

APAC

 

117,217

 

93,576

 

85,888

 

391,764

 

297,014

Total cost of revenue

 

904,759

 

554,220

 

507,466

 

2,402,138

 

2,016,131

Gross margin

 

259,479

 

108,514

 

130,668

 

625,127

 

491,072

Operating expenses:

                   

Research and development

 

22,725

 

17,291

 

16,972

 

73,343

 

58,080

Selling, general and administrative

 

74,500

 

68,394

 

76,125

 

288,321

 

271,481

Restructuring charges

 

13,213

 

188

 

897

 

12,223

 

2,602

Total operating expenses

 

110,438

 

85,873

 

93,994

 

373,887

 

332,163

Operating income

 

149,041

 

22,641

 

36,674

 

251,240

 

158,909

  Other expense, net

 

(17,637)

 

(15,366)

 

(25,428)

 

(66,626)

 

(117,326)

  Income before income taxes and equity in earnings of
unconsolidated investees

 

131,404

 

7,275

 

11,246

 

184,614

 

41,583

Benefit from (provision for) income taxes

 

(11,628)

 

8,320

 

(8,985)

 

(8,760)

 

(11,905)

Equity in earnings of unconsolidated investees

 

1,833

 

1,689

 

1,611

 

7,241

 

3,872

Net income

 

121,609

 

17,284

 

3,872

 

183,095

 

33,550

  Net loss attributable to noncontrolling interests and redeemable
noncontrolling interests

 

13,106

 

14,749

 

18,466

 

62,799

 

62,043

Net income attributable to stockholders

 

$      134,715

 

$        32,033

 

$        22,338

 

$      245,894

 

$        95,593

                     

Net income per share attributable to stockholders:

                   

- Basic

 

$            1.03

 

$            0.24

 

$            0.18

 

$            1.91

 

$            0.79

- Diluted

 

$            0.83

 

$            0.20

 

$            0.15

 

$            1.55

 

$            0.70

Weighted-average shares:

                   

- Basic

 

131,393

 

131,204

 

121,464

 

128,635

 

120,819

- Diluted

 

164,075

 

167,117

 

151,337

 

162,751

 

138,980

                     

 

SUNPOWER CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

                     
   

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

                     

Cash flows from operating activities:

                   

Net income

 

$      121,609

 

$        17,284

 

$          3,872

 

$      183,095

 

$        33,550

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

                   

Depreciation and amortization expense

 

33,671

 

25,727

 

25,067

 

108,795

 

98,191

Stock-based compensation

 

13,652

 

13,725

 

14,575

 

55,592

 

45,678

Non-cash interest expense

 

5,593

 

5,499

 

12,634

 

21,585

 

49,016

Equity in earnings of unconsolidated investees

 

(1,833)

 

(1,689)

 

(1,611)

 

(7,241)

 

(3,872)

Gain on contract termination

 

-

 

-

 

-

 

-

 

(51,988)

Excess tax benefit from stock-based compensation

 

(2,379)

 

-

 

-

 

(2,379)

 

-

Deferred income taxes and other tax liabilities

 

23,549

 

(5,327)

 

(1,179)

 

21,656

 

1,138

Other, net

 

1,567

 

(23)

 

1,184

 

1,591

 

4,396

Changes in operating assets and liabilities, net of effect of acquisition:

                   

Accounts receivable

 

14,429

 

(56,025)

 

(7,365)

 

(31,505)

 

(53,756)

Costs and estimated earnings in excess of billings

 

(140,831)

 

(14,393)

 

10,776

 

(155,300)

 

4,608

Inventories

 

(25,107)

 

21,884

 

32,300

 

(1,247)

 

(6,243)

Project assets

 

(34,909)

 

(31,670)

 

20,019

 

(68,247)

 

(22,094)

Prepaid expenses and other assets

 

352,896

 

(90,153)

 

(80,667)

 

205,545

 

39,123

Long-term financing receivables, net

 

(17,205)

 

(22,263)

 

(36,096)

 

(94,314)

 

(107,531)

Advances to suppliers

 

(7,765)

 

(6,097)

 

(18,174)

 

(26,343)

 

(31,909)

Accounts payable and other accrued liabilities

 

61,144

 

16,837

 

13,830

 

45,768

 

120,599

Billings in excess of costs and estimated earnings

 

(265,650)

 

100,020

 

55,321

 

(225,210)

 

83,100

Customer advances

 

(10,082)

 

(5,754)

 

(11,610)

 

(23,481)

 

(39,577)

Net cash provided by (used in) operating activities

 

122,349

 

(32,418)

 

32,876

 

8,360

 

162,429

Cash flows from investing activities:

                   

Decrease (increase) in restricted cash and cash equivalents

 

(2,012)

 

(203)

 

521

 

(11,562)

 

15,465

Purchases of property, plant and equipment

 

(56,997)

 

(25,190)

 

