Sienna Resources

SunPower Reports Strong Fourth Quarter and Fiscal Year 2020 Results

17 February 2021

SunPower Corp. (NASDAQ:SPWR), a leading solar technology and energy services provider, today announced financial results for its fourth quarter and fiscal year ended January 3, 2021.

"2020 was a transformational year for SunPower: we successfully completed the spin-off of Maxeon, significantly improved our financial performance and rapidly shifted our sales strategy to meet increasing U.S. demand as consumers and businesses look to generate and store their own energy.  Entering 2021, we are continuing to focus our efforts and investment on those markets that offer us strong growth potential — storage and energy services," said Tom Werner, SunPower CEO and chairman of the board.  "We also finished the year with strong execution as we exceeded our GAAP net income and Adjusted EBITDA guidance, expanded our margins, strengthened our balance sheet and generated positive cash flow.  Looking forward, with favorable industry tailwinds, increasing demand for our innovative solar solutions and further investment to significantly expand our solar and storage addressable market, we believe we are positioned to accelerate our growth through 2022 and beyond." 

Fourth Quarter Company Highlights

  • Strong sequential revenue / margin growth – met or exceeded guidance, $412 million net income, $39 million Adjusted EBITDA
  • Further delevered balance sheet – successful convert tender, achieved net debt target ahead of plan

Residential and Light Commercial (RLC)

  • Residential strength – 24% gross margin, $36 million Adjusted EBITDA
  • Added 13,000 customers, achieved record new homes backlog, rapidly ramping SunVault storage deployments
  • Expanded sales channels to increase market access and profitability – continued investment in software and energy services platform, digital and direct sales channel

Commercial and Industrial Solutions (C&I Solutions)

  • Strong execution - MW recognized up >65% sequentially, 18% gross margin, $8 million Adjusted EBITDA
  • Helix storage – >30% sales attach rate in 2020, backlog of >50MWh, pipeline >750MWh
  • Community Solar platform pipeline >90MW

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

4th Quarter 2020

3rd Quarter 2020

4th Quarter 2019

Fiscal Year 2020

Fiscal Year 2019

GAAP revenue

$341.8

$274.8

$401.6

$1,124.8

$1,092.2

GAAP gross margin from continuing operations

22.0%

13.5%

21.4%

14.9%

15.0%

GAAP net income from continuing operations

$412.5

$109.5

$47.4

$599.4

$206.8

GAAP net income (loss) from continuing operations per diluted share

$2.08

$0.57

$0.29

$3.11

$1.31

Non-GAAP revenue1

$341.8

$274.8

$404.8

$1,130.0

$1,220.1

Non-GAAP gross margin1

22.3%

14.0%

22.5%

15.7%

15.4%

Non-GAAP net (loss) income1

$26.6

$(6.5)

$36.4

$(12.3)

$(18.4)

Non-GAAP net (loss) income from continuing operations per diluted share1

$0.14

$(0.04)

$0.23

$(0.07)

$(0.13)

Adjusted EBITDA1

$38.6

$8.6

$56.8

$40.1

$58.9

MW Recognized

153

108

188

483

510

Cash2

$232.8

$324.7

$302.0

$232.8

$302.0

Information presented above is for continuing operations only, and excludes results of Maxeon for all periods presented.

1Information about SunPower's use of non-GAAP financial information, including a reconciliation to U.S. GAAP, is provided under "Use of Non-GAAP Financial Measures" below

2Includes cash, and cash equivalents, excluding restricted cash

RLC
In the fourth quarter, RLC MW recognized increased by 35 percent sequentially due to strong demand across its retrofit, new homes and light commercial businesses.  In residential, the company added more than 13,000 new customers, bringing its total installed base to more than 350,000.  Gross margin for the quarter was 24%, driven by improved pricing, increasingly better financing economics and a continued mix shift to  higher margin loan and lease sales as customers take advantage of SunPower's new, lower cost financing options.  Also, customer demand for resiliency and energy management capabilities continues to drive significant interest in the company's SunVault residential solar plus storage solution as attach rates exceeded 20% in the fourth quarter.  Given this strong demand, the company expects SunVault revenue of $100 million in 2021 and remains very confident in its battery supply chain to meet its forecasts.  Finally, the company expanded its leadership in new homes with record backlog in the quarter as its current backlog now exceeds 180 MW with an additional 10 communities booked in the first month of year.  As a result of these positive trends, continued investment in its digital and product strategy, as well as its initiatives to expand its addressable market through new sales channels, SunPower expects to see more than 40 percent annual revenue growth in its RLC segment through at least 2022.   

C&I Solutions
The company's C&I Solutions business also performed well in the fourth quarter, maintaining its leading market position as installs rose more than 65 percent sequentially.  Solid financial performance was primarily driven by gross margin expansion and strong execution on cost control programs.  Demand for the company's Helix® storage solution also remains high as the company installed 18 MWh during the year as well as signing its first contracts associated with the California ESGIP storage program in the fourth quarter.  Additionally, the company continued to expand its community solar pipeline to more than 90MW during the quarter.  With a combined backlog and pipeline of more than 800 MWh and sales attach rates of 30%, the company believes C&I is well positioned to capitalize on the increased demand for its commercial storage and services solutions.       

Consolidated Financials
"We were pleased with our execution and financial results for the quarter while continuing to aggressively invest in a number of strategic initiatives to rapidly expand our addressable market, including in our storage, digital and services platforms" said Manavendra Sial, SunPower chief financial officer. "We successfully completed our tender offer for our 2021 convertible bonds and our business units generated cash, enabling us to achieve our net debt target ahead of our analyst day forecast.  Finally, we continued to make progress on lowering our cost of capital in both our residential loan and lease offerings, driving margin improvement as well as allowing us to maximize customer value."

Fourth quarter of fiscal year 2020 non-GAAP results exclude net adjustments that, in the aggregate, increased GAAP income by $385.9 million, including $416.5 million related to a mark-to-market gain on equity investments. This was partially offset by $18.7 for income taxes, $6.2 million related to stock-based compensation expense, $3.7 million related to litigation expenses and $2.0 million related to business reorganization costs and other non-recurring items.

Financial Outlook
The company's first quarter and fiscal year 2021 guidance is as follows:

First quarter GAAP revenue of $270 to $330 million, GAAP net loss of $20 million to $10 million, MW recognized of 115 MW to 145 MW and Adjusted EBITDA in the range of $10 to $20 million.

For fiscal year 2021, given the confidence it has in its business coming into the year, the company expects to meet or exceed its 2021 guidance provided at its Capital Markets Day including revenue growth of approximately 35% and MW recognized growth of approximately 25%. 

Given strong industry tailwinds, continued federal policy support as well increased demand for its residential and commercial storage solutions, the company expects 2022 Adjusted EBITDA growth of more than 40%.

The company will host a conference call for investors this afternoon to discuss its fourth quarter 2020 performance at 1:30 p.m. Pacific Time. The call will be webcast and can be accessed from SunPower's website at https://investors.sunpower.com/events.cfm.

This press release contains both GAAP and non-GAAP financial information. Non-GAAP 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 2020 performance on the Events and Presentations section of SunPower's Investor Relations page at https://investors.sunpower.com/events.cfm.

