UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K
 
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
Date of report (Date of earliest event reported):  February 16, 2021
 
 
SOLAREDGE TECHNOLOGIES, INC
(Exact name of registrant as specified in its charter)
 

 
         
Delaware
 
001-36894
 
20-5338862
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(I.R.S. Employer
Identification No.)
 
     
1 Hamada Street, Herziliya Pituach, Israel
 
4673335
(Address of Principal executive offices)
 
(Zip Code)

Registrant’s Telephone number, including area code: 972 (9) 957-6620
 
Securities registered pursuant to Section 12(b) of the Act:

Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common stock, par value $0.0001 per share
SEDG
Nasdaq Global Select Market

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2 below):
 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR 240.12b-2).

Emerging growth company         
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.          
 



Item 2.02.          Results of Operations and Financial Condition.

On February 16, 2021, SolarEdge Technologies, Inc. (the “Company”) issued a press release announcing its financial results for the fourth quarter and full year ended December 31, 2020. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

In accordance with General Instruction B.2 of Form 8-K, this information, including the exhibits hereto, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall such information, including the exhibits hereto be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01. Financial Statements and Exhibits

Exhibit No.
Description
 
Exhibit 104
Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
SOLAREDGE TECHNOLOGIES, INC.
   
Date:  February 16, 2021
By: /s/ Ronen Faier
 
Name: Ronen Faier
Title:   Chief Financial Officer



Exhibit 99.1

SolarEdge Announces Fourth Quarter
and Full Year 2020 Financial Results

FREMONT, Calif. — February 16, 2021. SolarEdge Technologies, Inc. (Nasdaq: SEDG), a global leader in smart energy, today announced its financial results for the fourth quarter and year ended December 31, 2020.
 
Fourth Quarter 2020 Highlights
 

Revenues of $358.1 million

Revenues from solar products of $327.1 million

GAAP gross margin of 30.8%

Non-GAAP gross margin of 32.5%

GAAP gross margin from sale of solar products of 35.3%

Non-GAAP gross margin from sale of solar products of 36.2%

GAAP net income of $17.7 million

Non-GAAP net income of $55.7 million

GAAP net diluted earnings per share (“EPS”) of $0.33

Non-GAAP net diluted EPS of $0.98

1.36 Gigawatts (AC) of inverters shipped
 
Full Year 2020 Highlights
 

Record revenues of $1.46 billion

Record revenues from solar products of $1.36 billion

GAAP gross margin of 31.6%

GAAP gross margin from sale of solar products of 34.3%

Non-GAAP gross margin from sale of solar products of 35.0%

GAAP net income of $140.3 million

Non-GAAP net income of $224.4 million

GAAP net diluted earnings per share (“EPS”) of $2.66

Non-GAAP net diluted EPS of $4.11

6.1 Gigawatts (AC) of inverters shipped
 
“Our fourth quarter results are reflective of strength in the U.S. residential market and record revenues from outside of Europe and the U.S., led by Australia,” said Zvi Lando, CEO of SolarEdge. “The return to growth in installations in the U.S. residential market drove our sequential growth and return to the anticipated solar margins. Despite the global pandemic, we concluded the year with slight growth in revenues, healthy cash generation and are well positioned for 2021 and beyond, having invested significantly in development of new products to be released this year as well as development of our non-solar businesses, with readiness to supply full powertrain kits for the e-Mobility sector in Europe. ”


Fourth Quarter 2020 Summary
 
The Company reported revenues of $358.1 million, up 6% from $338.1 million in the prior quarter and down 14% from $418.2 million in the same quarter last year.
 
Revenues related to the solar business were $327.1 million, up 5% from $312.5 million in the prior quarter and down 16% from $389.0 million in the same quarter last year.
 
GAAP gross margin was 30.8%, down from 32.0% in the prior quarter and down from 34.3% year over year.
 
Non-GAAP gross margin was 32.5%, down from 33.5% in the prior quarter and down from 35.5% year over year.
 
