View
4
Download
0
Category
Preview:
Citation preview
IIVI
INVESTOR PRESENTATIONAugust 15, 2019
Page 2
This communication contains “forward-looking statements” within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements often address expected future business and financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “see,” “will,” “would,” “target,” similar expressions, and variations or negatives of these words. Forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statements. Important factors that may cause such a difference include: (i) the ability of II-VI Incorporated (“II-VI”) and Finisar Corporation (“Finisar”) to complete the proposed transaction on the anticipated terms and timing or at all, (ii) potential litigation relating to the proposed transaction, (iii) inherent risks and costs associated with the integration of the businesses and achievement of the anticipated synergies, (iv) potential disruptions from the proposed transaction that may harm the parties’ respective businesses, (v) the ability of the parties to retain and hire key personnel, (vi) adverse legal and regulatory developments or determinations that could delay or prevent completion of the proposed transaction, and (vii) the ability of II-VI to consummate financing related to the transaction. Additional risks are described under the heading “Risk Factors” in II-VI’s Annual Report on Form 10-K for the year ended June 30, 2018, filed with the U.S. Securities and Exchange Commission (the “SEC”) on August 28, 2018, and in Finisar’s Annual Report on Form 10-K for the year ended April 28, 2019, filed with the SEC on June 14, 2019. These risks, as well as other risks associated with the proposed transaction, are more fully discussed in the joint proxy statement/prospectus included in the registration statement on Form S-4 (File No. 333-2290520) filed by II-VI with the SEC in connection with the proposed transaction. Neither II-VI nor Finisar assumes any obligation to publicly provide revisions or updates to any forward looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.
Safe Harbor Statement
II-VI At a Glance
Page 4
Regions 41%24%
10%
Q4 FY2019 Revenue
6%
19%
Segments24%
49%
27%
Q4 FY2019 Revenue
47%
23%
13%
MarketsQ4 FY2019 Revenue
14Countries
52Worldwide Locations
12,000+Worldwide employees
362.7MQ4 FY2019 Revenue
II-VI Overview
Core CompetencyENGINEERED MATERIALS
Refers to groups II and VI of the Periodic Table of Elements“TWO SIX”
Page 5
New Growth Markets• EUV Lithography• SiC for Wireless• SiC for EV• 3D Sensing
Core Markets• Optical Communications• Industrial Lasers• Military
Our Core & Growth Markets
Page 6
$28 $38 $53 $61 $62 $74$123 $114 $128 $143
$187 $224 $225$316 $292 $333
$487 $516$551
$683$742
$827
$972$1,159
1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018IPO 1987
NASDAQ
S&P 500
Micro-opticsVIrgo Optics
Micro-opticsLighting Optical
ZnSeGrowthLaser Power Corp
Silicon CarbideLitton SIC Group
UV FiltersLaser Power Corp
Thermo-electric CoolersMarlow Industries
Selenium RefineryPacific Rare Metals
Laser Processing HeadsHighyag
Micro-opticsPhotop Technologies
Conformal PatterningMax Levy Autograph
Optical Channel MonitorsAegis Lightwave
Metal MatrixComponentsM Cubed Technologies
Military & AerospaceOptical SystemsLightWorks Optics
Advanced CoatingsOclaro Optical Coatings
Optical AmplifiersOclaro Optical Amplifier
Semiconductor LasersOclaro Semiconductor Laser
EpiwaferFoundryEpiworks
GaAs & GaN-SiC DevicesAnadigics
Compound Semi. Wafer FabKaiam Laser Limited(U.K. Fab)
Faraday RotatorIntegrated Photonics
Direct Diode LasersDirect Diode
IIVI
Acquisition History
20+ Years of Tremendous Value Creation by Integration of Acquisitions
Page 7
Proven Integration Playbook Focused on Operational Improvements and Investing for Growth
Oclaro Semiconductor Laser Business Case Study
Semiconductor Laser business
Target had a high unit cost structure
With vertical integration and wide applicability in optical and industrial markets, II-VI drove margin expansion over subsequent years
II-VI Laser Enterprise Revenue and Operating Margin
Then (@ Acquisition)
1. Oclaro’s semiconductor laser business was acquired in FY2014.
1
Now
Revenue Op. Margin
Transaction Overview
(45%)
60%
FY14 FY19
Acquisition of Finisar
Page 9
A Powerful Combination
Pro Forma Revenue1$2.5B
Pro Forma EBITDA1$570M
Locations WorldwideDiversified Global Footprint
70
7 Target End Markets
Addressable Market Size2
Total Employees Worldwide
$22B
24K+
Note: Pro forma Revenue and EBITDA represents LTM 09/30/2018 for II-VI and LTM 07/29/2018 for Finisar. 1. Represents LTM 09/30/2018 for II-VI plus LTM 07/29/2018 for Finisar and includes $150mm run-rate synergies for EBITDA. EBITDA excludes amortization of intangibles, the impact of SFAS 123(R) stock-based compensation
expense and one-time charges.2. 2022 estimated market size. Includes 3D Sensing, Power Devices for Automotive and Wireless RF size from Yole, Optical Communications from Lightcounting and Ovum, Industrial Processing, Military, Life Sciences from
Strategies Unlimited.
Page 10
Proliferation of Cloud Services
$-
$5
$10
$15
$20
2018 2019 2020 2021 2022Datacom TRx Telecom TRx ROADM 3DS & LiDAR RF Electronics Power Electronics
Strategic Window of Opportunity Now
Right Technology + Right Team + Right Time
Inflection Point
CAGR 16%
CAGR 20%
TAM ($B)
Combined broad base of talent, technology and manufacturing enhances our ability to hit market windows today
Window of Opportunity1
Electric & Autonomous Vehicles
Accelerated deployments in Mobile & 5G Communications
3D Sensing
Increased Data and Video Consumption
Disruptive Megatrends
Note: Market size forecast from Lightcounting, Ovum and Yole.
Page 11
Irreversible Megatrends I Addressing Multiple Strong and Growing MarketsOptical
Communications3D Sensing
& LiDARRF Electronics in
WirelessPower ElectronicsFor Green Energy
$12.1B2022 Market
For 3D sensing in consumer electronics
& LiDAR in automotive
For terrestrial, submarine & wireless optical infrastructure
and datacenters
60%2018-22 CAGR
$1.1B
For 4G remote radio heads, 5G beam
forming antennas & RF electronics
26%
For electric vehicles (EV/HEV), smart grid
power switching, solar and wind energy
$2.9B
13%
GaAs | InP | Si PhotonicsGaAs | InP SiC
Source: 3D Sensing & LiDAR, Wireless RF and Power Electronics for Green Energy from Yole, Optical Communications from Lightcounting and Ovum.