About SunPower 
Headquartered in California's Silicon Valley, SunPower (NASDAQ:SPWR) is a leading Distributed Generation Storage and Energy Services provider in North America. SunPower offers the only solar + storage solution designed by one company that gives customers complete control over energy consumption, delivering grid independence, resiliency during power outages and cost savings to homeowners, businesses, governments, schools and utilities. 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) our plans and expectations for our products, including anticipated demand and impacts on our market position and our ability to meet our targets and goals; (b) the anticipated financial impacts of our new residential leasing facility and expectations for demand, capacity and timing of full utilization; (c) expectations regarding our future performance based on bookings, backlog, and pipelines in our sales channels; (d) our expectations regarding our industry and market factors, including market and industry trends, and anticipated demand and volume; (e) the expected performance of our business lines, including confidence in 2021 forecasts, areas of focus, and new product cycles, as well as projected growth and attach rates; (f) our first quarter fiscal 2021 guidance, including GAAP revenue, net income, MW recognized, and Adjusted EBITDA, and related assumptions; and (g) our fiscal 2021 guidance, including GAAP revenue, net income, MW recognized, and Adjusted EBITDA and related assumptions; and (h) our expectations for 2022 Adjusted EBITDA growth and related assumptions.

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) potential disruptions to our operations and supply chain that may result from epidemics or natural disasters, including impacts of the Covid-19 pandemic; (2) competition in the solar and general energy industry and downward pressure on selling prices and wholesale energy pricing; (3) regulatory changes and the availability of economic incentives promoting use of solar energy; (4) the success of our ongoing research and development efforts and our ability to commercialize new products and services, including products and services developed through strategic partnerships; (5) changes in public policy, including the imposition and applicability of tariffs; (6) our dependence on sole- or limited-source supply relationships, including our exclusive supply relationship with Maxeon Solar Technologies; (7) our liquidity, substantial indebtedness, and ability to obtain additional financing for our projects and customers; (8) challenges managing our acquisitions, joint ventures and partnerships, including our ability to successfully manage acquired assets and supplier relationships; and (9) challenges in executing transactions key to our strategic plans, including regulatory and other challenges that may arise. 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.

©2020 SunPower Corporation. All rights reserved. SUNPOWER, the SUNPOWER logo, HELIX, SUNVAULT, ONEROOF and THE POWER OF ONE are trademarks or registered trademarks of SunPower Corporation in the U.S.

SUNPOWER CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

January 3, 2021

 

December 29, 2019

Assets

   

Current assets:

   

Cash and cash equivalents

232,765

  

$

301,999

 

Restricted cash and cash equivalents, current portion

5,518

  

26,348

 

Accounts receivable, net

108,864

  

127,878

 

Contract assets

114,506

  

99,426

 

Inventories

210,582

  

163,405

 

Advances to suppliers, current portion

2,814

  

31,843

 

Project assets - plants and land, current portion

21,015

  

12,650

 

Prepaid expenses and other current assets

94,251

  

86,755

 

Current assets of discontinued operations

  

530,627

 

Total current assets

790,315

  

1,380,931

 
    

Restricted cash and cash equivalents, net of current portion

8,521

  

9,354

 

Property, plant and equipment, net

46,766

  

55,860

 

Operating lease right-of-use assets

54,070

  

40,699

 

Solar power systems leased, net

50,401

  

54,338

 

Other intangible assets, net

697

  

7,121

 

Other long-term assets

695,712

  

277,805

 

Long-term assets of discontinued operations

  

345,813

 

Total assets

$

1,646,482

  

$

2,171,921

 
    

Liabilities and Equity

   

Current liabilities:

   

Accounts payable

$

166,066

  

$

207,062

 

Accrued liabilities

121,915

  

116,276

 

Operating lease liabilities, current portion

9,736

  

7,559

 

Contract liabilities, current portion

72,424

  

91,345

 

Short-term debt

97,059

  

44,473

 

Convertible debt, current portion

62,531

  

 

Current liabilities of discontinued operations

  

431,694

 

Total current liabilities

529,731

  

898,409

 
    

Long-term debt

56,447

  

112,340

 

Convertible debt

422,443

  

820,259

 

Operating lease liabilities, net of current portion

43,608

  

36,657

 

Contract liabilities, net of current portion

30,170

  

31,922

 

Other long-term liabilities

157,597

  

157,774

 

Long-term liabilities of discontinued operations

  

93,061

 

Total liabilities

1,239,996

  

2,150,422

 
    

Equity:

   

Preferred stock

  

 

Common stock

170

  

168

 

Additional paid-in capital

2,685,920

  

2,661,819

 

Accumulated deficit

(2,085,246)

  

(2,449,679)

 

Accumulated other comprehensive income (loss)

8,799

  

(9,512)

 

Treasury stock, at cost

(205,476)

  

(192,633)

 

Total stockholders' equity

404,167

  

10,163

 

Noncontrolling interests in subsidiaries

2,319

  

11,336

 

Total equity

406,486

  

21,499

 

Total liabilities and equity

$

1,646,482

  

$

2,171,921

 
    

SUNPOWER CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

  

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

  

January 3,
2021

 

September 27, 2020

 

December 29, 2019

 

January 3,
2021

 

December
29, 2019

Revenue:

          

Solar power systems, components, and other

 

$

338,507

  

$

267,619

  

$

397,526

  

$

1,103,823

  

$

1,063,150

 

Residential leasing

 

1,386

  

1,284

  

1,322

  

5,323

  

10,405

 

Solar services

 

1,917

  

5,903

  

2,769

  

15,683

  

18,671

 

Total revenue

 

341,810

  

274,806

  

401,617

  

1,124,829

  

1,092,226

 

Cost of revenue:

          

Solar power systems, components, and other

 

264,515

  

233,144

  

312,352

  

946,164

  

913,299

 

Residential leasing

 

1,073

  

1,209

  

1,406

  

4,795

  

7,345

 

Solar services

 

1,071

  

3,313

  

1,785

  

6,743

  

8,104

 

Total cost of revenue

 

266,659

  

237,666

  

315,543

  

957,702

  

928,748

 

Gross profit

 

75,151

  

37,140

  

86,074

  

167,127

  

163,478

 

Operating expenses:

          

Research and development

 

3,275

  

5,344

  

7,723

  

22,381

  

34,217

 

Sales, general and administrative

 

52,510

  

35,462

  

42,526

  

164,703

  

172,109

 

Restructuring charges

 

(134)

  

(97)

  

8,001

  

2,604

  

14,627

 

Loss on sale and impairment of residential lease assets

 

(208)

  

386

  

(2,931)

  

45

  

25,352

 

Income from transition services agreement, net

 

(4,371)

  

(1,889)

  

  

(6,260)

  

 

Gain on business divestiture

 

124

  

  

  

(10,334)

  

(143,400)

 

Total operating expenses (income)

 

51,196

  

39,206

  

55,319

  

173,139

  

102,905

 

Operating income (loss)

 

23,955

  

(2,066)

  

30,755

  

(6,012)

  

60,573

 

Other income (expense), net:

          

Interest income

 

72

  

104

  

129

  

754

  

2,313

 

Interest expense

 

(8,422)

  

(7,090)

  

(8,392)

  

(33,153)

  

(48,962)

 

Other, net

 

415,880

  

155,457

  

31,740

  

692,980

  

177,084

 

Other income, net

 

407,530

  

148,471

  

23,477

  

660,581

  

130,435

 

Income before income taxes and equity in earnings of unconsolidated investees

 

431,485

  

146,405

  

54,232

  

654,569

  

191,008

 

Provision for income taxes

 

(18,833)

  

(36,725)

  

(6,435)

  

(57,549)

  

(16,509)

 

Equity in losses of unconsolidated investees

 

  

  

(1,000)

  

  

(1,716)

 

Net income from continuing operations

 