GAAP gross margin for the solar business was 35.3%, up from 34.1% in the prior quarter and down from 37.3% year over year.
 
Non-GAAP gross margin for the solar business was 36.2%, up from 34.8% in the prior quarter and down from 37.8% year over year.
 
GAAP operating expenses were $95.9 million, up 23% from $77.7 million in the prior quarter and up 3% from $92.7 million in the same quarter last year.
 
Non-GAAP operating expenses were $72.9 million, up 15% from $63.2 million in the prior quarter and up 15% from $63.1 million in the same quarter last year.
 
GAAP operating income was $14.4 million, down 53% from $30.4 million in the prior quarter and down 71% from $50.5 million in the same quarter last year.
 
Non-GAAP operating income was $43.5 million, down 13% from $50.0 million in the prior quarter and down 49% from $85.3 million in the same quarter last year.
 
GAAP net income was $17.7 million, down 60% from $43.8 million in the prior quarter and down 67% from $52.8 million in the same quarter last year.
 
Non-GAAP net income was $55.7 million, down 15% from $65.9 million in the prior quarter and down 36% from $87.4 million in the same quarter last year.
 
GAAP net diluted earnings per share (“EPS”) was $0.33, down from $0.83 in the prior quarter and down from $1.03 in the same quarter last year.
 
Non-GAAP net diluted EPS was $0.98, down from $1.21 in the prior quarter and down from $1.65 in the same quarter last year.
 
Cash flow from operating activities was $27.0 million, down from $28.4 million in the prior quarter and down from $83.1 million in the same quarter last year.
 
As of December 31, 2020, cash, cash equivalents, bank deposits, restricted bank deposit and marketable securities totaled $530.2 million, net of debt, compared to $553.8 million on September 30, 2020.


 
Full Year 2020 Summary
 
Total revenues of $1.46 billion, up 2% from $1.43 billion in the prior year.
 
GAAP gross margin was 31.6%, down from 33.6% in the prior year.
 
Non-GAAP gross margin was 33.0%, down from 34.9% in the prior year.
 
GAAP operating income was $142.6 million, down 25% from $189.9 million in the prior year.
 
Non-GAAP operating income was $218.8 million, down 21% from $276.8 million in the prior year.
 
GAAP net income was $140.3 million, down 4% from $146.5 million in the prior year.
 
Non-GAAP net income was $224.4 million, down 4% from $233.2 million in the prior year.
 
GAAP net diluted EPS was $2.66, down from $2.90 in the prior year.
 
Non-GAAP net diluted EPS was $4.11, down from $4.44 in the prior year.
 
Cash flow from operating activities of $222.7 million, down from $259.0 million in the prior year.

Outlook for the First Quarter 2021
 
The Company also provides guidance for the first quarter ending March 31, 2021 as follows:


Revenues to be within the range of $385 million to $405 million

Non GAAP gross margin expected to be within the range of 34% to 36%

Revenues from solar products to be within the range of $360 million to $375 million

Non GAAP gross margin from sale of solar products expected to be within the range of 36% to 38%


 
Conference Call
 
The Company will host a conference call to discuss these results at 4:30 P.M. ET on Tuesday, February 16, 2021. The call will be available, live, to interested parties by dialing 800-347-6311. For international callers, please dial +1 646-828-8143. The Conference ID number is 3276360.  A live webcast will also be available in the Investors Relations section of the Company’s website at: http://investors.solaredge.com
 
A replay of the webcast will be available in the Investor Relations section of the Company’s web site approximately two hours after the conclusion of the call and will remain available for approximately 30 calendar days.
 