(8,594)

 

(102,505)

 

(34,054)

Cash paid for solar power systems, leased and to be leased

 

(15,415)

 

(10,622)

 

(13,616)

 

(50,974)

 

(97,235)

Cash paid for solar power systems

 

(8,540)

 

(4,917)

 

(21,257)

 

(13,457)

 

(21,257)

Proceeds from sales or maturities of marketable securities

 

-

 

-

 

-

 

1,380

 

100,947

Proceeds from sale of equipment to third-party

 

-

 

-

 

-

 

-

 

645

Purchases of marketable securities

 

-

 

-

 

-

 

(30)

 

(99,928)

Cash paid for acquisitions, net of cash acquired

 

(28,184)

 

(1,000)

 

-

 

(35,078)

 

-

Cash paid for investments in unconsolidated investees

 

(92,000)

 

-

 

(16,350)

 

(97,013)

 

(17,761)

Net cash used in investing activities

 

(203,148)

 

(41,932)

 

(59,296)

 

(309,239)

 

(153,178)

Cash flows from financing activities:

                   

Proceeds from issuance of convertible debt, net of issuance costs

 

-

 

-

 

-

 

395,275

 

296,283

Cash paid for repurchase of convertible debt

 

(97)

 

(51)

 

-

 

(42,250)

 

-

Proceeds from settlement of 4.75% Bond Hedge

 

-

 

-

 

-

 

68,842

 

-

Payments to settle 4.75% Warrants

 

-

 

-

 

-

 

(81,077)

 

-

Proceeds from settlement of 4.50% Bond Hedge

 

17

 

4

 

-

 

131

 

-

Proceeds from issuance of non-recourse debt financing, net of issuance costs

 

7,086

 

1,426

 

-

 

81,926

 

-

Repayment of non-recourse debt financing

 

(244)

 

-

 

-

 

(244)

 

-

Proceeds from issuance of project loans, net of issuance costs

 

61,537

 

-

 

14,169

 

61,537

 

82,394

Assumption of project loan by customer

 

-

 

-

 

(34,850)

 

(40,672)

 

(34,850)

Repayment of bank loans, project loans and other debt

 

(533)

 

(7,972)

 

(388)

 

(17,073)

 

(290,486)

Proceeds from residential lease financing

 

-

 

-

 

13,027

 

-

 

96,392

Repayment of residential lease financing

 

-

 

-

 

-

 

(15,686)

 

-

Proceeds from sale-leaseback financing

 

27,022

 

6,893

 

32,382

 

50,600

 

73,139

Repayment of sale-leaseback financing

 

(2,856)

 

(581)

 

(3,680)

 

(4,216)

 

(8,804)

Contributions from noncontrolling interests and
redeemable noncontrolling interests

 

25,371

 

22,534

 

26,607

 

100,683

 

100,008

Distributions to noncontrolling interests and
redeemable noncontrolling interests

 

(2,285)

 

(1,172)

 

(335)

 

(5,093)

 

(335)

Proceeds from exercise of stock options

 

113

 

309

 

58

 

1,052

 

156

Excess tax benefit from stock-based compensation

 

2,379

 

-

 

-

 

2,379

 

-

Purchases of stock for tax withholding obligations on vested restricted stock

 

(1,548)

 

(3,196)

 

(2,245)

 

(57,548)

 

(19,829)

Net cash provided by financing activities

 

115,962

 

18,194

 

44,745

 

498,566

 

294,068

Effect of exchange rate changes on cash and cash equivalents

 

(1,717)

 

(1,973)

 

611

 

(4,023)

 

1,705

Net increase (decrease) in cash and cash equivalents

 

33,446

 

(58,129)

 

18,936

 

193,664

 

305,024

Cash and cash equivalents, beginning of period

 

922,729

 

980,858

 

743,575

 

762,511

 

457,487

Cash and cash equivalents, end of period

 

$      956,175

 

$      922,729

 

$      762,511

 

$      956,175

 

$      762,511

                     

Non-cash transactions:

                   

Assignment of financing receivables to a third party financial institution

 

$          1,604

 

$          2,163

 

$        25,613

 

$          8,023

 

$        93,013

Costs of solar power systems, leased and to be leased, sourced from existing inventory

 

15,396

 

11,905

 

10,380

 

41,204

 

53,721

Costs of solar power systems, leased and to be leased, funded by liabilities

 

3,786

 

2,389

 

5,884

 

3,786

 

5,884

Costs of solar power systems under sale-leaseback financing arrangements sourced from project assets

 

10,926

 

2,064

 

6,043

 

28,259

 

30,442

Property, plant and equipment acquisitions funded by liabilities

 

11,461

 

12,146

 

5,288

 

11,461

 

5,288

                     
                     

 

SUNPOWER CORPORATION

REVENUE BY SIGNIFICANT CATEGORY

(In thousands)

(Unaudited)

         
   

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

Revenue:

                   

Solar power products1

 

$       257,998

 

$       209,864

 

$      269,725

 

$      943,652

 

$      917,960

Solar power systems2

 

865,845

 

402,244

 

316,970

 

1,896,696

 

1,399,972

Residential leases3

 

27,610

 

30,941

 

41,556

 

129,962

 

137,054

Other revenue4

 

12,785

 

19,685

 

9,883

 

56,955

 

52,217

   

$    1,164,238

 

$       662,734

 

$      638,134

 

$   3,027,265

 

$   2,507,203

                     

1Solar power products represents direct sales of panels, balance of system components, and inverters to dealers, systems integrators, and residential, commercial, and utility customers in all regions.