$1.2B
27%
GaAs | GaN/SiC | Diamond
Page 12
Finisar Brings Significant Next-Generation Technologies For Communications, 3D Sensing, and LiDAR Enabling New Market Growth
LCoS
DiffractionGratings
Coherent Tx+RxAssemblies
CoherentTunable Laser
Tunable Laser+ InP Modulator
High-Speed InP DML I-Temp Tunable DBR Laser + MZ Mod
High-Speed GaAs VCSEL
2D VCSEL Array
TransimpedanceAmplifier
Laser Driver Silicon PhotonicsPIC + EIC
Clock & DataRecovery
WSS Optics
Integrated Circuits
InP
GaAsTelecom Transceiver TechnologyDatacom Transceiver Technology ROADMs
3D Sensing
Page 13
II-VI’s GaAs Platform + Finisar’s InP Platform = Enhanced competency in 3D Sensing and LiDAR
Optimization of R&D, Capital and Asset Utilization = Faster Time to Market
Vertically integrated 6 inch GaAs compound semiconductor platform, one of the largest in the world
= RF Devices and advanced optoelectronic device integration
VCSEL Arrays For 3D Sensing & LiDAR CAGR (’18-22): +60%Source: Yole
Most Compelling Platform for 3D Sensing & LiDAR
The iPhone Is Just The Tip of the Iceberg For Potential Applications
TabletsSecurity /
BiometricsAuto
LIDARs VR / AR eCommerce Video GameConsoles
Page 14
Growth Opportunities in 5G Mobile Infrastructure
Backbone Network Front- & Backhaul Network Base Stations Handsets
GaAs RFGaN/SiC RF
$2.4B13%
2022 TAM:2018-22 CAGR:
$1.4B124%
$1.1B63%
Line Cards Amplifiers OCM/OTDR
LPC WSS
Subsystems
2017 2018 2019 2020
Global backbone buildouts in anticipation of 5G traffic
5G optical access deployments begin in Asia to support 5G New Radio
5G Smartphones & IoT to drive 5G GaAs RF demand, 5G Optical Access deployments continue
5G service to become broadly available
5G mmWave standard to drive GaN/SiC RF demand
II-VI signs agreement with SEDI to develop GaN/SiC on 150 mm
II-VI to complete qualification & to begin production of GaN/SiC
WSS: Wavelength Selective Switch; HPC/LPC: High/Low Port Count; OCM: Optical Channel MonitorOTDR: Optical Time Domain ReflectometerTRx: Transceiver; FH: Front-haul; BH: Backhaul; RF: Radio FrequencyBiDi: Bidirectional; DWDM: Dense Wavelength Division Multiplexing
Source: LightCountingNote: TAM is all inclusive (not exclusively 5G driven)
Sources: LightCounting & II-VI Estimates
Sources: Yole, JP Morgan & II-VI Estimates(GaN/SiC RF includes 4G & 5G)
Bidi DWDM TRx
100G BH TRx
25G FH TRxHPC WSS
5G RF5G OPTICAL ACCESS
Coherent TRx
DWDM Filters
Page 15
II-VI’s GaAs & SiC on 6” platform + Finisar’s microelectronics design expertise = Access to larger & growing markets
Collaboration with SEDI for GaN/SiC RF electronics For wireless: efficient, high power RF amplification with GaN/SiC HEMT Thin-film diamond on silicon for next generation high speed wireless electronics
GaN/SiC for RF Electronics Market CAGR (‘18-’22): 26%Source: Yole
A world leading supplier of SiC substrates
5GWIRELESS
Remote Radio Head
Beam-forming Antenna
For 4G & 5G Wireless Antennas
For RF Devices in Wireless Handsets
SiC Substrates GaAs Epiwafers GaAs pHEMT
For RF Applications in Wireless 4G
WIRELESS
RF Electronics for Wireless Infrastructure
Page 16
II-VI’s SiC on 6” platform + Finisar’s microelectronics design expertise = Access to larger & growing markets
High efficiency voltage and power conversion= SiC MOSFETs for Green Energy
SiC for High Power ElectronicsMarket CAGR (’18-’22): 27%Source: Yole
A world leading supplier of SiC substrates
DC-DC Converter
Bi-Directional Converter/ Inverter/ Electric Motor
HV BatteryElectric Charger
Applications Electric cars (EV/HEV) Solar & Wind Energy Smart Grid Power Switching
Power Electronics for Green Energy
Page 17
II-VI and Finisar Both Positioned for Near Term Margin Expansion, with Added Benefits from Combination
Key Drivers of Margin Improvement
Significant traction for 100G CWDM4 Gen3 platform Large upside potential for 200G and 400G
CDWM4 from Hyperscale customers Developing a complete portfolio of 400G
solutions Design wins for next-generation coherent
products
Ramp in Silicon Carbide and 3D-Sensing Increasing vertical
integration
Estimated $150 million run-rate cost synergies Improved time to market,
time to profitability and time to scale
Combination
Page 18
Cost of Goods Sold Supply chain management - Procurement Infeed - Internal supply of enabling materials and components
~$85 million
Sales & Marketing Savings from scale
General & Administration Consolidation of overlapping corporate costs Optimization of operating model
Annual Estimated Synergies Achieved Within 36 months
Total
Significant Value Creation Potential from Synergies
Research & Development More efficient R&D with scale Complementary engineering and design teams
~$65 million
~$150 million
Page 19
II-VI and Finisar have combined EBITDA
generation today of $570mm1,2 including
estimated $150mm run-rate synergies
Combined company has a strong deleveraging
profile, with significant deleveraging expected
from 4.1x at announcement to under 2.5x in
two years post close
II-VI expected to maintain ongoing ability to
maximize strategic opportunities
1. Represents LTM 09/30/2018 for II-VI and LTM 07/29/2018 for Finisar.2. EBITDA excludes amortization of intangibles, the impact of SFAS 123(R) stock-based compensation expense and one-time charges. Includes $150mm run-rate synergies.
Strong Deleveraging Profile
2
Page 20
Phase Timing SAMR Activity
Submission 12/29/2018 -----
Pre-RegistrationPeriod
No maximum length of time SAMR requests additional information from parties
Registration Feb. 20, 2019 SAMR registers the filing
Phase I, II, & III Registration Date + 180 days, ending August 17, 2019
SAMR contacts third parties, engages in discussion with customers, conducts market studies, and review key points with companies
Refile with SAMR Refile Date + 180 days Continuing review inline with initial process. Expected completion timing Fall 2019
China - SAMR Process Overview
II-VI Additional Markets
Page 22
High Power Semiconductor Lasers & Laser Optics A full suite of components for multiple laser modalities Strong CO2 deployed base in active use and strong secondary market Industrial laser components: 25-35% of worldwide revenue
FIBER LASER OPTICS CO2 LASER OPTICS LASER BARS CUTTING HEADS DIRECT DIODE LASER ENGINE
Fiber Lasers Market CAGR (‘17-‘22): +8%Direct Diode Market CAGR (‘17-‘22): +7%Source: Strategies Unlimited
CO2 laser optics: 15-20%One micron products: 15-20%
Laser Components, Processing Heads, Beam Delivery Optics / Components
II-VI Core Market I Industrial Laser Materials Processing
Page 23
Military-Aerospace business serves four strategic areas• Intelligence surveillance & reconnaissance (ISR)• Missiles and ordnance• EMI & survivability
Highly differentiated core capabilities & products• Materials engineered in-house• Complex electro-optics sub-assemblies with high value add
Emerging strategic platforms
World leader in large sapphire panel output 24,000 sf dedicated facility
Infrared Countermeasure Systems Market CAGR (’17-’22): +8%Source: Strategies Unlimited
II-VI Core Market I Military
Page 24
Structural Ceramic SubsystemsEUV Source System: Focusing Optics
Beam Transport SystemCO2 System: Seed Laser, Power Amplifiers
EUV Lithography System
EUV Lithography already started for 7 nm node production Multiple II-VI products used in each EUV system, ~1-2% of total value Products leverage II-VI materials: ZnSe, CdTe, CVD Diamond and RBSiC
REAR MIRRORS OUTPUT COUPLERS MODULATOR REACTION BONEDED SIC CVD DIAMOND
EUV Lithography SystemsMarket CAGR (‘16-’22): 9%Source: Allied Market Research
II-VI Growth Applications I EUV Lithography
II-VI Financial Summary
Page 26
End Market Distribution of Full Year FY18 Revenue
Reported Segments FY18RevenueFY18 Op Margin –GAAP / Non-GAAP
FY18/FY17 RevenueGrowth
Industrial(Automotive)
Fiber Optic & Wireless Comm.