About SolarEdge
 
SolarEdge is a global leader in smart energy. By leveraging world-class engineering capabilities and with a relentless focus on innovation, SolarEdge creates smart energy solutions that power our lives and drive future progress. SolarEdge developed an intelligent inverter solution that changed the way power is harvested and managed in photovoltaic (PV) systems. The SolarEdge DC optimized inverter seeks to maximize power generation while lowering the cost of energy produced by PV systems. Continuing to advance smart energy, SolarEdge addresses a broad range of energy market segments through its PV, storage, EV charging, batteries, UPS, electric vehicle powertrains, and grid services solutions. SolarEdge is online at solaredge.com
 
Use of Non-GAAP Financial Measures
 
The Company has presented certain non-GAAP financial measures in this release, such as non-GAAP net income, non-GAAP net diluted EPS, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and non-GAAP gross margin from sale of solar products. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either exclude or include amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States, or GAAP. Reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure can be found in the accompanying tables to this release. These non-GAAP financial measures do not reflect a comprehensive system of accounting, differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
 
The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons. The Company believes that these non-GAAP financial measures reflect an additional way of viewing aspects of its operations that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.

 
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

This release contains forward looking statements which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements include information, among other things, concerning: our possible or assumed future results of operations; future demands for solar energy solutions; business strategies; technology developments; financing and investment plans; dividend policy; competitive position; industry and regulatory environment; general economic conditions; potential growth opportunities; and the effects of competition. These forward-looking statements are often characterized by the use of words such as “anticipate,” “believe,” “could,” “seek,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or similar expressions and the negative or plural of those terms and other like terminology.

Forward-looking statements are only predictions based on our current expectations and our projections about future events.  These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Given these factors, you should not place undue reliance on these forward-looking statements.  These factors include, but are not limited to, the matters discussed in the section entitled “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2019, filed on February 27, 2020 and our quarterly reports filed on Form 10-Q, Current Reports on Form 8-K and other reports filed with the SEC. All information set forth in this release is as of February 16, 2021.  The Company undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events or changes in its expectations.

Investor Contacts
SolarEdge Technologies, Inc.
Ronen Faier, Chief Financial Officer
+1 510-498-3263
investors@solaredge.com

Sapphire Investor Relations, LLC
Erica Mannion or Michael Funari
+1 617-542-6180
investors@solaredge.com

SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands)

   
Three months ended
December 30,
   
Year ended
December 31,
 
   
2020
   
2019
   
2020
   
2019
 
   
Unaudited
             
                         
Revenues
 
$
358,107
   
$
418,223
   
$
1,459,271
   
$
1,425,660
 
Cost of revenues
   
247,782
     
274,974
     
997,912
     
946,322
 
                                 
Gross profit
   
110,325
     
143,249
     
461,359
     
479,338
 
                                 
Operating expenses:
                               
Research and development
   
47,513
     
34,900
     
163,123
     
121,351
 
Sales and marketing
   
28,872
     
23,659
     
95,985
     
87,984
 
General and administrative
   
18,042
     
11,771
     
63,119
     
49,361
 
Other operating expenses (income), net
   
1,471
     
22,391
     
(3,429
)
   
30,696
 
                                 
Total operating expenses
   
95,898
     
92,721
     
318,798
     
289,392
 
                                 
Operating income
   
14,427
     
50,528
     
142,561
     
189,946
 
                                 
Financial expenses (income), net
   
(10,380
)
   
(11,058
)
   
(21,105
)
   
11,343
 
                                 
Income before income taxes
   
24,807
     
61,586
     
163,666
     
178,603
 
                                 
Income taxes
   
7,152
     
9,241
     
23,344
     
33,646
 
                                 
Net income
 
$
17,655
   
$
52,345
   
$
140,322
   
$
144,957
 
                                 
Net loss attributable to Non-controlling interests
   
-
     
433
     
-
     
1,592
 
                                 
Net income attributable to SolarEdge Technologies, Inc.
 