412,652

  

109,680

  

46,797

  

597,020

  

172,783

 

Loss from discontinued operations before income taxes and equity in losses of unconsolidated investees

 

  

(70,761)

  

(33,859)

  

(125,599)

  

(165,040)

 

Provision for income taxes

 

  

6,137

  

(2,953)

  

3,191

  

(10,122)

 

Equity in earnings (losses) of unconsolidated investees

 

  

58

  

(4,008)

  

(586)

  

(5,342)

 

Net loss from discontinued operations, net of taxes

 

  

(64,566)

  

(40,820)

  

(122,994)

  

(180,504)

 

Net income (loss)

 

412,652

  

45,114

  

5,977

  

474,026

  

(7,721)

 

Net income (loss) from continuing operations attributable to noncontrolling interests and redeemable noncontrolling interests

 

(177)

  

(230)

  

563

  

2,335

  

34,037

 

Net loss from discontinued operations attributable to noncontrolling interests and redeemable noncontrolling interests

 

  

(258)

  

(1,100)

  

(1,313)

  

(4,157)

 

Net income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests

 

(177)

  

(488)

  

(537)

  

1,022

  

29,880

 

Net income from continuing operations attributable to stockholders

 

$

412,475

  

$

109,450

  

$

47,360

  

$

599,355

  

$

206,820

 

Net loss from discontinued operations attributable to stockholders

 

$

  

$

(64,824)

  

$

(41,920)

  

$

(124,307)

  

$

(184,661)

 

Net income (loss) attributable to stockholders

 

$

412,475

  

$

44,626

  

$

5,440

  

$

475,048

  

$

22,159

 
           

Net income (loss) per share attributable to stockholders - basic:

          

Continuing operations

 

$

2.42

  

$

0.64

  

$

0.31

  

$

3.53

  

$

1.43

 

Discontinued operations

 

$

  

$

(0.38)

  

$

(0.27)

  

$

(0.73)

  

$

(1.28)

 

Net income (loss) per share - basic

 

$

2.42

  

$

0.26

  

$

0.04

  

$

2.80

  

$

0.15

 
           

Net income (loss) per share attributable to stockholders - diluted:

          

Continuing operations

 

$

2.08

  

$

0.57

  

$

0.29

  

$

3.11

  

$

1.31

 

Discontinued operations

 

$

  

$

(0.33)

  

$

(0.24)

  

$

(0.63)

  

$

(1.09)

 

Net income (loss) per share - diluted

 

$

2.08

  

$

0.24

  

$

0.05

  

$

2.48

  

$

0.22

 
           

Weighted-average shares:

          

Basic

 

170,267

  

170,113

  

152,439

  

169,801

  

144,796

 

Diluted

 

200,132

  

198,526

  

178,129

  

197,242

  

169,650

 
           

SUNPOWER CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

  

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

  

January 3,
2021

 

September 27, 2020

 

December 29, 2019

 

January 3,
2021

 

December 29, 2019

Cash flows from operating activities:

          

Net income (loss)

 

$

412,652

  

$

45,114

  

$

5,977

  

$

474,026

  

$

(7,721)

 

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

          

Depreciation and amortization

 

2,567

  

11,927

  

18,059

  

48,304

  

80,081

 

Stock-based compensation

 

6,029

  

6,042

  

8,008

  

24,817

  

26,935

 

Non-cash interest expense

 

1,067

  

1,747

  

2,005

  

6,562

  

9,472

 

Non-cash restructuring charges

 

  

  

  

  

5,874

 

Bad debt expense

 

(464)

  

(2,568)

  

  

534

  

1,024

 

Equity in (earnings) losses of unconsolidated investees

 

  

(58)

  

5,008

  

586

  

7,058

 

Gain on equity investments with readily determinable fair value

 

(416,455)

  

(155,431)

  

(29,250)

  

(692,100)

  

(158,288)

 

Loss (gain) on retirement of convertible debt

 

878

  

(104)

  

  

(2,182)

  

 

Loss (gain) on business divestiture

 

125

  

  

  

(10,334)

  

(143,400)

 

Gain on sale of equity investments without readily determinable fair value

 

  

  

  

  

(17,275)

 

Deferred income taxes

 

17,602

  

607

  

4,567

  

19,241

  

5,067

 

Loss (gain) on sale and impairment of residential lease assets

 

209

  

386

  

(2,931)

  

1,024

  

33,778

 

Impairment of property, plant and equipment

 

  

  

(3,829)

  

  

777

 

Gain on sale of assets

 

  

  

  

  

(25,212)

 

Changes in operating assets and liabilities:

          

Accounts receivable

 

(14,067)

  

54,119

  

(20,484)

  

98,962

  

(67,218)

 

Contract assets

 

10,708

  

(19,902)

  

(20,139)

  

(12,063)

  

(38,246)

 

Inventories

 

(17,701)

  

(5,382)

  

(20,311)

  

(29,808)

  

(128,404)

 

Project assets

 

3,015

  

703

  

7,050

  

(8,187)

  

(2,188)

 

Prepaid expenses and other assets

 

(1,837)

  

(32,362)

  

(10,228)

  

(6,161)

  

(8,746)

 

Operating lease right-of-use assets

 

654

  

2,112

  

2,311

  

10,552

  

8,530

 

Long-term financing receivables, net - held for sale

 

  

  

  

  

(473)

 

Advances to suppliers

 

(2,814)

  

4,267

  

16,899

  

13,482

  

50,191

 

Accounts payable and other accrued liabilities

 

(3,129)

  

51,095

  

15,384

  

(78,269)

  

79,394

 

Contract liabilities

 

17,842

  

(3,364)

  

19,404

  

(35,976)

  

27,531

 

Operating lease liabilities

 

(1,759)

  

(2,620)

  

(1,752)

  

(10,401)

  

(8,954)

 

Net cash provided by (used in) operating activities

 

15,122

  

(43,672)

  

(4,252)

  

(187,391)

  

(270,413)

 

Cash flows from investing activities:

          

Purchases of property, plant and equipment

 

(1,403)

  

(2,369)

  

(12,295)

  

(14,577)

  

(47,395)

 

Cash paid for solar power systems

 

(1,134)

  

(2,747)

  

(1,458)

  

(6,528)

  

(53,284)

 

Proceeds from sale of assets

 

  

  

20,000

  

  

59,970

 

Cash outflow upon Maxeon Solar Spin-off, net of proceeds

 

8,996

  

(140,132)

  

  

(131,136)

  

 

Proceeds from maturities of marketable securities

 

  

6,588

  

  

6,588

  

 

Proceeds from business divestiture, net of de-consolidated cash

 

  

  

  

15,418

  

40,491

 

Purchases of marketable securities

 

  

(1,338)

  

  

(1,338)

  

 

Cash outflow from sale of residential lease portfolio

 

  

  

  

  

(10,923)

 

Proceeds from sale of distribution rights of debt financing

 

  

  

1,950

  

  

1,950

 

Proceeds from return of capital of equity investments with fair value option

 

  

  

5,474

  

7,724

  

 

Proceeds from sale of investments

 

133,600

  

73,290

  

  

253,039

  

42,957

 

Cash paid for investments with fair value option

 

  

  

  

  

(12,400)

 

Net cash provided by (used in) investing activities

 

140,059

  

(66,708)

  

13,671

  

129,190

  

21,366

 

Cash flows from financing activities:

          

Proceeds from bank loans and other debt

 

32,752

  

62,233

  

150,439

  

216,483

  

381,928

 

Repayment of bank loans and other debt

 