Military Semi CapLife Science, Consumer,
Other
Laser Solutions ** $406M 10% / 12% 28% 67%(1%)
12% 3%* 7% 11%
Photonics ** $487M 13% / 17% 10% 13% 77% 0% 3% 7%
Performance Products $266M 13% / 15% 24% 15%(2%) 13% 40% * 19% 13%
II-VI Consolidated $1,159M 12% / 15% 19% 33%(1%) 39% 10% 8% 10%
* Now managed in Performance Products as of Q4FY18** The Laser Solutions and Photonics’ results adjusted for the LSG move from Laser Solutions to Photonics
II-VI Segment Revenue by End Markets for Full Year FY18
Page 27
End Market Distribution of Q4FY19 Revenue
Reported Segments Q4FY18RevenueQ4FY19
Revenue
Q4FY19 OpMargin –GAAP /
Non-GAAP
Q4FY19/Q4FY18
RevenueGrowth
Industrial(Automotive)
Fiber Optic & Wireless Comm.
Military Semi CapLife Science, Consumer,
Other
Laser Solutions $108M $87M 11% / 13% (19%) 67%(1%)
10% 5% 9% 9%
Photonics $133M $178M 13% / 16% 34% 9% 83% 0% 2% 6%
Performance Products $80M $98M 14% / 17% 23% 13%(3%) 15% 43% 17% 12%
II-VI Consolidated $321M $363M 11% / 16% 13% 24%(1%) 47% 13% 8% 8%
II-VI Segment Revenue by End Markets for Q4FY19
Page 28
End Market Distribution of Full Year FY19 Revenue
Reported Segments FY19Revenue
FYY19 Op Margin – GAAP / Non-
GAAP
FY19/FY18 RevenueGrowth
Industrial(Automotive)
Fiber Optic & Wireless Comm.
Military Semi CapLife Science, Consumer,
Other
Laser Solutions $397M 10% / 12% (2%) 62%(1%)
12% 5% 9% 12%
Photonics $639M 13% / 17% 31% 9% 82% 0% 3% 6%
Performance Products $327M 13% / 17% 23% 18%(5%) 13% 41% 17% 11%
II-VI Consolidated $1,363M 11% / 15% 18% 27%(2%) 45% 11% 8% 9%
II-VI Segment Revenue by End Markets for Full Year FY19
Page 29
GAAP Expectations II-VI OnlyCash and Equivalents
Cash Flow from Operations
Long-Term Debt(Including current portion)
FY18FY16 FY17
Shareholder’s Equity
$247M$218M $271M
$161M$123M $118M
$439M$235M $342M
$1,024M$782M $900M
Cash and Liquidity FY19
$205M
$178M
$467M
$1,133M
FY16 FY17 FY18 FY19
$875
$1,072$1,210
$1,395
$827$972
$1,159
$1,363
$290$399 $451
$500
Booking/Revenue/Backlog
Booking Revenue BacklogFY16 FY17 FY18 FY19
37.8%40.0% 39.8% 38.3%
18.1% 19.5% 19.1% 17.9%
11.1% 11.9% 11.7% 10.9%
GAAP Margin Performance
Gross Margin EBITDA Operating Margin
FY19 (Actual) FY20 (Fcst)
Gross Margin 38.3% 39% - 41%
EBITDA 17.9% 17.5% - 20%
Operating Margin 10.9% 11%-13%
Typical industry EPS adjustments are detailed at the end of this presentation.
II-VI Financial Trends
Appendix
Page 31
Transaction Consideration
Approximately $3 billion of total equity value– Finisar shareholders to own approximately 31% of the combined company
Per Share Consideration $15.60 in cash and 0.2218x shares of II-VI common stock – Exchange ratio set at announcement based on total consideration to Finisar shareholders of $26.00 per share
Sources of Financing
$2.0 billion of new funded debt that is fully syndicated– $450 million New Revolving Credit Facility (which we do not expect to draw for the transaction)– $1,975 million New Term Loans 1
$709 million of combined balance sheet cash $1,219 million of equity issued to Finisar shareholders
Approval Process Approval by II-VI and Finisar shareholders Regulatory approvals
Expected Closing Fall CY2019, subject to customary closing conditions
Financial Highlights
Up to $100 million of expected annual cost synergies realized within 24 months of transaction close; up to $150 million within 36 months of transaction close
Detailed merger integration plan in place to catalyze growth Rapid deleveraging expected, from 3.5x net total leverage at close 2 to under 1.0x net total leverage by FYE 2022
Transaction Summary
1. Currently reflects $1,175 million of Term Loan A and $800 million of Term Loan B after Term Loan A upsize in January 2019 Agent Round.2. Assumes cash balance of $288 million, total debt of $2,351 million and PF Adj. EBITDA of $588 million given 6/30/19 close.
Page 32
Transaction Financing
$2.0 billion new funded debt, fully committed financing – $450 million unfunded revolver at close
Pro-forma Capitalization Statistics
($ in billion) x LTM EBITDA (w/ synergies)1
Gross Debt $2.4 4.0x
Cash $0.3 0.5x
Net Debt $2.1 3.5x
Deleveraging and Capital Allocation
Combined company has a strong deleveraging profile Rapid deleveraging expected, from 3.5x net total leverage at close 2 to under 1.0x net total leverage by
FYE 2022 Ongoing ability to maximize strategic opportunities
1. Represents statistics at 06/30/2019 close. Includes $150mm run-rate synergies. EBITDA excludes amortization of intangibles, the impact of SFAS 123(R) stock-based compensation expense and one-time charges.2. Assumes cash balance of $288 million, total debt of $2,351 million and PF Adj. EBITDA of $588 million given 6/30/19 close.
Finisar Transaction Financing
Page 33
II-VI Historical GAAP EPS and Adjusted EPS EquivalentTo calculate EPS comparable to some peers, below are the values of typical adjustments used by other companies
* Average Shares Outstanding – Diluted for the Three Months Ended March 31, 2018 was calculated under the If-Converted method to account for the Company’s convertible debt. Reference Table 7: Earnings Per Share Reconciliation from the Q3 FY2018 Earnings Release.