$
17,655
   
$
52,778
   
$
140,322
   
$
146,549
 



SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)

   
December 31,
 
   
2020
   
2019
 
CURRENT ASSETS:
           
Cash and cash equivalents
 
$
827,146
   
$
223,901
 
Short-term bank deposits
   
60,096
     
5,010
 
Restricted bank deposits
   
2,611
     
27,558
 
Marketable securities
   
143,687
     
91,845
 
Trade receivables, net of allowances of $2,886 and $2,473, respectively
   
218,706
     
298,383
 
Inventories, net
   
331,696
     
170,798
 
Prepaid expenses and other current assets
   
135,399
     
115,268
 
Total current assets
   
1,719,341
     
932,763
 
                 
LONG-TERM ASSETS:
               
   Marketable securities
   
147,434
     
119,176
 
   Deferred tax assets, net
   
11,676
     
16,298
 
   Property, plant and equipment, net
   
303,408
     
176,963
 
   Operating lease right-of-use assets, net
   
41,600
     
35,858
 
   Intangible assets, net
   
67,818
     
74,008
 
Goodwill
   
140,479
     
129,654
 
   Other long-term assets
   
5,353
     
9,904
 
Total long-term assets
   
717,768
     
561,861
 
                 
Total assets
 
$
2,437,109
   
$
1,494,624
 
                 
CURRENT LIABILITIES:
               
  Trade payables, net
 
$
162,051
   
$
157,148
 
  Employees and payroll accruals
   
63,738
     
47,390
 
  Current maturities of bank loans and accrued interest
   
16,894
     
15,673
 
  Warranty obligations
   
62,614
     
65,112
 
  Deferred revenues and customers advances
   
24,648
     
70,815
 
  Accrued expenses and other current liabilities
   
106,154
     
80,576
 
Total current liabilities
   
436,099
     
436,714
 
                 
LONG-TERM LIABILITIES:
               
  Convertible senior notes, net
   
573,350
     
-
 
  Warranty obligations
   
142,380
     
107,451
 
  Deferred revenues
   
115,372
     
89,982
 
  Deferred tax liabilities, net
   
8,593
     
4,461
 
  Finance lease liabilities
   
26,173
     
2,399
 
  Operating lease liabilities
   
35,194
     
30,213
 
  Other long-term liabilities
   
14,191
     
11,734
 
Total long-term liabilities
   
915,253
     
246,240
 
                 
STOCKHOLDERS’ EQUITY:
               
  Common stock
   
5
     
5
 
  Additional paid-in capital
   
603,891
     
475,792
 
  Accumulated other comprehensive income (loss)
   
3,857
     
(1,809
)
  Retained earnings
   
478,004
     
337,682
 
Total stockholders’ equity
   
1,085,757
     
811,670
 
                 
Total liabilities and stockholders’ equity
 
$
2,437,109
   
$
1,494,624
 



SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

   
Year ended December 31,
 
   
2020
   
2019
 
Cash flows provided by operating activities:
           
Net income
 
$
140,322
   
$
144,957
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation of property, plant and equipment
   
22,355
     
17,261
 
Amortization of intangible assets
   
9,479
     
9,634
 
     Amortization of debt discount and debt issuance costs
   
3,185
     
-
 
    Amortization of premium and accretion of discount on available-for-sale
    marketable securities, net
   
1,168
     
92
 
    Stock-based compensation expenses
   
67,309
     
60,353
 
    Deferred income taxes, net
   
(2,738
)
   
(6,037
)
   Loss from sale of business
   
-
     
5,269
 
    Other items
   
2,451
     
713
 
Changes in assets and liabilities:
               
    Inventories, net
   
(149,661
)
   
(22,544
)
    Prepaid expenses and other assets
   
(3,276
)
   
(67,323
)
    Trade receivables, net
   
86,538
     
(124,071
)
    Operating lease right-of-use assets and liabilities, net and effect of exchange
    rate differences
   
1,409
     
2,192
 
    Trade payables, net
   
3,333
     
47,837
 
    Employees and payroll accruals
   
18,315
     
18,592
 
   Warranty obligations
   
32,274
     
50,780
 
   Deferred revenues and customers advances
   
(21,438
)
   