(44,607)

  

(63,735)

  

(61,920)

  

(227,677)

  

(271,015)

 

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

 

1,355

  

  

  

14,789

  

72,259

 

Repayment of non-recourse commercial and residential financing

 

(1,813)

  

(7,231)

  

  

(9,044)

  

(2,959)

 

Contributions from noncontrolling interests and redeemable noncontrolling interests attributable to residential projects

 

324

  

(302)

  

4,371

  

22

  

31,413

 

Distributions to noncontrolling interests and redeemable noncontrolling interests attributable to residential projects

 

(1,414)

  

22

  

  

(1,392)

  

(316)

 

Proceeds from issuance of non-recourse power plant and commercial financing, net of issuance costs

 

  

2,790

  

3,004

  

  

3,004

 

Payment for prior business combination

 

  

  

(30,000)

  

  

(39,000)

 

Proceeds of common stock equity offering, net of offering costs

 

  

  

171,834

  

  

171,834

 

Cash paid for repurchase of convertible debt

 

(239,554)

  

(8,037)

  

  

(334,732)

  

 

Proceeds from issuance of convertible debt

 

  

200,000

  

  

200,000

  

 

Settlement of contingent consideration arrangement, net of cash received

 

(776)

  

  

802

  

(776)

  

(1,646)

 

Receipt of contingent asset of a prior business combination

 

  

11

  

  

2,245

  

 

Equity offering costs paid

 

  

  

  

(928)

  

 

Purchases of stock for tax withholding obligations on vested restricted stock

 

(4,387)

  

(74)

  

(908)

  

(12,842)

  

(5,565)

 

Net cash (used in) provided by financing activities

 

(258,120)

  

185,677

  

237,622

  

(153,852)

  

339,937

 

Effect of exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents

 

(22)

  

109

  

881

  

200

  

(373)

 

Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents

 

(102,961)

  

75,406

  

247,922

  

(211,853)

  

90,517

 

Cash, cash equivalents, restricted cash and restricted cash equivalents, beginning of period1

 

349,765

  

274,359

  

210,735

  

458,657

  

363,763

 

Cash, cash equivalents, restricted cash and restricted cash equivalents, end of period1

 

$

246,804

  

$

349,765

  

$

458,657

  

$

246,804

  

$

454,280

 
           

Non-cash transactions:

          

Costs of solar power systems funded by liabilities

 

$

635

  

$

598

  

$

2,671

  

$

635

  

$

2,671

 

Costs of solar power systems sourced from existing inventory

 

$

1,018

  

$

  

$

21,173

  

$

1,018

  

$

29,206

 

Property, plant and equipment acquisitions funded by liabilities

 

$

866

  

$

36

  

$

13,745

  

$

866

  

$

13,745

 

Contractual obligations satisfied with inventory

 

$

  

$

  

$

1,701

  

$

  

$

1,701

 

Assumption of debt by buyer in connection with sale of residential lease assets

 

$

  

$

  

$

  

$

  

$

69,076

 

Right-of-use assets obtained in exchange of lease obligations2

 

$

1,008

  

$

7,875

  

$

7,398

  

$

22,794

  

$

111,142

 

Derecognition of financing obligations upon business divestiture

 

$

  

$

  

$

  

$

  

$

590,884

 

Assumption of liabilities in connection with business divestiture

 

$

9,056

  

$

9,056

  

$

  

$

9,056

  

$

 

Holdbacks in connection with business divestiture

 

$

7,199

  

$

7,199

  

$

  

$

7,199

  

$

 

Holdbacks related to the sale of commercial sale-leaseback portfolio

 

$

  

$

  

$

1,927

  

$

  

$

1,927

 

Receivables in connection with sale of residential lease portfolio

 

$

  

$

  

$

2,570

  

$

  

$

2,570

 

Aged supplier financing balances reclassified from accounts payable to short-term debt

 

$

  

$

39,178

  

$

22,500

  

$

  

$

45,352

 
  
 

1"Cash, cash equivalents, restricted cash and restricted cash equivalents" balance consisted of "cash and cash equivalents", "restricted cash and cash equivalents, current portion" and "restricted cash and cash equivalents, net of current portion" financial statement line items on the condensed consolidated balance sheets for the respective periods.

Use of Non-GAAP Financial Measures

To supplement its consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), the company uses non-GAAP measures that are adjusted for certain items from the most directly comparable GAAP measures. The specific non-GAAP measures listed below are: revenue; gross margin; net loss; net loss per diluted share; and adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"). Management believes that each of these non-GAAP measures are 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 provide 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 analysis. 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; and therefore, 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 gross margin includes adjustments relating to gain/loss on sale and impairment of residential lease assets, impairment of property, plant and equipment, stock-based compensation, and amortization of intangible assets, each of which is described below. In addition to the above adjustments, non-GAAP net loss and non-GAAP net loss per diluted share are adjusted for adjustments relating to mark to market gain on equity investments, litigation, gain on business divestiture, , transaction-related costs, business reorganization costs, restructuring charges (credits), gain on convertible debt repurchased, tax effect of these non-GAAP adjustments, each of which is described below. In addition to the above adjustments, Adjusted EBITDA includes adjustments relating to cash interest expense (net of interest income), provision for income taxes, and depreciation.

Non-GAAP Adjustments Based on International Financial Reporting Standards ("IFRS")

The company's non-GAAP results include adjustments under IFRS that are consistent with the adjustments made in connection with the company's internal reporting process as part of its status as a consolidated subsidiary of Total SE, our controlling shareholder and a foreign public registrant that reports under IFRS. Differences between GAAP and IFRS reflected in the company's non-GAAP results are further described below. In these situations, management believes that IFRS enables investors to better evaluate the company's performance, and assists in aligning the perspectives of the management with those of Total SE.

  • Legacy utility and power plant projects: The company included adjustments related to the revenue recognition of certain utility and power plant projects based on percentage-of-completion accounting and, when relevant, the allocation of revenue and margin to our project development efforts at the time of initial project sale. Under IFRS, such projects were accounted for when the customer obtains control of the promised goods or services which generally results in earlier recognition of revenue and profit than U.S. GAAP. Over the life of each project, cumulative revenue and gross margin are eventually equivalent under both GAAP and IFRS; however, revenue and gross margin is generally recognized earlier under IFRS.
  • Legacy sale-leaseback transactions: The company included adjustments related to the revenue recognition on certain legacy sale-leaseback transactions entered into before December 31, 2018, based on the net proceeds received from the buyer-lessor. Under U.S. GAAP, these transactions were accounted for under the financing method in accordance with the applicable accounting guidance. Under such guidance, no revenue or profit is recognized at the inception of the transaction, and the net proceeds from the buyer-lessor are recorded as a financing liability. Imputed interest is recorded on the liability equal to our incremental borrowing rate adjusted solely to prevent negative amortization. Under IFRS, such revenue and profit is recognized at the time of sale to the buyer-lessor if certain criteria are met. Upon adoption of IFRS 16, Leases, on December 31, 2018, IFRS is aligned with GAAP.
  • Mark-to-market gain in equity investments: The company recognizes adjustments related to the fair value of equity investments with readily determinable fair value based on the changes in the stock price of these equity investments at every reporting period. Under GAAP, mark-to-market gains and losses due to changes in stock prices for these securities are recorded in earnings while under IFRS, an election can be made to recognize such gains and losses in other comprehensive income. Such an election was made by Total SE. Further, we elected the Fair Value Option ("FVO") for some of our equity method investments, and we adjust the carrying value of those investments based on their fair market value calculated periodically. Such option is not available under IFRS, and equity method accounting is required for such investments. Management believes that excluding these adjustments on equity investments is consistent with our internal reporting process as part of its status as a consolidated subsidiary of Total SE. and better reflects our ongoing results.