 

2Solar power systems represents revenue recognized in connection with our construction and development contracts.

 

3Residential leases represents revenue recognized on solar power systems leased to customers under our solar lease program.

 

4Other revenue includes revenue related to our solar power services and solutions, such as post-installation systems monitoring and maintenance and commercial power purchase agreements.

Use of Non-GAAP Financial Measures

To supplement its consolidated financial results presented in accordance with GAAP, the company uses non-GAAP measures that are adjusted for certain items from the most directly comparable GAAP measures, as described below. Management adjusts for these items because it does not consider such items when evaluating the core operational activities of the company. The specific non-GAAP measures listed below are revenue, gross margin, net income, net income per diluted share, earnings before interest, taxes, depreciation and amortization (EBITDA), and free cash flow. Management believes that each of these non-GAAP measures is useful to investors, enabling them to better assess changes in each of these key elements of the company's results of operations across different reporting periods on a consistent basis, independent of certain items as described below. Thus, each of these non-GAAP financial measures provides investors with another method to assess the company's operating results in a manner that is focused on its ongoing, core operating performance, absent the effects of these items. Management uses these non-GAAP measures internally to assess the business, its financial performance, current and historical results, as well as for strategic decision-making and forecasting future results. Many of the analysts covering the company also use these non-GAAP measures in their analyses. Given management's use of these non-GAAP measures, the company believes these measures are important to investors in understanding the company's operating results as seen through the eyes of management. These non-GAAP measures are not prepared in accordance with GAAP or intended to be a replacement for GAAP financial data; the non-GAAP measures should be reviewed together with the GAAP measures and are not intended to serve as a substitute for results under GAAP, and may be different from non-GAAP measures used by other companies.

Non-GAAP revenue includes adjustments relating to utility and power plant projects as described below. Non-GAAP gross margin includes adjustments relating to utility and power plant projects, loss on arbitration ruling, gain on contract termination, stock-based compensation, non-cash interest expense, and other items as described below. In addition to those same adjustments, non-GAAP net income and non-GAAP net income per diluted share are adjusted for adjustments relating to the November 2014 Restructuring Plan and the tax effect of these non-GAAP adjustments as described below. In addition to the same adjustments as non-GAAP gross margin, EBITDA includes adjustments relating to cash interest expense (net of interest income), provision for (benefit from) income taxes, and depreciation. Free cash flow includes adjustments relating to investing cash flows and lease financings as described below.