Amortization $ 4.6 $ 4.2 $ 4.1 $ 3.7 $ 3.6 $ 3.6 $ 3.8 $ 3.6 $ 3.2 $ 3.1 $ 3.2 $ 3.2 Share Based Comp - COGS 0.8 0.9 0.5 1.0 0.6 0.4 0.8 1.0 0.5 0.7 0.6 0.7 Share Based Comp - SGA 6.0 7.0 4.5 4.3 3.8 3.2 4.5 5.3 3.0 3.8 3.3 3.4 M&A Related Expenses 4.8 4.1 8.6 1.9 - - - 2.0 0.3 - - -
16.2 16.2 17.7 10.9 8.0 7.2 9.1 11.9 7.0 7.6 7.1 7.3 Tax (0.4) (0.2) (0.1) - (0.2) (0.1) - - (8.4) - - -Impact of the “Tax Cuts and Jobs Act” and Company Actions - - - - (1.3) (6.5) 15.8 - - - - -PAT $ 15.8 $ 16.0 $ 17.7 $ 10.9 $ 6.5 $ 0.6 $ 24.9 $ 11.9 $ (1.4) $ 7.6 $ 7.1 $ 7.3
Outstand ingShares 65.7 65.7 65.7 66.2 65.1 72.4* 65.0 65.3 65.0 65.0 64.4 63.6 EPS Impact of Typical Industry Non-GAAP Adj. 0.24 0.24 0.27 0.16 0.10 0.01 0.38 0.18 (0.02) 0.12 0.11 0.11
Q2 Q1FY17 FY17FY18 FY18 FY18 FY17 FY17FY19 FY19 FY19 FY19 FY18
Q3 Q2 Q1 Q4 Q3Q4 Q3 Q2 Q1 Q4
Investor Presentation
2019Diff2018Diff
Q4Q3Q2Q1Q4Q3Q2Q1Q4Q3Q2Q1Q4Q3Q2Q1Q4Q3Q2Q1
FY19FY19FY19FY19FY18FY18FY18FY18FY19FY18FY19FY19FY19FY19FY18FY18FY18FY18FY17FY17FY17FY17
Revenues:Amortization$4.6$4.2$4.1$3.7$3.6$3.6$3.8$3.6$3.2$3.1$3.2$3.2
II-VI Laser Solutions$87.4$97.4$105.6$106.2$108.4$104.5$105.0$88.0$396.6$405.9396.6-0405.9- 0Share Based Comp - COGS0.80.90.51.00.60.40.81.00.50.70.60.7
II-VI Photonics177.5166.5159.7135.1133.2122.0115.3116.0638.8486.5638.8-0486.5- 0Share Based Comp - SGA6.07.04.54.33.83.24.55.33.03.83.33.4
II-VI Performance Products97.878.577.673.179.568.261.257.5327.0266.4327.0-0266.4- 0M&A Related Expenses4.84.18.61.9---2.00.3---
II-VI Consolidated$362.7$342.4$342.9$314.4$321.1$294.7$281.5$261.5$1,362.4$1,158.81,362.4-01,158.8- 016.216.217.710.98.07.29.111.97.07.67.17.3
- 0-0- 0- 0Tax(0.4)(0.2)(0.1)-(0.2)(0.1)--(8.4)---
Operating Income:- 0-0- 0- 0Impact of the “Tax Cuts and Jobs Act” and Company Actions----(1.3)(6.5)15.8-----
II-VI Laser Solutions$9.7$6.0$12.2$12.3$16.4$11.6$9.5$2.6$40.2$40.140.2-040.1- 0PAT$15.8$16.0$17.7$10.9$6.5$0.6$24.9$11.9$(1.4)$7.6$7.1$7.3
II-VI Photonics22.220.723.115.913.514.016.219.581.963.281.9-063.2- 0
II-VI Performance Products13.48.411.49.010.18.96.87.742.233.542.2-033.5- 0Outstand ingShares65.765.765.766.265.172.4*65.065.365.065.064.463.6
Transaction expenses from merger(4.6)(3.9)(7.1)- 0- 0- 0- 0- 0(15.6)- 0EPS Impact of Typical Industry Non-GAAP Adj.0.240.240.270.160.100.010.380.18(0.02)0.120.110.11
II-VI Consolidated$40.7$31.2$39.6$37.2$40.0$34.5$32.5$29.8$148.7$136.8148.7-0136.8- 0
- 0-0- 0- 0
Adjusted Operating Income:- 0-0- 0- 0
II-VI Laser Solutions$11.7$8.8$14.2$14.6$18.4$13.6$11.3$6.6$49.3$49.949.30.049.90.0
II-VI Photonics28.227.029.222.217.817.622.125.7106.683.2106.60.083.2(0.0)
II-VI Performance Products17.011.613.811.311.810.58.39.453.840.053.8(0.0)40.0(0.0)
II-VI Consolidated$56.9$47.4$57.3$48.1$48.0$41.6$41.7$41.8$209.7$173.1209.7(0.0)173.1(0.0)
Operating Margin:- 0-0- 0- 0
II-VI Laser Solutions11.1%6.2%11.6%11.6%15.1%11.1%9.0%3.0%10.1%9.9%
II-VI Photonics12.5%12.4%14.5%11.8%10.1%11.5%14.1%16.8%12.8%13.0%
II-VI Performance Products13.7%10.7%14.7%12.3%12.7%13.0%11.1%13.4%12.9%12.6%
II-VI Consolidated11.2%9.1%11.5%11.8%12.5%11.7%11.5%11.4%10.9%11.8%
Adjusted Operating Margin:
II-VI Laser Solutions13.4%9.0%13.5%13.7%17.0%13.0%10.8%7.5%12.4%12.3%
II-VI Photonics15.9%16.2%18.3%16.4%13.4%14.4%19.2%22.2%16.7%17.1%
II-VI Performance Products17.4%14.8%17.8%15.5%14.8%15.3%13.6%16.4%16.5%15.0%
II-VI Consolidated15.7%13.8%16.7%15.3%14.9%14.1%14.8%16.0%15.4%14.9%
Q4Q3Q2Q1Q4Q3Q2Q1
FY19FY19FY19FY19FY18FY18FY18FY18FY19FY18
Adjusted II-VI Laser Solutions Operating Income$11.7$8.8$14.2$14.6$18.4$13.6$11.3$6.6$49.3$49.949.30.049.90.0
Stock Compensation (1.4)(2.3)(1.5)(1.8)(1.4)(1.5)(1.3)(1.5)(7.0)(5.7)(7.0)(0.0)(5.7)(0.0)
Amortization(0.6)(0.5)(0.5)(0.5)(0.6)(0.5)(0.5)(0.5)(2.1)(2.1)(2.1)- 0(2.1)- 0
Acquired businesses one-time expenses- 0- 0- 0- 0- 0- 0- 0(2.0)- 0(2.0)- 0- 0(2.0)- 0
II-VI Laser Solutions Operating Income$9.7$6.0$12.2$12.3$16.4$11.6$9.5$2.6$40.2$40.140.2- 040.1- 0
- 0- 0- 0- 0
Adjusted II-VI Photonics Operating Income$28.2$27.0$29.2$22.2$17.8$17.6$22.1$25.7$106.6$83.2106.60.083.2(0.0)
Stock Compensation (3.6)(3.8)(2.3)(2.3)(2.1)(1.3)(3.3)(3.8)(12.0)(10.5)(12.0)(0.0)(10.5)0.0
Amortization(2.4)(2.5)(2.3)(2.1)(2.2)(2.3)(2.6)(2.4)(9.3)(9.5)(9.3)- 0(9.5)- 0
Acquired businesses one-time expenses- 0- 0(1.5)(1.9)- 0- 0- 0- 0(3.4)- 0(3.4)- 0- 0- 0
II-VI Photonics Operating Income$22.2$20.7$23.1$15.9$13.5$14.0$16.2$19.5$81.9$63.281.9- 063.2- 0
- 0- 0- 0- 0
Adjusted II-VI Performance Products Operating Income$17.0$11.6$13.8$11.3$11.8$10.5$8.3$9.4$53.8$40.053.8(0.0)40.0(0.0)
Stock Compensation (1.8)(1.8)(1.1)(1.2)(0.9)(0.9)(0.8)(0.9)(6.0)(3.5)(6.0)0.0(3.5)0.0
Amortization(1.6)(1.2)(1.3)(1.1)(0.8)(0.7)(0.7)(0.8)(5.2)(3.0)(5.2)- 0(3.0)- 0