Other Non-GAAP Adjustments

  • Gain/loss on sale and impairment of residential lease assets: In fiscal 2018 and 2019, in an effort to deconsolidate all the residential lease assets owned by us, the company sold membership units representing a 49% membership interest in its residential lease business and retained a 51% membership interest. The loss on divestment, including adjustments to contingent consideration shortly after the closure of the transaction, and the remaining unsold residential lease assets impairment with its corresponding depreciation savings are excluded from the company's non-GAAP results as they are non-recurring in nature and not reflective of ongoing operating results.
  • Construction revenue on solar services contracts: Upon adoption of the new lease accounting guidance ("ASC 842") in the first quarter of fiscal 2019, revenue and cost of revenue on solar services contracts with residential customers are recognized ratably over the term of those contracts, once the projects are placed in service. For non-GAAP results, the company recognizes revenue and cost of revenue upfront based on the expected cash proceeds to align with the legacy lease accounting guidance. Management believes it is appropriate to recognize revenue and cost of revenue upfront based on total expected cash proceeds, as it better reflects the company's ongoing results as such method aligns revenue and costs incurred most accurately in the same period. Starting in second quarter of fiscal 2020, we no longer have this non-GAAP measure.
  • Stock-based compensation: Stock-based compensation relates primarily to the company's equity incentive awards. Stock-based compensation is a non-cash expense that is dependent on market forces that are difficult to predict. 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.
  • Amortization of intangible assets: The company incurs amortization of intangible assets as a result of acquisitions, which includes patents, purchased technology, project pipeline assets, and in-process research and development. Management believes that it is appropriate to exclude these amortization charges from the company's non-GAAP financial measures as they arise from prior acquisitions, which are not reflective of ongoing operating results.
  • Gain on business divestiture: In second quarter of fiscal 2020, the company sold its Operations and Maintenance ("O&M") contracts business to a third-party buyer. Similarly, in fiscal 2019, the company sold all of its membership interests in certain subsidiaries that own leasehold interests in projects subject to sale-leaseback financing arrangements. In connection with these divestitures, the company recognized gain within its income statement in the period in which the sale was completed. Management believes that it is appropriate to exclude such gain from the company's non-GAAP financial measures as it is not reflective of ongoing operating results.
  • Litigation: We may be involved in various instances of litigation, claims and proceedings that result in payments or recoveries. We exclude gains or losses associated with such events because the gains or losses do not reflect our underlying financial results in the period incurred. We also exclude all expenses pertaining to litigation relating to businesses that discontinued as a result of spin-off of Maxeon Solar, for which we are indemnifying them. Management believes that it is appropriate to exclude such charges from our non-GAAP results as they are not reflective of ongoing operating results.
  • Transaction-related costs: In connection with material non-recurring transactions such as acquisition or divestiture of a business, the company incurred transaction costs including legal and accounting fees. Management believes that it is appropriate to exclude these costs from the company's non-GAAP results as it is not reflective of ongoing operating results.
  • Business reorganization costs: In connection with the reorganization of our business into an upstream and downstream, and subsequent announcement of the separation transaction to separate the Company into two independent, and publicly traded companies, we incurred and expect to continue to incur in upcoming quarters, non-recurring charges on third-party legal and consulting expenses to close the separation transaction. Management believes that it is appropriate to exclude these from company's non-GAAP results as it is not reflective of ongoing operating results.
  • Non-cash interest expense: The company incurs non-cash interest expense related to the amortization of items such as original issuance discounts on its debt. The company excludes non-cash interest expense because the expense does not reflect its financial results in the period incurred. 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.
  • Restructuring charges (credits): The company incurs restructuring expenses related to reorganization plans aimed towards realigning resources consistent with the company's global strategy and improving its overall operating efficiency and cost structure. Although the company has engaged in restructuring activities in the past, each has been a discrete event based on a unique set of business objectives. Management believes that it is appropriate to exclude these from company's non-GAAP results as it is not reflective of ongoing operating results.
  • Gain on convertible debt repurchased: In connection with the early repurchase of a portion of our 0.875% Convertible debentures due June 1, 2021, we recognized a gain, represented by the difference between the book value of the convertible debentures, net of the remaining unamortized discount prior to repurchase and the reacquisition price of the convertible notes upon repurchase. Management believes that it is appropriate to exclude these from our non-GAAP results as it is not reflective of ongoing operating results.
  • 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 (loss) and non-GAAP net income (loss) 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 a manner generally consistent with its GAAP methodology. 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, or tax impact of non-recurring items.
  • Adjusted EBITDA adjustments: When calculating Adjusted EBITDA, in addition to adjustments described above, the company excludes the impact of the following items during the period:
    • Cash interest expense, net of interest income
    • Provision for income taxes
    • Depreciation

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

  

January 3,
2021

 

September 27, 2020

 

December 29, 2019

 

January 3,
2021

 

December 29,
2019

GAAP revenue

 

$

341,810

  

$

274,806

  

$

401,617

  

$

1,124,829

  

$

1,092,226

 

Adjustments based on IFRS:

          

Legacy utility and power plant projects

 

  

  

  

(207)

  

(259)

 

Legacy sale-leaseback transactions

 

  

  

(44)

  

  

(44)

 

Other adjustments:

          

Construction revenue on solar services contracts

 

  

  

3,235

  

5,392

  

128,144

 

Non-GAAP revenue

 

$

341,810

  

$

274,806

  

$

404,808

  

$

1,130,014

  

$

1,220,067

 
 
 

Adjustments to Gross Profit (Loss) / Margin: 

 
  

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

  

January 3,
2021

 

September 27, 2020

 

December 29, 2019

 

January 3,
2021

 

December 29,
2019

GAAP gross profit from continuing operations

 

$

75,151

  

$

37,140

  

$

86,074

  

$

167,127

  

$

163,478

 

Adjustments based on IFRS:

          

Legacy utility and power plant projects

 

  

  

  

(34)

  

993

 

Legacy sale-leaseback transactions

 

  

  

(75)

  

20

  

(4,763)

 

Other adjustments:

          

Construction revenue on solar service contracts

 

  

  

1,966

  

4,735

  

20,018

 

Loss on sale and impairment of residential lease assets

 

(485)

  

(469)

  

(435)

  

(1,860)

  

(1,703)

 

Stock-based compensation expense

 

959

  

623

  

1,020

  

2,612

  

2,390

 

Amortization of intangible assets

 

  

1,189

  

1,783

  

4,757

  

7,135

 

Litigation

 

  

  

709

  

  

709

 

Impairment of property, plant and equipment

 

567

  

  

  

567

  

 

Restructuring (credits) charges

 

(12)

  

  

  

(12)

  

 

Non-GAAP gross profit

 

$

76,180

  

$

38,483

  

$

91,042

  

$

177,912

  

$

188,257

 
           

GAAP gross margin (%)

 

22.0

%

 

13.5

%

 

21.4

%

 

14.9

%

 

15.0

%

Non-GAAP gross margin (%)

 

22.3

%

 

14.0

%

 

22.5

%

 

15.7

%

 

15.4

%

 
 

Adjustments to Net Income (Loss): 

 
  

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

  

January 3,
2021

 

September 27, 2020

 

December 29, 2019

 

January 3,
2021

 