Non-GAAP Adjustments

  • Utility and power plant projects. The company includes adjustments related to the revenue recognition of utility and power plant projects based on the separately-identifiable components of transactions in order to reflect the substance of the transactions. This treatment is consistent with accounting rules relating to such projects under International Financial Reporting Standards (IFRS). On a GAAP basis, such projects are accounted for under U.S. GAAP real estate accounting guidance. Management calculates separate revenue and cost of revenue amounts each fiscal period in accordance with the two treatments above and the aggregate difference for the company's affected projects is included in the relevant reconciliation tables below. Over the life of each project, cumulative revenue and gross margin will be equivalent under the two treatments; however, revenue and gross margin will generally be recognized earlier under the company's non-GAAP treatment than under the company's GAAP treatment. Among other factors, this is due to the attribution of non-GAAP revenue and margin to the company's project development efforts at the time of initial project sale as required under IFRS accounting rules, whereas no separate attribution to this element occurs under U.S. GAAP real estate accounting guidance. Within each project, the relationship between the adjustments to revenue and gross margins is generally consistent. However, as the company may have multiple utility and power plant projects in progress at any given time, the relationship in the aggregate will occasionally appear otherwise. During the fourth quarter of fiscal 2014, the company met the requirements to recognize revenue and the corresponding costs for its Solar Star Projects in California under the full accrual method of U.S. GAAP real estate accounting guidance, resulting in the recognition of incremental GAAP revenue and margin of $429 million and $146 million, respectively. Management believes that this adjustment for utility and power plant projects enables investors to evaluate the company's revenue generation performance relative to the direct costs of revenue of its core businesses.
  • Loss on arbitration ruling. On January 28, 2015, an arbitral tribunal of the International Court of Arbitration of the International Chamber of Commerce declared a binding partial award in the matter of an arbitration between First Philippine Electric Corporation ("FPEC") and First Philippine Solar Corporation ("FPSC") against SunPower Philippines Manufacturing, Ltd. ("SPML"), our wholly-owned subsidiary. The tribunal found SPML in breach of its obligations under its supply agreement with FPSC, and in breach of its joint venture agreement with FPEC. As a result, in the fourth quarter of fiscal 2014, the company recorded its best estimate of probable loss related to this case.  As this loss is nonrecurring in nature, excluding this data provides investors with a basis to evaluate the company's performance, including compared with the performance of other companies, without similar impacts.
  • Gain on contract termination. During the third quarter of fiscal 2013, the company agreed to terminate a contract with one of its suppliers. As a result, the company recorded a gain associated with the non-cash forfeiture of a previously recorded advance from the supplier. As this gain is nonrecurring in nature, excluding this data provides investors with a basis to evaluate the company's performance, including compared with the performance of other companies, without similar impacts.
  • Stock-based compensation. Stock-based compensation relates primarily to the company's equity incentive awards. Stock-based compensation is a non-cash expense that varies from period to period and is dependent on market forces that are difficult to predict. Due to this unpredictability, management excludes this item from its internal operating forecasts and models. Management believes that this adjustment for stock-based compensation provides investors with a basis to measure the company's core performance, including compared with the performance of other companies, without the period-to-period variability created by stock-based compensation.
  • Non-cash interest expense. The company separately accounted for the fair value liabilities of the embedded cash conversion option and the over-allotment option on its 4.5% senior cash convertible debentures issued in 2010 as an original issue discount and a corresponding derivative conversion liability. As a result, the company incurs interest expense that is substantially higher than interest payable on its 4.5% senior cash convertible debentures. The company excludes non-cash interest expense because the expense does not reflect its financial results in the period incurred. In addition, in connection with the Liquidity Support Agreement with Total executed on February 28, 2012, the company issued warrants to Total to acquire 9,531,677 shares of its common stock. The fair value of the warrants was recorded as debt issuance costs and amortized over the expected life of the agreement. As a result, the company incurred non-cash interest expense associated with the amortization of the warrants. Management believes that this adjustment for non-cash interest expense provides investors with a basis to evaluate the company's performance, including compared with the performance of other companies, without non-cash interest expense.
  • November 2014 Restructuring Plan. In November 2014, the company approved a reorganization plan aimed towards realigning resources consistently with SunPower's global strategy and improving its overall operating efficiency and cost structure.  Restructuring charges are excluded from non-GAAP financial measures because they are not considered core operating activities and such costs have historically occurred infrequently. Although SunPower has engaged in restructuring activities in the past, each has been a discrete event based on a unique set of business objectives. As such, management believes that it is appropriate to exclude restructuring charges from SunPower's non-GAAP financial measures as they are not reflective of ongoing operating results or contribute to a meaningful evaluation of a company's past operating performance.
  • Other. The company combines amounts previously disclosed under separate captions into "Other" when amounts do not have a significant impact on the current fiscal period. Management believes that these adjustments provide investors with a basis to evaluate the company's performance, including compared with the performance of other companies, without similar impacts.
    The adjustments recorded in "Other" for the fourth quarter of fiscal 2014 are primarily driven by adjustments which would have previously been disclosed under "Amortization of intangible assets" and "Loss on change in equity interest in unconsolidated investee."
  • Tax effect. This amount is used to present each of the adjustments described above on an after-tax basis in connection with the presentation of non-GAAP net income and non-GAAP net income per diluted share. The company's non-GAAP tax amount is based on estimated cash tax expense and reserves. The company forecasts its annual cash tax liability and allocates the tax to each quarter in proportion to earnings for that period. This approach is designed to enhance investors' ability to understand the impact of the company's tax expense on its current operations, provide improved modeling accuracy, and substantially reduce fluctuations caused by GAAP to non-GAAP adjustments, which may not reflect actual cash tax expense.
  • EBITDA adjustments. When calculating EBITDA, in addition to adjustments described above, the company excludes the impact during the period of the following items:
    • Cash interest expense, net of interest income
    • Provision for (benefit from) income taxes
    • Depreciation

Management presents this non-GAAP financial measure to enable investors with a basis to evaluate the company's performance, including compared with the performance of other companies.

  • Free cash flow adjustments. When calculating free cash flow, the company includes the impact during the period of the following items:
  • Net cash used in investing activities
  • Proceeds from issuance of non-recourse debt financing, net of issuance costs
  • Repayment of non-recourse debt financing
  • Proceeds from residential lease financing
  • Repayment of residential lease financing
  • Proceeds from sale-leaseback financing
  • Repayment of sale-leaseback financing
  • Contributions from noncontrolling interests and redeemable noncontrolling interests
  • Distributions to noncontrolling interests and redeemable noncontrolling interests

Management presents this non-GAAP financial measure to enable investors with a basis to evaluate the company's performance, including compared with the performance of other companies.