Acquired businesses one-time expenses(0.2)(0.2)- 0- 0- 0- 0- 0- 0(0.4)- 0(0.4)- 0- 0- 0
II-VI Performance Products Operating Income$13.4$8.4$11.4$9.0$10.1$8.9$6.8$7.7$42.2$33.542.2- 033.5- 0
- 0- 0- 0- 0
Transaction expenses related to pending merger (4.6)(3.9)(7.1)- 0- 0- 0- 0- 0(15.6)- 0(15.6)- 0- 0- 0
Total Operating Income$40.7$31.2$39.6$37.2$40.0$34.5$32.5$29.8$148.7$136.8148.7- 0136.8- 0
- 0- 0- 0- 0
Adjusted Operating Income$56.9$47.4$57.3$48.1$48.0$41.6$41.7$41.8$209.7$173.1209.7(0.0)173.1(0.0)
Check
Stock Comp Total Above(6.800)- 0(7.900)- 0(4.957)- 0(5.337)- 0(4.400)- 0(3.586)- 0(5.397)- 0(6.312)- 0(25.000)- 0(19.700)
Stck comp per consol rec6.8007.9004.9575.3374.3813.5865.3976.31225.00019.700
Diff- 0- 0- 0- 0(0.019)- 0- 0- 0- 0- 0
Amortization per above(4.600)(4.200)- 0(4.100)- 0(3.700)- 0(3.600)- 0(3.500)- 0(3.800)- 0(3.700)- 0(16.600)- 0(14.600)
Amortization per consol rec4.6004.2004.1003.7003.7003.5003.8003.60016.60014.600
Diff- 0- 0- 0- 00.100- 0- 0(0.100)- 0- 0
Check
Acquired Bus Total Above(0.236)- 0(0.200)- 0(1.500)- 0(1.900)- 0- 0- 0- 0- 0- 0- 0(2.000)- 0(3.836)- 0(2.000)
Acquired bus consol rec0.2360.2001.5001.900- 0- 0- 02.0003.8002.000
Diff- 0- 0- 0- 0- 0- 0- 0- 0(0.036)- 0
II-VI ConsolidatedQ1 FY17Q2 FY17Q3 FY17Q4 FY17Q1 FY18Q2 FY18Q3 FY18Q4Q1Q2 FY19Q3 FY19Q4 FY19
Summary of Typical Industry Non-GAAP AdjustmentsFY18FY19
Amortization3.23.23.13.23.63.83.63.63.74.14.24.6
Share Based Comp - COGS0.70.60.70.510.80.40.610.50.90.8
Share Based Comp - SGA3.43.33.835.34.53.23.84.34.576
M&A Related Expenses---0.32---1.98.64.14.8
7.37.17.6711.99.17.2810.917.716.216.2
Tax----8.4---0.1-0.2--0.1-0.2-0.4
Impact of the “Tax Cuts and Jobs Act” and Company Actions-----15.8-6.5-1.3----
PAT7.37.17.6-1.411.924.90.66.510.917.71615.8
Outstand Shares63.664.4656565.36572.4*65.166.265.765.765.7
EPS Impact of Typical Industry Non-GAAP Adj.0.110.110.12-0.020.180.380.010.10.160.270.240.24
Stock & Amort Segment Data
IIVI Inc.
Quarterly Stock Comp by Segment
2018 vs. 2019Sourced from the master budget to actual decks.
(In thousands)
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS1,5291,3032,8321,4844,3161,3505,6661,8021,5143,3162,3215,6371,3526,989
PH3,8483,2987,1461,2508,3962,09310,4892,2942,3244,6183,7928,4103,57211,982
Perf Prod9357961,7318522,5839383,5211,2411,1192,3601,8194,1791,8135,992
Total6,3125,39711,7093,58615,2954,38119,6765,3374,95710,2947,93218,2266,73724,963
(in millions)
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS1.51.32.81.54.31.45.71.81.53.32.35.61.47.0
PH3.83.37.11.38.42.110.52.32.34.63.88.43.612.0
Perf Prod0.90.81.70.92.60.93.51.21.12.41.84.21.86.0
Total6.35.411.73.615.34.419.75.35.010.37.918.26.725.0
IIVI Inc.
Quarterly Amortization by SegmentSourced from HFM cash flow
2018 vs. 2019
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS0.50.510.51.50.62.10.50.510.51.50.62.1
PH2.32.64.92.37.22.39.52.12.34.42.56.92.59.4
Perf Prod0.80.71.50.72.20.831.11.32.41.23.61.65.2
Total3.63.87.43.510.93.714.63.74.17.84.2124.716.7
Page 34
II-VI Segment Revenue, Operating Income and Adjusted Operating Income
Amounts may not recalculate due to rounding.
Revenues:II-VI Laser Solutions $ 87.4 $ 97.4 $ 105.6 $ 106.2 $ 108.4 $ 104.5 $ 105.0 $ 88.0 $ 396.6 $ 405.9 II-VI Photonics 177.5 166.5 159.7 135.1 133.2 122.0 115.3 116.0 638.8 486.5 II-VI Performance Products 97.8 78.5 77.6 73.1 79.5 68.2 61.2 57.5 327.0 266.4
II-VI Consolidated $ 362.7 $ 342.4 $ 342.9 $ 314.4 $ 321.1 $ 294.7 $ 281.5 $ 261.5 $ 1,362.4 $ 1,158.8
Operating Income:II-VI Laser Solutions $ 9.7 $ 6.0 $ 12.2 $ 12.3 $ 16.4 $ 11.6 $ 9.5 $ 2.6 $ 40.2 $ 40.1 II-VI Photonics 22.2 20.7 23.1 15.9 13.5 14.0 16.2 19.5 81.9 63.2 II-VI Performance Products 13.4 8.4 11.4 9.0 10.1 8.9 6.8 7.7 42.2 33.5 Transaction expenses from merger (4.6) (3.9) (7.1) - - - - - (15.6) -
II-VI Consolidated $ 40.7 $ 31.2 $ 39.6 $ 37.2 $ 40.0 $ 34.5 $ 32.5 $ 29.8 $ 148.7 $ 136.8
Adjusted Operating Income:II-VI Laser Solutions $ 11.7 $ 8.8 $ 14.2 $ 14.6 $ 18.4 $ 13.6 $ 11.3 $ 6.6 $ 49.3 $ 49.9 II-VI Photonics 28.2 27.0 29.2 22.2 17.8 17.6 22.1 25.7 106.6 83.2 II-VI Performance Products 17.0 11.6 13.8 11.3 11.8 10.5 8.3 9.4 53.8 40.0
II-VI Consolidated $ 56.9 $ 47.4 $ 57.3 $ 48.1 $ 48.0 $ 41.6 $ 41.7 $ 41.8 $ 209.7 $ 173.1
Operating Margin:II-VI Laser Solutions 11.1% 6.2% 11.6% 11.6% 15.1% 11.1% 9.0% 3.0% 10.1% 9.9%II-VI Photonics 12.5% 12.4% 14.5% 11.8% 10.1% 11.5% 14.1% 16.8% 12.8% 13.0%II-VI Performance Products 13.7% 10.7% 14.7% 12.3% 12.7% 13.0% 11.1% 13.4% 12.9% 12.6%II-VI Consolidated 11.2% 9.1% 11.5% 11.8% 12.5% 11.7% 11.5% 11.4% 10.9% 11.8%