December 29,
2019

GAAP net income from continuing operations attributable to stockholders

 

$

412,475

  

$

109,450

  

$

47,360

  

$

599,355

  

$

206,820

 

Adjustments based on IFRS:

          

Legacy utility and power plant projects

 

  

  

  

(34)

  

993

 

Legacy sale-leaseback transactions

 

  

  

(75)

  

20

  

5,680

 

Mark-to-market gain on equity investments

 

(416,456)

  

(155,431)

  

(28,250)

  

(690,818)

  

(156,345)

 

Other adjustments:

          

Construction revenue on solar service contracts

 

  

  

1,966

  

4,735

  

(7,012)

 

Gain on sale and impairment of residential lease assets

 

(693)

  

(83)

  

(3,366)

  

(1,815)

  

25,636

 

Litigation

 

3,650

  

395

  

714

  

4,530

  

714

 

Stock-based compensation expense

 

6,167

  

4,454

  

6,118

  

19,554

  

19,800

 

Amortization of intangible assets

 

  

1,189

  

1,783

  

4,759

  

7,135

 

Gain on business divestiture

 

53

  

  

  

(10,476)

  

(143,400)

 

Transaction-related costs

 

177

  

  

1,723

  

2,040

  

5,294

 

Business reorganization costs

 

1,537

  

  

  

1,537

  

 

Non-cash interest expense

 

  

  

3

  

  

3

 

Restructuring (credits) charges

 

(146)

  

(97)

  

8,039

  

1,992

  

14,110

 

Gain on convertible debt repurchased

 

540

  

(104)

  

  

(2,520)

  

 

Impairment of property, plant and equipment

 

567

  

  

  

567

  

 

Tax effect

 

18,700

  

33,769

  

385

  

54,314

  

2,202

 

Non-GAAP net loss attributable to stockholders

 

$

26,571

  

$

(6,458)

  

$

36,400

  

$

(12,260)

  

$

(18,370)

 
 
 

Adjustments to Net Income (loss) per diluted share

 
  

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

  

January 3,
2021

 

September 27, 2020

 

December 29, 2019

 

January 3,

2021

 

December 29,
2019

Net income (loss) per diluted share

          

Numerator:

          

GAAP net income available to common stockholders1

 

$

412,475

  

$

109,450

  

$

47,360

  

$

599,355

  

$

206,820

 

Add: Interest expense on 4.00% debenture due 2023, net of tax

 

3,126

  

3,358

  

3,358

  

12,499

  

13,430

 

Add: Interest expense on 0.875% debenture due 2021, net of tax

 

421

  

467

  

691

  

1,824

  

2,765

 

GAAP net income available to common stockholders1

 

$

416,022

  

$

113,275

  

$

51,409

  

$

613,678

  

$

223,015

 
           

Non-GAAP net income (loss) available to common stockholders1

 

$

26,571

  

$

(6,458)

  

$

36,400

  

$

(12,260)

  

$

(18,370)

 
           

Denominator:

          

GAAP weighted-average shares

 

170,267

  

170,113

  

152,439

  

169,801

  

144,796

 

Effect of dilutive securities:

          

Restricted stock units

 

5,216

  

3,560

  

3,565

  

318

  

2,729

 

0.875% debentures due 2021

 

7,581

  

7,785

  

8,203

  

10,055

  

8,203

 

4.00% debentures due 2023

 

17,068

  

17,068

  

13,922

  

17,068

  

13,922

 

GAAP dilutive weighted-average common shares:

 

200,132

  

198,526

  

178,129

  

197,242

  

169,650

 
           

Non-GAAP weighted-average shares

 

170,267

  

170,113

  

152,439

  

169,801

  

144,796

 

Effect of dilutive securities:

          

Restricted stock units

 

5,216

  

  

3,565

  

  

 

4.00% debentures due 2023

 

17,068

  

  

  

  

 

Non-GAAP dilutive weighted-average common shares1

 

192,551

  

170,113

  

156,004

  

169,801

  

144,796

 
           

GAAP dilutive net income per share - continuing operations

 

$

2.08

  

$

0.57

  

$

0.29

  

$

3.11

  

$

1.31

 

Non-GAAP dilutive net income (loss) per share - continuing operations

 

$

0.14

  

$

(0.04)

  

$

0.23

  

$

(0.07)

  

$

(0.13)

 
 

1In accordance with the if-converted method, net loss available to common stockholders excludes interest expense related to the 0.875% and 4.0% debentures if the debentures are considered converted in the calculation of net loss 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 loss per diluted share.

 
 

Adjusted EBITDA:

 
  

THREE MONTHS ENDED

 

TWELVE MONTHS ENDED

  

January 3,
2021

 

September 27, 2020

 

December 29, 2019

 

January 3,
2021

 

December 29, 2019

GAAP net income (loss) from continuing operations attributable to stockholders

 

$

412,475

  

$

109,450

  

$

47,360

  

$

599,355

  

$

206,820

 

Adjustments based on IFRS:

          

Legacy utility and power plant projects

 

  

  

  

(34)

  

993

 

Legacy sale-leaseback transactions

 

  

  

(75)

  

20

  

5,680

 

Mark-to-market gain on equity investments

 

(416,456)

  

(155,431)

  

(28,250)

  

(690,818)

  

(156,345)

 

Other adjustments:

          

Construction revenue on solar service contracts

 

  

  

1,966

  

4,735

  

(7,012)

 

(Gain) loss on sale and impairment of residential lease assets

 

(693)

  

(83)

  

(3,366)

  

(1,815)

  

25,636

 

Litigation

 

3,650

  

395

  

714

  

4,530

  

714

 

Stock-based compensation expense

 

6,167

  

4,454

  

6,118

  

19,554

  

19,800

 

Amortization of intangible assets

 

  

1,189

  

1,783

  

4,759

  

7,135

 

Gain on business divestiture

 

53

  

  

  

(10,476)

  

(143,400)

 

Transaction-related costs

 

177

  

  

1,723

  

2,040

  

5,294

 

Business reorganization costs

 

1,537

  

  

  

1,537

  

 

Non-cash interest expense

 

  

  

3

  

  

3

 

Restructuring (credits) charges

 

(146)

  

(97)

  

8,039

  

2,592

  

14,110

 

Gain on convertible debt repurchased

 

540

  

(104)

  

  

(2,520)

  

 

Impairment of property, plant and equipment

 

567

  

  

  

567

  

 

Cash interest expense, net of interest income

 

8,350

  

6,918

  

8,263

  

32,452

  

33,954

 

Provision for income taxes

 

18,834

  

36,725

  

6,435

  

57,550

  

16,509

 

Depreciation

 

3,519

  

5,156

  

6,133

  

16,108

  

29,049

 

Adjusted EBITDA

 

$

38,574

  

$

8,572

  

$

56,846

  

$

40,136

  

$

58,940

 

Q1 2021 GUIDANCE

 
  

(in thousands)

Q1 2021

Revenue (GAAP and Non-GAAP)

$270,000-$330,000

Net income (GAAP)

$(20,000)-$(10,000)

Adjusted EBITDA1

$10,000-$20,000

1.

Estimated Adjusted EBITDA amount above for Q1 2021 includes net adjustments that decrease net income by approximately $7 million related to stock-based compensation expense, $11 million related to restructuring and related charges, $8 million related to interest expense, $2 million related to depreciation expense, and $2 million related to income taxes. 