83,137
 
   Other liabilities
   
11,630
     
38,158
 
Net cash provided by operating activities
   
222,655
     
259,000
 
                 
Cash flows from investing activities:
               
Investment in available-for-sale marketable securities
   
(223,705
)
   
(160,054
)
Proceed from sales and maturities of available-for-sale marketable securities
   
141,839
     
142,744
 
Purchase of property, plant and equipment
   
(126,790
)
   
(72,562
)
Withdrawal from (investment in) bank deposits, net
   
(54,752
)
   
4,860
 
Withdrawal from (investment in) restricted bank Deposits, net
   
25,267
     
(26,145
)
Business combinations, net of cash acquired
   
-
     
(38,435
)
Other investing activities
   
1,504
     
(3,261
)
Net cash used in investing activities
   
(236,637
)
   
(152,853
)
                 
Cash flows from financing activities:
               
Proceeds from issuance of convertible senior notes, net
   
617,869
     
-
 
Repayment of bank loans
   
(15,595
)
   
(9,514
)
Proceeds from bank loans
   
16,944
     
249
 
Proceeds from exercise of stock-based awards
   
21,500
     
9,066
 
Change in non-controlling interests
   
-
     
(71,468
)
Other financing activities
   
(234
)
   
(1,354
)
Net cash provided by (used in) financing activities
   
640,484
     
(73,021
)
                 
Increase in cash and cash equivalents
   
626,502
     
33,126
 
Cash and cash equivalents at the beginning of the period
   
223,901
     
187,764
 
Effect of exchange rate differences on cash and cash equivalents
   
(23,257
)
   
3,011
 
                 
Cash and cash equivalents at the end of the period
 
$
827,146
   
$
223,901
 




SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(In thousands, except share and per share data)

   
Reconciliation of GAAP to Non-GAAP Gross Profit
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Gross profit (GAAP)
   
110,325
     
108,063
     
143,249
     
461,359
     
479,338
 
Stock-based compensation
   
3,720
     
2,730
     
2,268
     
11,082
     
6,964
 
Cost of product adjustment
   
----
     
----
     
448
     
313
     
1,556
 
Amortization and depreciation of acquired assets
   
2,374
     
2,429
     
2,489
     
9,484
     
9,771
 
Gross profit (Non-GAAP)
   
116,419
     
113,222
     
148,454
     
482,238
     
497,629
 

   
Reconciliation of GAAP to Non-GAAP Gross Margin
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Gross margin (GAAP)
   
30.8
%
   
32.0
%
   
34.3
%
   
31.6
%
   
33.6
%
Stock-based compensation
   
1.0
%
   
0.8
%
   
0.5
%
   
0.8
%
   
0.5
%
Cost of product adjustment
   
----
     
----
     
0.1
%
   
----
     
0.1
%
Amortization and depreciation of acquired assets
   
0.7
%
   
0.7
%
   
0.6
%
   
0.6
%
   
0.7
%
Gross margin (Non-GAAP)
   
32.5
%
   
33.5
%
   
35.5
%
   
33.0
%
   
34.9
%

   
Reconciliation of GAAP to Non-GAAP Operating expenses
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Operating expenses (GAAP)
   
95,898
     
77,669
     
92,721
     
318,798
     
289,392
 
Stock-based compensation - R&D
   
(8,919
)
   
(6,904
)
   
(4,937
)
   
(27,048
)
   
(16,872
)
Stock-based compensation - S&M
   
(8,710
)
   
(4,066
)
   
(3,157
)
   
(19,413
)
   
(11,062
)
Stock-based compensation - G&A
   
(2,967
)
   
(2,559
)
   
916
     
(9,766
)
   
(6,991
)
Amortization and depreciation of acquired assets - R&D
   
(14
)
   
(26
)
   
(30
)
   
(91
)
   
(92
)
Amortization and depreciation of acquired assets - S&M
   
(230
)
   
(370
)
   
33
     
(1,187
)
   