Adjusted Operating Margin:II-VI Laser Solutions 13.4% 9.0% 13.5% 13.7% 17.0% 13.0% 10.8% 7.5% 12.4% 12.3%II-VI Photonics 15.9% 16.2% 18.3% 16.4% 13.4% 14.4% 19.2% 22.2% 16.7% 17.1%II-VI Performance Products 17.4% 14.8% 17.8% 15.5% 14.8% 15.3% 13.6% 16.4% 16.5% 15.0%II-VI Consolidated 15.7% 13.8% 16.7% 15.3% 14.9% 14.1% 14.8% 16.0% 15.4% 14.9%
FY18 FY18 FY19 FY18FY18FY19 FY19 FY19 FY19 FY18Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1
Investor Presentation
2019Diff2018Diff
Q4Q3Q2Q1Q4Q3Q2Q1
FY19FY19FY19FY19FY18FY18FY18FY18FY19FY18
Revenues:
II-VI Laser Solutions$87.4$97.4$105.6$106.2$108.4$104.5$105.0$88.0$396.6$405.9396.6-0405.9- 0
II-VI Photonics177.5166.5159.7135.1133.2122.0115.3116.0638.8486.5638.8-0486.5- 0
II-VI Performance Products97.878.577.673.179.568.261.257.5327.0266.4327.0-0266.4- 0
II-VI Consolidated$362.7$342.4$342.9$314.4$321.1$294.7$281.5$261.5$1,362.4$1,158.81,362.4-01,158.8- 0
- 0-0- 0- 0
Operating Income:- 0-0- 0- 0
II-VI Laser Solutions$9.7$6.0$12.2$12.3$16.4$11.6$9.5$2.6$40.2$40.140.2-040.1- 0
II-VI Photonics22.220.723.115.913.514.016.219.581.963.281.9-063.2- 0
II-VI Performance Products13.48.411.49.010.18.96.87.742.233.542.2-033.5- 0
Transaction expenses from merger(4.6)(3.9)(7.1)- 0- 0- 0- 0- 0(15.6)- 0
II-VI Consolidated$40.7$31.2$39.6$37.2$40.0$34.5$32.5$29.8$148.7$136.8148.7-0136.8- 0
- 0-0- 0- 0
Adjusted Operating Income:- 0-0- 0- 0
II-VI Laser Solutions$11.7$8.8$14.2$14.6$18.4$13.6$11.3$6.6$49.3$49.949.30.049.90.0
II-VI Photonics28.227.029.222.217.817.622.125.7106.683.2106.60.083.2(0.0)
II-VI Performance Products17.011.613.811.311.810.58.39.453.840.053.8(0.0)40.0(0.0)
II-VI Consolidated$56.9$47.4$57.3$48.1$48.0$41.6$41.7$41.8$209.7$173.1209.7(0.0)173.1(0.0)
Operating Margin:- 0-0- 0- 0
II-VI Laser Solutions11.1%6.2%11.6%11.6%15.1%11.1%9.0%3.0%10.1%9.9%
II-VI Photonics12.5%12.4%14.5%11.8%10.1%11.5%14.1%16.8%12.8%13.0%
II-VI Performance Products13.7%10.7%14.7%12.3%12.7%13.0%11.1%13.4%12.9%12.6%
II-VI Consolidated11.2%9.1%11.5%11.8%12.5%11.7%11.5%11.4%10.9%11.8%
Adjusted Operating Margin:
II-VI Laser Solutions13.4%9.0%13.5%13.7%17.0%13.0%10.8%7.5%12.4%12.3%
II-VI Photonics15.9%16.2%18.3%16.4%13.4%14.4%19.2%22.2%16.7%17.1%
II-VI Performance Products17.4%14.8%17.8%15.5%14.8%15.3%13.6%16.4%16.5%15.0%
II-VI Consolidated15.7%13.8%16.7%15.3%14.9%14.1%14.8%16.0%15.4%14.9%
Q4Q3Q2Q1Q4Q3Q2Q1
FY19FY19FY19FY19FY18FY18FY18FY18FY19FY18
Adjusted II-VI Laser Solutions Operating Income$11.7$8.8$14.2$14.6$18.4$13.6$11.3$6.6$49.3$49.949.30.049.90.0
Stock Compensation (1.4)(2.3)(1.5)(1.8)(1.4)(1.5)(1.3)(1.5)(7.0)(5.7)(7.0)(0.0)(5.7)(0.0)
Amortization(0.6)(0.5)(0.5)(0.5)(0.6)(0.5)(0.5)(0.5)(2.1)(2.1)(2.1)- 0(2.1)- 0
Acquired businesses one-time expenses- 0- 0- 0- 0- 0- 0- 0(2.0)- 0(2.0)- 0- 0(2.0)- 0
II-VI Laser Solutions Operating Income$9.7$6.0$12.2$12.3$16.4$11.6$9.5$2.6$40.2$40.140.2- 040.1- 0
- 0- 0- 0- 0
Adjusted II-VI Photonics Operating Income$28.2$27.0$29.2$22.2$17.8$17.6$22.1$25.7$106.6$83.2106.60.083.2(0.0)
Stock Compensation (3.6)(3.8)(2.3)(2.3)(2.1)(1.3)(3.3)(3.8)(12.0)(10.5)(12.0)(0.0)(10.5)0.0
Amortization(2.4)(2.5)(2.3)(2.1)(2.2)(2.3)(2.6)(2.4)(9.3)(9.5)(9.3)- 0(9.5)- 0
Acquired businesses one-time expenses- 0- 0(1.5)(1.9)- 0- 0- 0- 0(3.4)- 0(3.4)- 0- 0- 0
II-VI Photonics Operating Income$22.2$20.7$23.1$15.9$13.5$14.0$16.2$19.5$81.9$63.281.9- 063.2- 0
- 0- 0- 0- 0
Adjusted II-VI Performance Products Operating Income$17.0$11.6$13.8$11.3$11.8$10.5$8.3$9.4$53.8$40.053.8(0.0)40.0(0.0)
Stock Compensation (1.8)(1.8)(1.1)(1.2)(0.9)(0.9)(0.8)(0.9)(6.0)(3.5)(6.0)0.0(3.5)0.0
Amortization(1.6)(1.2)(1.3)(1.1)(0.8)(0.7)(0.7)(0.8)(5.2)(3.0)(5.2)- 0(3.0)- 0
Acquired businesses one-time expenses(0.2)(0.2)- 0- 0- 0- 0- 0- 0(0.4)- 0(0.4)- 0- 0- 0
II-VI Performance Products Operating Income$13.4$8.4$11.4$9.0$10.1$8.9$6.8$7.7$42.2$33.542.2- 033.5- 0
- 0- 0- 0- 0
Transaction expenses related to pending merger (4.6)(3.9)(7.1)- 0- 0- 0- 0- 0(15.6)- 0(15.6)- 0- 0- 0
Total Operating Income$40.7$31.2$39.6$37.2$40.0$34.5$32.5$29.8$148.7$136.8148.7- 0136.8- 0
- 0- 0- 0- 0
Adjusted Operating Income$56.9$47.4$57.3$48.1$48.0$41.6$41.7$41.8$209.7$173.1209.7(0.0)173.1(0.0)
Check
Stock Comp Total Above(6.800)- 0(7.900)- 0(4.957)- 0(5.337)- 0(4.400)- 0(3.586)- 0(5.397)- 0(6.312)- 0(25.000)- 0(19.700)
Stck comp per consol rec6.8007.9004.9575.3374.3813.5865.3976.31225.00019.700
Diff- 0- 0- 0- 0(0.019)- 0- 0- 0- 0- 0
Amortization per above(4.600)(4.200)- 0(4.100)- 0(3.700)- 0(3.600)- 0(3.500)- 0(3.800)- 0(3.700)- 0(16.600)- 0(14.600)
Amortization per consol rec4.6004.2004.1003.7003.7003.5003.8003.60016.60014.600
Diff- 0- 0- 0- 00.100- 0- 0(0.100)- 0- 0
Check
Acquired Bus Total Above(0.236)- 0(0.200)- 0(1.500)- 0(1.900)- 0- 0- 0- 0- 0- 0- 0(2.000)- 0(3.836)- 0(2.000)
Acquired bus consol rec0.2360.2001.5001.900- 0- 0- 02.0003.8002.000
Diff- 0- 0- 0- 0- 0- 0- 0- 0(0.036)- 0
Stock & Amort Segment Data
IIVI Inc.