SUPPLEMENTAL DATA

(In thousands, except percentages)

 

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

 

THREE MONTHS ENDED

 
 

January 3, 2021

 

Revenue

  

Gross Profit / Margin

 

Operating expenses

       
 

Residential,

Light
Commercial

  

Commercial and

Industrial Solutions

  

Others

  

Intersegment

eliminations

  

Residential,

Light

Commercial

  

Commercial
and

Industrial

Solutions

  

Others

  

Intersegment

eliminations

 

Research

and

development

 

Sales,
general

and
administrative

 

Restructuring
charges

 

(Gain)/loss

on sale and

impairment

of

residential
lease assets

 

Gain on

business

divestiture

 

Other

income

(expense),
net

 

Provision 

for 

income
taxes

  

Net income

(loss)
attributable

to

stockholders

GAAP

$

257,932

  

$

79,547

  

$

9,959

  

$

(5,628)

  

$

61,128

  

$

13,559

  

$

(5,300)

  

$

5,764

  

  

  

  

  

  

  

  

$

412,475

 

Adjustments based on IFRS:

                               

Mark-to-market gain on equity investments

  

  

  

  

  

  

  

  

  

  

  

  

  

(416,456)

  

  

(416,456)

 

Other adjustments:

                               

(Gain)/loss on sale and impairment of residential lease assets

  

  

  

  

(485)

  

  

  

  

  

  

  

(208)

  

  

  

  

(693)

 

Litigation

  

  

  

    

  

  

  

  

3,650

  

  

  

  

  

  

3,650

 

Stock-based compensation expense

  

  

  

  

952

  

7

  

  

  

904

  

4,304

  

  

  

  

  

  

6,167

 

Gain on business divestiture

  

  

  

    

  

  

  

  

  

  

  

124

  

(71)

  

  

53

 

Business reorganization costs

  

  

  

  

  

  

  

  

  

1,537

  

  

  

  

  

  

1,537

 

Transaction-related costs

  

  

  

  

  

  

  

  

  

177

  

  

  

  

  

  

177

 

Restructuring (credits) charges

  

  

  

  

(12)

  

  

  

  

  

  

(134)

  

  

  

  

  

(146)

 

Gain on convertible debt repurchased

  

  

  

  

  

  

  

  

  

  

  

  

  

540

  

  

540

 

Impairment of property, plant and equipment

  

  

  

  

  

567

  

  

  

  

  

  

  

  

  

  

567

 

Tax effect

  

  

  

  

     

  

  

  

  

  

  

     

18,700

  

18,700

 

Non-GAAP

$

257,932

  

$

79,547

  

$

9,959

  

$

(5,628)

  

$

61,583

  

$

14,133

  

$

(5,300)

  

$

5,764

                

$

26,571

 

 

September 27, 2020

 
 

Revenue

  

Gross Profit / Margin

 

Operating expenses

        
 

Residential,

Light
Commercial

  

Commercial and

Industrial Solutions

  

Others

 

Intersegment

eliminations

  

Residential,

Light

Commercial

  

Commercial
and

Industrial

Solutions

  

Others

 

Intersegment

eliminations

 

Research

and

development

 

Sales,
general

and
administrative

 

Restructuring
charges

 

(Gain)/loss

on sale and

impairment

of

residential
lease assets

 

Gain on

business

divestiture

 

Other

income

(expense),
net

 

Provision
for

income
taxes

  

Net income

(loss)
attributable

to

stockholders

 

GAAP

$

197,710

  

$

74,333

  

$

10,056

 

$

(7,293)

  

$

34,625

  

$

3,931

  

$

(3,168)

 

$

1,752

  

  

  

  

  

  

  

  

$

109,450

 

Adjustments based on IFRS:

                             

Mark-to-market gain on equity investments

  

  

 

  

  

  

 

  

  

  

  

  

  

(155,431)

  

  

(155,431)

 

Other adjustments:

                             

(Gain)/loss on sale and impairment of residential lease assets

  

  

 

  

(469)

  

  

 

  

  

  

  

386

  

  

  

  

(83)

 

Litigation

  

  

 

  

  

  

 

  

  

395

  

  

  

  

  

  

395

 

Stock-based compensation expense

  

  

 

  

623

  

  

 

  

  

3,831

  

  

  

  

  

  

4,454

 

Amortization of intangible assets

  

  

 

  

  

1,189

  

 

  

  

  

  

  

  

  

  

1,189

 

Restructuring charges

  

  

 

  

  

  

 

  

  

  

(97)

  

  

  

  

  

(97)

 

Gain on convertible debt repurchased

  

  

 

  

  

  

 

  

  

  

  

  

  

(104)

  

  

(104)

 

Tax effect

  

  

 

  

  

  

 

  

  

  

  

  

  

  

33,769

  

33,769

 

Non-GAAP

$

197,710

  

$

74,333

  

$

10,056

 

$

(7,293)

  

$

34,779

  

$

5,120

  

$

(3,168)

 

$

1,752

                

$

(6,458)

 


 

December 29, 2019

 
 

Revenue

  

Gross Profit / Margin

 

Operating expenses

             
 

Residential,

Light
Commercial

  

Commercial and

Industrial Solutions

 

Others

  

Intersegment

eliminations

  

Residential,

Light

Commercial

  

Commercial
and

Industrial

Solutions

 

Others

 

Intersegment

eliminations

 

Research

and

development

 

Sales,
general

and
administrative

 

Restructuring
charges

 

Loss on

sale and

impairment

of

residential
lease assets

 

Other

income

(expense),
net

 

Benefit
from

income
taxes

 

Equity in
earnings of

unconsolidated

investees

 

Gain

(Loss)
attributable

to non-

controlling

interests

  

Net income

(loss)
attributable

to

stockholders

 

GAAP

$

253,483

  

$

87,538

 

$

78,072

  

$

(17,476)

  

$

41,120

  

$

162

 

$

11,511

 

$

33,281

  

  

  

  

  

  

  

  

  

$

47,360

 

Adjustments based on IFRS:

                              

Legacy sale-leaseback transactions

(44)

  

 

  

  

(75)

  

 

 

  

  

  

  

  

  

  

  

  

(75)

 

Mark-to-market gain on equity investments

  

 

  

  

  

 

 

  

  

  

  

  

(29,250)

  

  

1,000

  

  

(28,250)

 

Other adjustments:

                              

(Gain)/loss on sale and impairment of residential lease assets

  

 

  

  

(435)

  

 

 

  

  

  

  

(2,931)

  

  

  

  

  

(3,366)

 

Construction revenue on solar services contracts

3,235

  

 

  

  

1,966

  

 

 

  

  

  

  

  

  

  

  

  

1,966

 

Litigation

  

 

  

  

709

  

 

 

  

  

5

  

  

  

  

  

  

  

714

 

Stock-based compensation expense

  

 

  

  

1,020

  

 

 

  

  

5,098

  

  

  

  

  

  

  

6,118

 

Amortization of intangible assets

  

 

  

  

  

1,783

 

 

  

  

  

  

  

  

  

  

  

1,783

 

Transaction-related costs

  

 

  

  

  

 

 

  

  

1,723

  

  

  

  

  

  

  

1,723

 

Non-cash interest expense

               

3

              

3

 

Restructuring charges

  

 

  

  

  

 

 

  

  

  

8,039

  

  

  

  

  

  

8,039

 

Tax effect

  

 

  

  

  

 

 

  

  

  

  

  

  

385

  

  

  

385

 

Non-GAAP

$

256,674

  

$

87,538

 

$

78,072

  

$

(17,476)

  

$

44,305

  

$

1,945

 

$

11,511

 

$

33,281

                  

$

36,400

 