(1,214
)
Amortization and depreciation of acquired assets - G&A
   
(8
)
   
(8
)
   
45
     
(33
)
   
(35
)
Acquisition related expenses
   
----
     
----
     
----
     
----
     
(949
)
Assets disposal
   
(649
)
   
(558
)
   
(56
)
   
(1,207
)
   
(622
)
Other operating income (expenses)
   
(1,471
)
   
----
     
(22,391
)
   
3,429
     
(30,696
)
Operating expenses (Non-GAAP)
   
72,930
     
63,178
     
63,144
     
263,482
     
220,859
 




SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(In thousands, except share and per share data)

   
Reconciliation of GAAP to Non-GAAP Operating income
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Operating income (GAAP)
   
14,427
     
30,394
     
50,528
     
142,561
     
189,946
 
Cost of product adjustment
   
----
     
----
     
448
     
313
     
1,556
 
Stock-based compensation
   
24,316
     
16,259
     
9,446
     
67,309
     
41,889
 
Amortization and depreciation of acquired assets
   
2,626
     
2,833
     
2,441
     
10,795
     
11,112
 
Acquisition related expenses
   
----
     
----
     
----
     
----
     
949
 
Assets disposal
   
649
     
558
     
56
     
1,207
     
622
 
Other operating (income) expenses
   
1,471
     
----
     
22,391
     
(3,429
)
   
30,696
 
Operating income (Non-GAAP)
   
43,489
     
50,044
     
85,310
     
218,756
     
276,770
 

   
Reconciliation of GAAP to Non-GAAP Financial expenses (income), net
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Financial expenses (income), net (GAAP)
   
(10,380
)
   
(15,765
)
   
(11,058
)
   
(21,105
)
   
11,343
 
Notes due 2025
   
(3,017
)
   
(168
)
   
----
     
(3,185
)
   
----
 
Non cash interest
   
(1,305
)
   
(1,254
)
   
(1,055
)
   
(4,887
)
   
(3,645
)
Currency fluctuation related to lease standard
   
(2,172
)
   
(243
)
   
(266
)
   
(2,274
)
   
(2,591
)
Amortization and depreciation of acquired assets
   
----
     
----
     
348
     
(982
)
   
348
 
Financial expenses (income), net (Non-GAAP)
   
(16,874
)
   
(17,430
)
   
(12,031
)
   
(32,433
)
   
5,455
 

   
Reconciliation of GAAP to Non-GAAP Tax on income
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Tax on income (GAAP)
   
7,152
     
2,408
     
9,241
     
23,344
     
33,646
 
Deferred taxes
   
(2,522
)
   
(816
)
   
1,114
     
3,434
     
6,037
 
Tax on income (Non-GAAP)
   
4,630
     
1,592
     
10,355
     
26,778
     
39,683
 



SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(In thousands, except share and per share data)

   
Reconciliation of GAAP to Non-GAAP Net income
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Net income attributable to SolarEdge Technologies Inc. (GAAP)
   
17,655
     
43,751
     
52,778
     
140,322
     
146,549
 
Cost of product adjustment
   
----
     
----
     
448
     
313
     
1,556
 
Stock-based compensation
   
24,316
     
16,259
     
9,446
     
67,309
     
41,889
 
Amortization and depreciation of acquired assets
   
2,626
     
2,833
     
2,093
     
11,777
     
10,764
 
Acquisition related expenses
   
----
     
----
     
----
     
----
     
949
 
Assets disposal
   
649
     
558
     
56
     
1,207
     
622
 
Other operating (income) expenses
   
1,471
     
----
     
22,391
     
(3,429
)
   
30,696
 
Notes due 2025
   
3,017
     
168
     
----
     
3,185
     
----
 
Non cash interest
   
1,305
     
1,254
     
1,055
     
4,887
     
3,645
 
Currency fluctuation related to lease standard
   
2,172
     
243
     
266
     
2,274
     
2,591
 
Deferred taxes
   
2,522
     
816
     
(1,114
)
   