For more information about these non-GAAP financial measures, please see the tables captioned "Reconciliations of GAAP Measures to Non-GAAP Measures" set forth at the end of this release, which should be read together with the preceding financial statements prepared in accordance with GAAP.

 

SUNPOWER CORPORATION

RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES

(In thousands, except percentages and per share data)

(Unaudited)

                     

Adjustments to Revenue:

                   
   

 

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

GAAP revenue

 

$   1,164,238

 

$      662,734

 

$      638,134

 

$   3,027,265

 

$   2,507,203

Utility and power plant projects

 

(554,577)

 

41,475

 

120,058

 

(408,616)

 

95,788

Other

 

-

 

-

 

-

 

-

 

(672)

Non-GAAP revenue

 

$      609,661

 

$      704,209

 

$      758,192

 

$   2,618,649

 

$   2,602,319

                     

Adjustments to Gross margin:

                   
   

 

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

GAAP gross margin

 

$      259,479

 

$      108,514

 

$      130,668

 

$      625,127

 

$      491,072

Utility and power plant projects

 

(195,997)

 

(721)

 

19,381

 

(190,712)

 

77,338

Loss on arbitration ruling

 

56,806

 

-

 

-

 

56,806

 

-

Gain on contract termination

 

-

 

-

 

-

 

-

 

(51,987)

Stock-based compensation expense

 

3,443

 

3,972

 

3,664

 

14,321

 

10,816

Non-cash interest expense

 

661

 

699

 

699

 

2,759

 

2,411

Other

 

-

 

5,220

 

514

 

5,244

 

729

Non-GAAP gross margin

 

$      124,392

 

$      117,684

 

$      154,926

 

$      513,545

 

$      530,379

                     

GAAP gross margin (%)

 

22.3%

 

16.4%

 

20.5%

 

20.6%

 

19.6%

Non-GAAP gross margin (%)

 

20.4%

 

16.7%

 

20.4%

 

19.6%

 

20.4%

                     

Adjustments to Net income:

                   
   

 

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

GAAP net income attributable to stockholders

 

$      134,715

 

$        32,033

 

$        22,338

 

$      245,894

 

$        95,593

Utility and power plant projects

 

(195,997)

 

(721)

 

19,381

 

(190,712)

 

77,338

Loss on arbitration ruling

 

56,806

 

-

 

-

 

56,806

 

-

Gain on contract termination

 

-

 

-

 

-

 

-

 

(51,987)

Stock-based compensation expense

 

13,652

 

13,725

 

14,575

 

55,592

 

45,678

Non-cash interest expense

 

5,593

 

5,499

 

12,634

 

21,585

 

49,016

November 2014 Restructuring Plan

 

13,115

 

-

 

-

 

13,115

 

-

Other

 

2,106

 

6,106

 

1,370

 

7,113

 

4,850

Tax effect

 

9,424

 

(10,199)

 

1,900

 

(4,282)

 

523

Non-GAAP net income attributable to stockholders

 

$        39,414

 

$        46,443

 

$        72,198

 

$      205,111

 

$      221,011

                     

Adjustments to Net income per diluted share:

                   
   

 

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

Net income per diluted share

                   

Numerator:

                   

GAAP net income available to common stockholders1

 

$      136,124

 

$        33,442

 

$        22,889

 

$      252,524

 

$        96,888

Non-GAAP net income available to common stockholders1

 

$        39,964

 

$        46,994

 

$        75,426

 

$      209,843

 

$      221,011

                     

Denominator:

                   

GAAP weighted-average shares

 

164,075

 

167,117

 

151,337

 

162,751

 

138,980

Effect of dilutive securities:

                   

0.75% debentures due 2018

 

-

 

-

 

-

 

-

 

(7,070)

0.875% debentures due 2021

 

(8,203)

 

(8,203)

 

-

 

(4,530)

 

-

4.75% debentures due 2014

 

-

 

-

 

8,712

 

-

 

-

Non-GAAP weighted-average shares1

 

155,872

 

158,914

 

160,049

 

158,221

 

131,910

                     

GAAP net income per diluted share

 

$            0.83

 

$            0.20

 

$            0.15

 

$            1.55

 

$            0.70

Non-GAAP net income per diluted share

 

$            0.26

 

$            0.30

 

$            0.47

 

$            1.33

 

$            1.68

                     

1In accordance with the if-converted method, net income available to common stockholders excludes interest expense related to the 0.75%, 0.875%, and 4.75% debentures if the debentures are considered converted in the calculation of net income per diluted share.  If the conversion option for a debenture is not in the money for the relevant period, the potential conversion of the debenture under the if-converted method is excluded from the calculation of non-GAAP net income per diluted share.