 

 

TWELVE MONTHS ENDED

  
 

January 3, 2021

 

Revenue

  

Gross Profit / Margin

 

Operating expenses

           
 

Residential,

Light
Commercial

  

Commercial and

Industrial Solutions

 

Others

  

Intersegment

eliminations

  

Residential,

Light

Commercial

  

Commercial
and

Industrial

Solutions

  

Others

 

Intersegment

eliminations

 

Research

and

development

 

Sales,
general

and
administrative

 

Restructuring
charges

 

(Gain)/loss

on sale and

impairment

of

residential
lease assets

 

Gain on

business

divestiture

 

Other

income

(expense),
net

 

Benefit
from

income
taxes

 

Equity in
earnings of

unconsolidated

investees

 

Gain

(Loss)
attributable

to non-

controlling

interests

  

Net income

(loss)
attributable

to

stockholders

GAAP

$

842,681

  

$

255,018

 

$

65,574

  

$

(38,444)

  

$

150,596

  

$

23,368

  

$

(24,205)

 

$

17,368

  

  

  

  

  

  

  

  

  

  

$

599,355

 

Adjustments based on IFRS:

                                 

Legacy utility and power plant projects

  

(207)

 

  

  

  

(34)

  

 

  

  

  

  

  

  

  

  

  

  

(34)

 

Legacy sale-leaseback transactions

  

 

  

  

20

  

  

 

  

  

  

  

  

  

  

  

  

  

20

 

Mark-to-market gain on equity investments

  

 

  

  

  

  

 

  

  

  

  

  

  

(690,818)

  

  

  

  

(690,818)

 

Other adjustments:

                                 

(Gain)/loss on sale and impairment of residential lease assets

  

 

  

  

(1,860)

  

  

 

  

  

  

  

45

  

  

  

  

  

  

(1,815)

 

Construction revenue on solar services contracts

5,392

  

 

  

  

4,735

  

  

 

  

  

  

  

  

  

  

  

  

  

4,735

 

Litigation

  

 

  

  

  

  

 

  

  

4,530

  

  

  

  

  

  

  

  

4,530

 

Stock-based compensation expense

  

 

  

  

2,605

  

7

  

 

  

904

  

16,038

  

  

  

  

  

  

  

  

19,554

 

Amortization of intangible assets

  

 

  

  

  

4,759

  

 

  

  

  

  

  

  

  

  

  

  

4,759

 

Gain on business divestiture

  

 

  

  

  

  

 

  

  

  

  

  

(10,334)

  

(142)

  

  

  

  

(10,476)

 

Business reorganization costs

  

 

  

  

  

  

 

  

  

1,537

  

  

  

  

  

  

  

  

1,537

 

Gain on convertible notes repurchased

  

 

  

  

  

  

 

  

  

  

  

  

  

(2,520)

  

  

  

  

(2,520)

 

Transaction-related costs

  

 

  

  

  

  

 

  

  

2,040

  

  

  

  

  

  

  

  

2,040

 

Restructuring (credits) charges

  

 

  

  

(12)

  

  

 

  

  

  

2,004

  

  

  

  

  

  

  

1,992

 

Impairment of property, plant and equipment

  

 

  

  

  

567

  

 

  

  

  

  

  

  

  

  

  

  

567

 

Tax effect

  

 

  

  

  

  

 

  

  

  

  

  

  

  

54,314

  

  

  

54,314

 

Non-GAAP

$

848,073

  

$

254,811

 

$

65,574

  

$

(38,444)

  

$

156,084

  

$

28,667

  

$

(24,205)

 

$

17,368

                    

$

(12,260)

 

 

December 29, 2019

 

Revenue

  

Gross Profit / Margin

 

Operating expenses

           
 

Residential,

Light
Commercial

  

Commercial and

Industrial Solutions

 

Others

  

Intersegment

eliminations

  

Residential,

Light

Commercial

  

Commercial
and

Industrial

Solutions

  

Others

 

Intersegment

eliminations

 

Research

and

development

 

Sales,
general

and
administrative

 

Restructuring
charges

 

(Gain)/loss

on sale and

impairment

of

residential
lease assets

 

Gain on

business

divestiture

 

Other

income

(expense),
net

 

Benefit
from

income
taxes

 

Equity in
earnings of

unconsolidated

investees

 

Gain

(Loss)
attributable

to non-

controlling

interests

  

Net income

(loss)
attributable

to

stockholders

GAAP

$

735,753

  

$

243,570

 

$

156,615

  

$

(43,712)

  

$

92,083

  

$

(981)

  

$

39,569

 

$

32,807

  

  

  

  

  

  

  

  

  

  

$

206,820

 

Adjustments based on IFRS:

                                 

Legacy utility and power plant projects

  

(259)

 

  

  

  

993

  

 

  

  

  

  

  

  

  

  

  

  

993

 

Legacy sale-leaseback transactions

(44)

  

 

  

  

(4,763)

  

  

 

  

  

  

  

  

  

10,443

  

  

  

  

5,680

 

Mark-to-market gain on equity investments

  

 

  

  

  

  

 

  

  

  

  

  

  

(157,345)

  

  

1,000

  

  

(156,345)

 

Other adjustments:

                                 

(Gain)/loss on sale and impairment of residential lease assets

  

 

  

  

(1,703)

  

  

 

  

  

  

  

33,779

  

  

  

  

  

(6,440)

  

25,636

 

Construction revenue on solar services contracts

128,144

  

 

  

  

20,018

  

  

 

  

  

  

  

  

  

  

  

  

(27,030)

  

(7,012)

 

Litigation

  

 

  

  

709

  

  

 

  

  

5

  

  

  

  

  

  

  

  

714

 

Stock-based compensation expense

  

 

  

  

2,390

  

  

 

  

  

17,410

  

  

  

  

  

  

  

  

19,800

 

Amortization of intangible assets

  

 

  

  

  

7,135

  

 

  

  

  

  

  

  

  

  

  

  

7,135

 

Gain on business divestiture

  

 

  

  

  

  

 

  

  

  

  

  

(143,400)

  

  

  

  

  

(143,400)

 

Transaction-related costs

  

 

  

  

  

  

 

  

  

5,294

  

  

  

  

  

  

  

  

5,294

 

Non-cash interest expense

  

 

  

  

  

  

 

  

  

3

  

  

  

  

  

  

  

  

3

 

Restructuring charges

  

 

  

  

  

  

 

  

  

  

14,110

  

  

  

  

  

  

  

14,110

 

Tax effect

  

 

  

  

  

  

 

  

  

  

  

  

  

  

2,202

  

  

  

2,202

 

Non-GAAP

$

863,853

  

$

243,311

 

$

156,615

  

$

(43,712)

  

$

108,734

  

$

7,147

  

$

39,569

 

$

32,807

                    

$

(18,370)

 

Sign Up To Get Daily Green Stock News In Your Inbox

Please review our Disclaimer and Privacy Policy before subscribing.

STOCK QUOTE

FEATURED GREEN STOCK

Pond Technologies

Pond Technologies has developed a proprietary system that can profitably transform CO2 into valuable products. The company's carbon business focuses on absorbing greenhouse gas emissions, transforming these into...

CLICK TO LEARN MORE

FEATURED GREEN STOCK

Sienna Resources

Sienna Resources is at the forefront of the battery metals revolution. The company is one of the largest landholders in the prolific Clayton Valley district, which is the only lithium producing region in the United States and located just miles...

CLICK TO LEARN MORE

COPYRIGHT ©2022 GREEN STOCK NEWS