(3,434
)
   
(6,037
)
Net income attributable to SolarEdge Technologies Inc.
(Non-GAAP)
   
55,733
     
65,882
     
87,419
     
224,411
     
233,224
 

   
Reconciliation of GAAP to Non-GAAP Net basic EPS
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Net basic earnings per share (GAAP)
   
0.34
     
0.87
     
1.08
     
2.79
     
3.06
 
Cost of product adjustment
   
----
     
----
     
0.01
     
0.01
     
0.03
 
Stock-based compensation
   
0.48
     
0.32
     
0.20
     
1.34
     
0.87
 
Amortization and depreciation of acquired assets
   
0.05
     
0.05
     
0.04
     
0.24
     
0.23
 
Acquisition related expenses
   
----
     
----
     
----
     
----
     
0.02
 
Assets disposal
   
0.01
     
0.01
     
----
     
0.02
     
0.01
 
Other operating (income) expenses
   
0.03
     
----
     
0.46
     
(0.07
)
   
0.64
 
Notes due 2025
   
0.06
     
----
     
----
     
0.06
     
----
 
Non cash interest
   
0.02
     
0.03
     
0.02
     
0.10
     
0.08
 
Currency fluctuation related to lease standard
   
0.05
     
----
     
----
     
0.05
     
0.06
 
Deferred taxes
   
0.05
     
0.02
     
(0.02
)
   
(0.07
)
   
(0.13
)
Net basic earnings per share (Non-GAAP)
   
1.09
     
1.30
     
1.79
     
4.47
     
4.87
 



SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(In thousands, except share and per share data)

   
Reconciliation of GAAP to Non-GAAP Net diluted EPS
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Net diluted earnings per share (GAAP)
   
0.33
     
0.83
     
1.03
     
2.66
     
2.90
 
Cost of product adjustment
   
----
     
----
     
0.01
     
----
     
0.02
 
Nonvested PSUs
   
----
     
----
     
(0.01
)
   
----
     
----
 
Stock-based compensation
   
0.44
     
0.28
     
0.15
     
1.20
     
0.68
 
Amortization and depreciation of acquired assets
   
0.05
     
0.05
     
0.04
     
0.21
     
0.22
 
Acquisition related expenses
   
----
     
----
     
----
     
----
     
0.02
 
Assets disposal
   
0.01
     
0.01
     
----
     
0.03
     
0.01
 
Other operating (income) expenses
   
0.03
     
----
     
0.43
     
(0.07
)
   
0.59
 
Notes due 2025
   
0.02
     
----
     
----
     
0.02
     
----
 
Non cash interest
   
0.02
     
0.02
     
0.02
     
0.08
     
0.07
 
Currency fluctuation related to lease standard
   
0.04
     
----
     
----
     
0.05
     
0.05
 
Deferred taxes
   
0.04
     
0.02
     
(0.02
)
   
(0.07
)
   
(0.12
)
Net diluted earnings per share (Non-GAAP)
   
0.98
     
1.21
     
1.65
     
4.11
     
4.44
 

   
Reconciliation of GAAP to Non-GAAP No. of shares used in Net diluted EPS
 
   
Three months ended
   
Year ended
 
   
December 31, 2020
   
September 30, 2020
   
December 31, 2019
   
December 31, 2020
   
December 31, 2019
 
Number of shares used in computing net diluted earnings per share (GAAP)
   
53,496,384
     
53,144,188
     
50,966,778
     
52,795,475
     
50,195,661
 
Stock-based compensation
   
865,179
     
1,134,877
     
1,774,490
     
1,138,517
     
2,011,807
 
Notes due 2025
   
2,276,818
     
----
     
----
     
618,701
     
----
 
Number of shares used in computing net diluted earnings per share (Non-GAAP)
   
56,638,381
     
54,279,065
     
52,741,268
     
54,552,693
     
52,207,468