                     

Revenue by Significant Category:

                   
   

 

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

GAAP Solar power products

 

$      257,998

 

$      209,864

 

$      269,725

 

$      943,652

 

$      917,960

Other

 

-

 

-

 

-

 

-

 

(672)

Non-GAAP Solar power products

 

$      257,998

 

$      209,864

 

$      269,725

 

$      943,652

 

$      917,288

                     

GAAP Solar power systems

 

$      865,845

 

$      402,244

 

$      316,970

 

$   1,896,696

 

$   1,399,972

Utility and power plant projects

 

(554,577)

 

41,475

 

120,058

 

(408,616)

 

95,788

Non-GAAP Solar power systems

 

$      311,268

 

$      443,719

 

$      437,028

 

$   1,488,080

 

$   1,495,760

                     

EBITDA:

                   
   

 

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

GAAP net income attributable to stockholders

 

$      134,715

 

$        32,033

 

$        22,338

 

$      245,894

 

$        95,593

Utility and power plant projects

 

(195,997)

 

(721)

 

19,381

 

(190,712)

 

77,338

Loss on arbitration ruling

 

56,806

 

-

 

-

 

56,806

 

-

Gain on contract termination

 

-

 

-

 

-

 

-

 

(51,987)

Stock-based compensation expense

 

13,652

 

13,725

 

14,575

 

55,592

 

45,678

Non-cash interest expense

 

5,593

 

5,499

 

12,634

 

21,585

 

49,016

November 2014 Restructuring Plan

 

13,115

 

-

 

-

 

13,115

 

-

Other

 

2,106

 

6,106

 

1,370

 

7,113

 

4,850

Cash interest expense, net of interest income

 

11,006

 

11,476

 

11,536

 

48,364

 

56,283

Provision for (benefit from) income taxes

 

11,628

 

(8,320)

 

8,985

 

8,760

 

11,905

Depreciation

 

32,282

 

25,727

 

24,553

 

107,406

 

97,446

EBITDA

 

$        84,906

 

$        85,525

 

$      115,372

 

$      373,923

 

$      386,122

                     

Free Cash Flow:

                   
   

 

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

   

Dec. 28,

 

Sep. 28,

 

Dec. 29,

 

Dec. 28,

 

Dec. 29,

   

2014

 

2014

 

2013

 

2014

 

2013

Net cash provided by (used in) operating activities

 

$      122,349

 

$      (32,418)

 

$        32,876

 

$          8,360

 

$      162,429

Net cash used in investing activities

 

(203,148)

 

(41,932)

 

(59,296)

 

(309,239)

 

(153,178)

Proceeds from issuance of non-recourse debt financing, net of issuance costs

 

7,086

 

1,426

 

-

 

81,926

 

-

Repayment of non-recourse debt financing

 

(244)

 

-

 

-

 

(244)

 

-

Proceeds from residential lease financing

 

-

 

-

 

13,027

 

-

 

96,392

Repayment of residential lease financing

 

-

 

-

 

-

 

(15,686)

 

-

Proceeds from sale-leaseback financing

 

27,022

 

6,893

 

32,382

 

50,600

 

73,139

Repayment of sale-leaseback financing

 

(2,856)

 

(581)

 

(3,680)

 

(4,216)

 

(8,804)

Contributions from noncontrolling interests and
redeemable noncontrolling interests

 

25,371

 

22,534

 

26,607

 

100,683

 

100,008

Distributions to noncontrolling interests and
redeemable noncontrolling interests

 

(2,285)

 

(1,172)

 

(335)

 

(5,093)

 

(335)

Free cash flow

 

$      (26,705)

 

$      (45,250)

 

$        41,581

 

$      (92,909)

 

$      269,651

 

 

Q1 2015 GUIDANCE (in thousands except percentages and per share data)

Q1 2015

 

Revenue (GAAP)

$420,000-$470,000

 

Revenue (non-GAAP) (1)

$410,000-$460,000

 

Gross margin (GAAP)

18%-20%

 

Gross margin (non-GAAP) (2)

18%-20%

 

Net loss per diluted share (GAAP)

$(0.20)-$(0.10)

 

Net income per diluted share (non-GAAP) (3)

$0.05-$0.15

 
 

(1)

Estimated non-GAAP amounts above include a net decrease of $10 million for Q1 2015 of revenue primarily related to utility and power plant projects.

 

(2)

Estimated non-GAAP amounts above for Q1 2015 include net adjustments that increase (decrease) gross margin by approximately $(5) million related to the non-GAAP revenue adjustments that are discussed above, $3 million related to stock-based compensation expense, and $1 million related to non-cash interest expense.

 

(3)

Estimated non-GAAP amounts above for Q1 2015 include net adjustments that increase (decrease) net income (loss) by approximately $(5) million related to the non-GAAP revenue adjustments that are discussed above, $15 million related to stock-based compensation expense, $6 million related to non-cash interest expense, $5 million related to the November 2014 restructuring plan, $3 million related to other items, and $6 million in tax effect.