Quarterly Stock Comp by Segment
2018 vs. 2019Sourced from the master budget to actual decks.
(In thousands)
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS1,5291,3032,8321,4844,3161,3505,6661,8021,5143,3162,3215,6371,3526,989
PH3,8483,2987,1461,2508,3962,09310,4892,2942,3244,6183,7928,4103,57211,982
Perf Prod9357961,7318522,5839383,5211,2411,1192,3601,8194,1791,8135,992
Total6,3125,39711,7093,58615,2954,38119,6765,3374,95710,2947,93218,2266,73724,963
(in millions)
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS1.51.32.81.54.31.45.71.81.53.32.35.61.47.0
PH3.83.37.11.38.42.110.52.32.34.63.88.43.612.0
Perf Prod0.90.81.70.92.60.93.51.21.12.41.84.21.86.0
Total6.35.411.73.615.34.419.75.35.010.37.918.26.725.0
IIVI Inc.
Quarterly Amortization by SegmentSourced from HFM cash flow
2018 vs. 2019
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS0.50.510.51.50.62.10.50.510.51.50.62.1
PH2.32.64.92.37.22.39.52.12.34.42.56.92.59.4
Perf Prod0.80.71.50.72.20.831.11.32.41.23.61.65.2
Total3.63.87.43.510.93.714.63.74.17.84.2124.716.7
Page 35
II-VI Segment Reconciliation: Operating Income to Adjusted Operating Income
Amounts may not recalculate due to rounding.
Adjusted II-VI Laser Solutions Operating Income $ 11.7 $ 8.8 $ 14.2 $ 14.6 $ 18.4 $ 13.6 $ 11.3 $ 6.6 $ 49.3 $ 49.9 Stock Compensation (1.4) (2.3) (1.5) (1.8) (1.4) (1.5) (1.3) (1.5) (7.0) (5.7) Amortization (0.6) (0.5) (0.5) (0.5) (0.6) (0.5) (0.5) (0.5) (2.1) (2.1) Acquired businesses one-time expenses - - - - - - - (2.0) - (2.0)
II-VI Laser Solutions Operating Income $ 9.7 $ 6.0 $ 12.2 $ 12.3 $ 16.4 $ 11.6 $ 9.5 $ 2.6 $ 40.2 $ 40.1
Adjusted II-VI Photonics Operating Income $ 28.2 $ 27.0 $ 29.2 $ 22.2 $ 17.8 $ 17.6 $ 22.1 $ 25.7 $ 106.6 $ 83.2 Stock Compensation (3.6) (3.8) (2.3) (2.3) (2.1) (1.3) (3.3) (3.8) (12.0) (10.5) Amortization (2.4) (2.5) (2.3) (2.1) (2.2) (2.3) (2.6) (2.4) (9.3) (9.5) Acquired businesses one-time expenses - - (1.5) (1.9) - - - - (3.4) -
II-VI Photonics Operating Income $ 22.2 $ 20.7 $ 23.1 $ 15.9 $ 13.5 $ 14.0 $ 16.2 $ 19.5 $ 81.9 $ 63.2
Adjusted II-VI Performance Products Operating Income $ 17.0 $ 11.6 $ 13.8 $ 11.3 $ 11.8 $ 10.5 $ 8.3 $ 9.4 $ 53.8 $ 40.0 Stock Compensation (1.8) (1.8) (1.1) (1.2) (0.9) (0.9) (0.8) (0.9) (6.0) (3.5) Amortization (1.6) (1.2) (1.3) (1.1) (0.8) (0.7) (0.7) (0.8) (5.2) (3.0) Acquired businesses one-time expenses (0.2) (0.2) - - - - - - (0.4) -
II-VI Performance Products Operating Income $ 13.4 $ 8.4 $ 11.4 $ 9.0 $ 10.1 $ 8.9 $ 6.8 $ 7.7 $ 42.2 $ 33.5
Transaction expenses related to pending merger (4.6) (3.9) (7.1) - - - - - (15.6) - Total Operating Income $ 40.7 $ 31.2 $ 39.6 $ 37.2 $ 40.0 $ 34.5 $ 32.5 $ 29.8 $ 148.7 $ 136.8
Adjusted Operating Income $ 56.9 $ 47.4 $ 57.3 $ 48.1 $ 48.0 $ 41.6 $ 41.7 $ 41.8 $ 209.7 $ 173.1
FY18 FY18 FY19 FY18Q2 Q1Q4 Q3 Q2 Q1 Q4 Q3
FY18FY19 FY19 FY19 FY19 FY18
Investor Presentation
2019Diff2018Diff
Q4Q3Q2Q1Q4Q3Q2Q1
FY19FY19FY19FY19FY18FY18FY18FY18FY19FY18
Revenues:
II-VI Laser Solutions$87.4$97.4$105.6$106.2$108.4$104.5$105.0$88.0$396.6$405.9396.6-0405.9- 0
II-VI Photonics177.5166.5159.7135.1133.2122.0115.3116.0638.8486.5638.8-0486.5- 0
II-VI Performance Products97.878.577.673.179.568.261.257.5327.0266.4327.0-0266.4- 0
II-VI Consolidated$362.7$342.4$342.9$314.4$321.1$294.7$281.5$261.5$1,362.4$1,158.81,362.4-01,158.8- 0
- 0-0- 0- 0
Operating Income:- 0-0- 0- 0
II-VI Laser Solutions$9.7$6.0$12.2$12.3$16.4$11.6$9.5$2.6$40.2$40.140.2-040.1- 0
II-VI Photonics22.220.723.115.913.514.016.219.581.963.281.9-063.2- 0
II-VI Performance Products13.48.411.49.010.18.96.87.742.233.542.2-033.5- 0
Transaction expenses from merger(4.6)(3.9)(7.1)- 0- 0- 0- 0- 0(15.6)- 0
II-VI Consolidated$40.7$31.2$39.6$37.2$40.0$34.5$32.5$29.8$148.7$136.8148.7-0136.8- 0
- 0-0- 0- 0
Adjusted Operating Income:- 0-0- 0- 0
II-VI Laser Solutions$11.7$8.8$14.2$14.6$18.4$13.6$11.3$6.6$49.3$49.949.30.049.90.0
II-VI Photonics28.227.029.222.217.817.622.125.7106.683.2106.60.083.2(0.0)
II-VI Performance Products17.011.613.811.311.810.58.39.453.840.053.8(0.0)40.0(0.0)
II-VI Consolidated$56.9$47.4$57.3$48.1$48.0$41.6$41.7$41.8$209.7$173.1209.7(0.0)173.1(0.0)
Operating Margin:- 0-0- 0- 0
II-VI Laser Solutions11.1%6.2%11.6%11.6%15.1%11.1%9.0%3.0%10.1%9.9%
II-VI Photonics12.5%12.4%14.5%11.8%10.1%11.5%14.1%16.8%12.8%13.0%
II-VI Performance Products13.7%10.7%14.7%12.3%12.7%13.0%11.1%13.4%12.9%12.6%
II-VI Consolidated11.2%9.1%11.5%11.8%12.5%11.7%11.5%11.4%10.9%11.8%
Adjusted Operating Margin:
II-VI Laser Solutions13.4%9.0%13.5%13.7%17.0%13.0%10.8%7.5%12.4%12.3%
II-VI Photonics15.9%16.2%18.3%16.4%13.4%14.4%19.2%22.2%16.7%17.1%
II-VI Performance Products17.4%14.8%17.8%15.5%14.8%15.3%13.6%16.4%16.5%15.0%
II-VI Consolidated15.7%13.8%16.7%15.3%14.9%14.1%14.8%16.0%15.4%14.9%
Q4Q3Q2Q1Q4Q3Q2Q1
FY19FY19FY19FY19FY18FY18FY18FY18FY19FY18
Adjusted II-VI Laser Solutions Operating Income$11.7$8.8$14.2$14.6$18.4$13.6$11.3$6.6$49.3$49.949.30.049.90.0
Stock Compensation (1.4)(2.3)(1.5)(1.8)(1.4)(1.5)(1.3)(1.5)(7.0)(5.7)(7.0)(0.0)(5.7)(0.0)
Amortization(0.6)(0.5)(0.5)(0.5)(0.6)(0.5)(0.5)(0.5)(2.1)(2.1)(2.1)- 0(2.1)- 0
Acquired businesses one-time expenses- 0- 0- 0- 0- 0- 0- 0(2.0)- 0(2.0)- 0- 0(2.0)- 0
II-VI Laser Solutions Operating Income$9.7$6.0$12.2$12.3$16.4$11.6$9.5$2.6$40.2$40.140.2- 040.1- 0
- 0- 0- 0- 0
Adjusted II-VI Photonics Operating Income$28.2$27.0$29.2$22.2$17.8$17.6$22.1$25.7$106.6$83.2106.60.083.2(0.0)
Stock Compensation (3.6)(3.8)(2.3)(2.3)(2.1)(1.3)(3.3)(3.8)(12.0)(10.5)(12.0)(0.0)(10.5)0.0
Amortization(2.4)(2.5)(2.3)(2.1)(2.2)(2.3)(2.6)(2.4)(9.3)(9.5)(9.3)- 0(9.5)- 0
Acquired businesses one-time expenses- 0- 0(1.5)(1.9)- 0- 0- 0- 0(3.4)- 0(3.4)- 0- 0- 0
II-VI Photonics Operating Income$22.2$20.7$23.1$15.9$13.5$14.0$16.2$19.5$81.9$63.281.9- 063.2- 0
- 0- 0- 0- 0
Adjusted II-VI Performance Products Operating Income$17.0$11.6$13.8$11.3$11.8$10.5$8.3$9.4$53.8$40.053.8(0.0)40.0(0.0)
Stock Compensation (1.8)(1.8)(1.1)(1.2)(0.9)(0.9)(0.8)(0.9)(6.0)(3.5)(6.0)0.0(3.5)0.0
Amortization(1.6)(1.2)(1.3)(1.1)(0.8)(0.7)(0.7)(0.8)(5.2)(3.0)(5.2)- 0(3.0)- 0
Acquired businesses one-time expenses(0.2)(0.2)- 0- 0- 0- 0- 0- 0(0.4)- 0(0.4)- 0- 0- 0
II-VI Performance Products Operating Income$13.4$8.4$11.4$9.0$10.1$8.9$6.8$7.7$42.2$33.542.2- 033.5- 0
- 0- 0- 0- 0
Transaction expenses related to pending merger (4.6)(3.9)(7.1)- 0- 0- 0- 0- 0(15.6)- 0(15.6)- 0- 0- 0
Total Operating Income$40.7$31.2$39.6$37.2$40.0$34.5$32.5$29.8$148.7$136.8148.7- 0136.8- 0
- 0- 0- 0- 0
Adjusted Operating Income$56.9$47.4$57.3$48.1$48.0$41.6$41.7$41.8$209.7$173.1209.7(0.0)173.1(0.0)
Check
Stock Comp Total Above(6.800)- 0(7.900)- 0(4.957)- 0(5.337)- 0(4.400)- 0(3.586)- 0(5.397)- 0(6.312)- 0(25.000)- 0(19.700)
Stck comp per consol rec6.8007.9004.9575.3374.3813.5865.3976.31225.00019.700
Diff- 0- 0- 0- 0(0.019)- 0- 0- 0- 0- 0
Amortization per above(4.600)(4.200)- 0(4.100)- 0(3.700)- 0(3.600)- 0(3.500)- 0(3.800)- 0(3.700)- 0(16.600)- 0(14.600)
Amortization per consol rec4.6004.2004.1003.7003.7003.5003.8003.60016.60014.600
Diff- 0- 0- 0- 00.100- 0- 0(0.100)- 0- 0
Check
Acquired Bus Total Above(0.236)- 0(0.200)- 0(1.500)- 0(1.900)- 0- 0- 0- 0- 0- 0- 0(2.000)- 0(3.836)- 0(2.000)
Acquired bus consol rec0.2360.2001.5001.900- 0- 0- 02.0003.8002.000
Diff- 0- 0- 0- 0- 0- 0- 0- 0(0.036)- 0
Stock & Amort Segment Data
IIVI Inc.
Quarterly Stock Comp by Segment
2018 vs. 2019Sourced from the master budget to actual decks.
(In thousands)
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS1,5291,3032,8321,4844,3161,3505,6661,8021,5143,3162,3215,6371,3526,989
PH3,8483,2987,1461,2508,3962,09310,4892,2942,3244,6183,7928,4103,57211,982
Perf Prod9357961,7318522,5839383,5211,2411,1192,3601,8194,1791,8135,992
Total6,3125,39711,7093,58615,2954,38119,6765,3374,95710,2947,93218,2266,73724,963
(in millions)
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS1.51.32.81.54.31.45.71.81.53.32.35.61.47.0
PH3.83.37.11.38.42.110.52.32.34.63.88.43.612.0
Perf Prod0.90.81.70.92.60.93.51.21.12.41.84.21.86.0
Total6.35.411.73.615.34.419.75.35.010.37.918.26.725.0
IIVI Inc.
Quarterly Amortization by SegmentSourced from HFM cash flow
2018 vs. 2019
FY18FY18FY18FY18FY18FY18FY18FY19FY19FY19FY19FY19FY19FY19
QTDQTDYTDQTDYTDQTDYTDQTDQTDYTDQTDYTDQTDYTD
SepDecDecMarMarJunJunSepDecDecMarMarJunJun
LS0.50.510.51.50.62.10.50.510.51.50.62.1
PH2.32.64.92.37.22.39.52.12.34.42.56.92.59.4
Perf Prod0.80.71.50.72.20.831.11.32.41.23.61.65.2
Total3.63.87.43.510.93.714.63.74.17.84.2124.716.7
Slide Number 1Slide Number 2Slide Number 3Slide Number 4Slide Number 5Slide Number 6Slide Number 7Slide Number 8Slide Number 9Slide Number 10Slide Number 11Slide Number 12Slide Number 13Slide Number 14Slide Number 15Slide Number 16Slide Number 17Slide Number 18Slide Number 19Slide Number 20Slide Number 21Slide Number 22Slide Number 23Slide Number 24Slide Number 25Slide Number 26Slide Number 27Slide Number 28Slide Number 29Slide Number 30Slide Number 31Slide Number 32Slide Number 33Slide Number 34Slide Number 35Slide Number 36
Recommended