The following supplemental data represent the adjustments, individual charges and credits that are included or excluded from SunPower's non-GAAP revenue, gross margin, net income and net income per diluted share measures for each period presented in the Consolidated Statements of Operations contained herein.

   

SUPPLEMENTAL DATA

   

(In thousands, except percentages)

                                                             
   

THREE MONTHS ENDED

                                                             
   

December 28, 2014

   

 Revenue 

 

 Gross margin 

 

 Operating expenses 

 

 Other income (expense), net 

 

 Benefit from (provision for) income taxes 

 

 Net income (loss) attributable to stockholders 

   

AMERICAS

 

EMEA

 

APAC

 

AMERICAS

 

EMEA

 

APAC

 

 Research and
development 

 

 Selling, general
and administrative 

 

 Restructuring charges 

     

GAAP

 

$          1,001,571

 

$             52,933

 

$           109,734

 

$           264,641

 

26.4%

 

$               2,321

 

4.4%

 

$             (7,483)

 

-6.8%

                     

$            134,715

Utility and power plant projects

 

(554,577)

 

-

 

-

 

(195,997)

     

-

     

-

     

-

 

-

 

-

 

-

 

-

 

(195,997)

Loss on arbitration ruling

 

-

 

-

 

-

 

32,624

     

6,112

     

18,070

     

-

 

-

 

-

 

-

 

-

 

56,806

Stock-based compensation expense

 

-

 

-

 

-

 

1,897

     

388

     

1,158

     

1,983

 

8,226

 

-

 

-

 

-

 

13,652

Non-cash interest expense

 

-

 

-

 

-

 

380

     

71

     

210

     

6

 

21

 

-

 

4,905

 

-

 

5,593

November 2014 Restructuring Plan

 

-

 

-

 

-

 

-

     

-

     

-

     

-

 

-

 

13,115

 

-

 

-

 

13,115

Other

 

-

 

-

 

-

 

-

     

-

     

-

     

214

 

236

 

98

 

1,558

 

-

 

2,106

Tax effect

 

-

 

-

 

-

 

-

     

-

     

-

     

-

 

-

 

-

 

-

 

9,424

 

9,424

Non-GAAP

 

$             446,994

 

$             52,933

 

$           109,734

 

$           103,545

 

23.2%

 

$               8,892

 

16.8%

 

$             11,955

 

10.9%

                     

$              39,414

                                                             
   

September 28, 2014

   

 Revenue 

 

 Gross margin 

 

 Operating expenses 

 

 Other income (expense), net 

 

 Benefit from (provision for) income taxes 

 

 Net income attributable to stockholders 

   

AMERICAS

 

EMEA

 

APAC

 

AMERICAS

 

EMEA

 

APAC

 

 Research and
development 

 

 Selling, general
and administrative 

 

 Restructuring charges 

     

GAAP

 

$             517,799

 

$             44,633

 

$           100,302

 

$           103,184

 

19.9%

 

$             (1,396)

 

-3.1%

 

$               6,726

 

6.7%

                     

$              32,033

Utility and power plant projects

 

41,475

 

-

 

-

 

(721)

     

-

     

-

     

-

 

-

 

-

 

-

 

-

 

(721)

Stock-based compensation expense

 

-

 

-

 

-

 

2,310

     

408

     

1,254

     

2,022

 

7,731

 

-

 

-

 

-

 

13,725

Non-cash interest expense

 

-

 

-

 

-

 

452

     

60

     

187

     

6

 

22

 

-

 

4,772

 

-

 

5,499

Other

 

-

 

-

 

-

 

(24)

     

5,244

     

-

     

-

 

720

 

188

 

(22)

 

-

 

6,106

Tax effect

 

-

 

-

 

-

 

-

     

-

     

-

     

-

 

-

 

-

 

-

 

(10,199)

 

(10,199)

Non-GAAP

 

$             559,274

 

$             44,633

 

$           100,302

 

$           105,201

 

18.8%

 

$               4,316

 

9.7%

 

$               8,167

 

8.1%

                     

$              46,443

                                                             
   

December 29, 2013

   

 Revenue 

 

 Gross margin 

 

 Operating expenses 

 

 Other income (expense), net 

 

 Benefit from (provision for) income taxes 

 

 Net income (loss) attributable to stockholders 

   

AMERICAS

 

EMEA

 

APAC

 

AMERICAS

 

EMEA

 

APAC

 

 Research and
development 

 

 Selling, general
and administrative 

 

 Restructuring charges 

     

GAAP

 

$             382,650

 

$           154,285

 

$           101,199

 

$             90,993

 

23.8%

 

$             24,364

 

15.8%

 

$             15,311

 

15.1%

                     

$              22,338

Utility and power plant projects

 

120,058

 

-

 

-

 

19,381

     

-

     

-

     

-

 

-

 

-

 

-

 

-

 

19,381

Stock-based compensation expense

 

-

 

-

 

-

 

1,941

     

798

     

925

     

1,677

 

9,234

 

-

 

-

 

-

 

14,575

Non-cash interest expense

 

-

 

-

 

-

 

401

     

127

     

171

     

19

 

23

 

-

 

11,893

 

-

 

12,634

Other

 

-

 

-

 

-

 

514

     

-

     

-

     

-

 

(48)

 

897

 

7

 

-

 

1,370

Tax effect

 

-

 

-

 

-

 

-

     

-

     

-

     

-

 

-

 

-

 

-

 

1,900

 

1,900

Non-GAAP

 

$             502,708

 

$           154,285

 

$           101,199

 

$           113,230

 

22.5%

 

$             25,289

 

16.4%

 

$             16,407

 

16.2%

                     

$              72,198

                                                             
   

TWELVE MONTHS ENDED

                                                             
   

December 28, 2014

   

 Revenue 

 

 Gross margin 

 

 Operating expenses 

 

 Other income (expense), net 

 

 Benefit from (provision for) income taxes 

 

 Net income attributable to stockholders 

   

AMERICAS

 

EMEA

 

APAC

 

AMERICAS

 

EMEA

 

APAC

 

 Research and
development 

 

 Selling, general
and administrative 

 

 Restructuring charges 

     

GAAP

 

$          2,323,441

 

$           288,533

 

$           415,291

 

$           563,802

 

24.3%

 

$             37,798

 

13.1%

 

$             23,527

 

5.7%

                     

$            245,894

Utility and power plant projects

 

(408,616)

 

-

 

-

 

(190,712)

     

-

     

-

     

-

 

-

 

-

 

-

 

-

 

(190,712)

Loss on arbitration ruling

 

-

 

-

 

-

 

32,624

     

6,112

     

18,070

     

-

 

-

 

-

 

-

 

-

 

56,806

Stock-based compensation expense

 

-

 

-

 

-

 

8,115

     

1,962

     

4,244

     

7,714

 

33,557

 

-

 

-

 

-

 

55,592

Non-cash interest expense

 

-

 

-

 

-

 

1,624

     

352

     

783

     

25

 

89

 

-

 

18,712

 

-

 

21,585

November 2014 Restructuring Plan

 

-

 

-

 

-

 

-

     

-

     

-

     

-

 

-

 

13,115

 

-

 

-

 

13,115

Other

 

-

 

-

 

-

 

-

     

5,244

     

-

     

214

 

964

 

(892)

 

1,583

 

-

 

7,113

Tax effect

 

-

 

-

 

-

 

-

     

-

     

-

     

-

 

-

 

-

 

-

 

(4,282)

 

(4,282)

Non-GAAP

 

$          1,914,825

 

$           288,533

 

$           415,291

 

$           415,453

 

21.7%

 

$             51,468

 

17.8%

 

$             46,624

 

11.2%

                     

$            205,111

                                                             
                                                             
   

December 29, 2013

   

 Revenue 

 

 Gross margin 

 

 Operating expenses 

 

 Other income (expense), net 

 

 Benefit from (provision for) income taxes 

 

 Net income attributable to stockholders 

   

AMERICAS

 

EMEA

 

APAC

 

AMERICAS

 

EMEA

 

APAC

 

 Research and
development 

 

 Selling, general
and administrative 

 

 Restructuring charges 

     

GAAP

 

$          1,676,472

 

$           450,659

 

$           380,072

 

$           376,771

 

22.5%

 

$             31,243

 

6.9%

 

$             83,058

 

21.9%

                     

$              95,593

Utility and power plant projects

 

95,788

 

-

 

-

 

77,338

     

-

     

-

     

-

 

-

 

-

 

-

 

-

 

77,338

Gain on contract termination

 

-

 

-

 

-

 

(25,604)

     

(9,395)

     

(16,988)

     

-

 

-

 

-

 

-

 

-

 

(51,987)

Stock-based compensation expense

 

-

 

-

 

-

 

5,150

     

2,660

     

3,006

     

5,414

 

29,448

 

-

 

-

 

-

 

45,678

Non-cash interest expense

 

-

 

-

 

-

 

1,203

     

495

     

713

     

74

 

92

 

-

 

46,439

 

-

 

49,016

Other

 

-

 

-

 

(672)

 

957

     

186

     

(414)

     

-

 

1,482

 

2,602

 

37

 

-

 

4,850

Tax effect

 

-

 

-

 

-

 

-

     

-

     

-

     

-

 

-

 

-

 

-

 

523

 

523

Non-GAAP

 

$          1,772,260

 

$           450,659

 

$           379,400

 

$           435,815

 

24.6%

 

$             25,189

 

5.6%

 

$             69,375

 

18.3%

                     

$            221,011