MKS Instruments Reports Q2 2016 Financial Results
- Quarterly revenue of
$326 million - GAAP net income of
$9.2 million , or$0.17 per diluted share - Non-GAAP net earnings of
$38.7 million , or$0.72 per diluted share
"We had a very strong second quarter driven by positive business trends in the semiconductor market as well as in other advanced markets we serve," said
"During the second quarter, we introduced a combined
target operating model to reflect the acquisition of Newport, our recent favorable debt repricing and a
Sales in the second quarter were
The Company had
Quarterly Financial Results | |||||||
(in millions, except per share data) | |||||||
Q2 2016 | Q1 2016 | ||||||
GAAP Results | |||||||
Net revenues | $ | 326 | $ | 184 | |||
Gross margin | 41.7 | % | 42.4 | % | |||
Operating margin | 5.9 | % | 12.3 | % | |||
Net income | $ | 9.2 | $ | 17.6 | |||
Diluted EPS | $ | 0.17 | $ | 0.33 | |||
Non-GAAP Results | |||||||
Gross margin | 44.8 | % | 42.4 | % | |||
Operating margin | 18.1 | % | 14.6 | % | |||
Net earnings | $ | 38.7 | $ | 20.1 | |||
Diluted EPS | $ | 0.72 | $ | 0.38 | |||
Third Quarter Outlook
Based on current business levels, we expect that sales in the third quarter of 2016 may range from
Segment Results
In conjunction with the acquisition of Newport, the Company is reporting its results in two business segments: Vacuum and Analysis, and
Light and Motion.
Vacuum and Analysis provides a broad range of instruments, components, subsystems and software which are derived from our core competencies in pressure measurement and control, flow measurement and control, gas and vapor delivery, gas composition analysis, residual gas analysis, leak detection, control and information technology, ozone generation and delivery, RF & DC power, reactive gas generation, and vacuum technology.
Light and Motion provides a broad range of instruments, components and subsystems which are derived from our core competencies in lasers, photonics, sub-micron positioning, vibration isolation, and optics.
Conference Call Details
A conference call with management will be held on
About
Use of Non-GAAP Financial Results
Non-GAAP amounts exclude
amortization of acquired intangible assets, costs associated with completed and announced acquisitions, acquisition integration costs, sale of previously written down inventory, restructuring charges, fees and expenses related to repricing of term loan, amortization of deferred financing charges, discrete tax benefits and charges, and the related tax effect of these adjustments. These non-GAAP measures are not in accordance with Accounting Principles Generally Accepted in
SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the future financial performance of MKS, MKS' future business prospects, MKS' future growth, and MKS' expected synergies and cost savings from its recent acquisition of
Unaudited Consolidated Statements of Operations | |||||||||||||||||||
(In thousands, except per share data) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
2016 | 2015 | 2016 | |||||||||||||||||
Net revenues: | |||||||||||||||||||
Products | $ | 285,471 | $ | 188,281 | $ | 153,621 | |||||||||||||
Services | 40,390 | 29,685 | 30,060 | ||||||||||||||||
Total net revenues | 325,861 | 217,966 | 183,681 | ||||||||||||||||
Cost of revenues: | |||||||||||||||||||
Products | 163,993 | 99,849 | 85,352 | ||||||||||||||||
Services | 25,955 | 19,319 | 20,416 | ||||||||||||||||
Total cost of revenues | 189,948 | 119,168 | 105,768 | ||||||||||||||||
Gross profit | 135,913 | 98,798 | 77,913 | ||||||||||||||||
Research and development | 28,214 | 17,567 | 17,227 | ||||||||||||||||
Selling, general and administrative | 71,429 | 33,269 | 33,950 | ||||||||||||||||
Acquisition costs | 8,205 | - | 2,494 | ||||||||||||||||
Restructuring | 24 | 219 | - | ||||||||||||||||
Amortization of intangible assets | 8,855 | 1,709 | 1,683 | ||||||||||||||||
Income from operations | 19,186 | 46,034 | 22,559 | ||||||||||||||||
Interest (expense) income, net | (7,944 | ) | 790 | 880 | |||||||||||||||
Other income, net | 1,126 | - | 366 | ||||||||||||||||
Interest and other (expense) income, net | (6,818 | ) | 790 | 1,246 | |||||||||||||||
Income from operations before income taxes | 12,368 | 46,824 | 23,805 | ||||||||||||||||
Provision for income taxes | 3,158 | 13,604 | 6,242 | ||||||||||||||||
Net income | $ | 9,210 | $ | 33,220 | $ | 17,563 | |||||||||||||
Net income per share: | |||||||||||||||||||
Basic | $ | 0.17 | $ | 0.62 | $ | 0.33 | |||||||||||||
Diluted | $ | 0.17 | $ | 0.62 | $ | 0.33 | |||||||||||||
Cash dividends per common share | $ | 0.17 | $ | 0.17 | $ | 0.17 | |||||||||||||
Weighted average shares outstanding: | |||||||||||||||||||
Basic | 53,461 | 53,384 | 53,235 | ||||||||||||||||
Diluted | 53,806 | 53,589 | 53,563 | ||||||||||||||||
The following supplemental Non-GAAP earnings information is presented | |||||||||||||||||||
to aid in understanding MKS' operating results: | |||||||||||||||||||
Net income | $ | 9,210 | $ | 33,220 | $ | 17,563 | |||||||||||||
Adjustments: | |||||||||||||||||||
Acquisition costs (Note 1) | 8,205 | - | 2,494 | ||||||||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | - | ||||||||||||||||
Fees and expenses relating to repricing of term loan (Note 3) | 713 | - | - | ||||||||||||||||
Amortization of debt issuance costs (Note 4) | 1,629 | - | - | ||||||||||||||||
Integration costs (Note 5) | 11,850 | - | - | ||||||||||||||||
Restructuring (Note 6) | 24 | 219 | - | ||||||||||||||||
Sale of previously written down inventory (Note 7) | - | (2,098 | ) | - | |||||||||||||||
Amortization of intangible assets | 8,855 | 1,709 | 1,683 | ||||||||||||||||
Pro forma tax adjustments | (11,896 | ) | 74 | (1,593 | ) | ||||||||||||||
Non-GAAP net earnings (Note 8) | $ | 38,709 | $ | 33,124 | $ | 20,147 | |||||||||||||
Non-GAAP net earnings per share (Note 8) | $ | 0.72 | $ | 0.62 | $ | 0.38 | |||||||||||||
Weighted average shares outstanding | 53,806 | 53,589 | 53,563 | ||||||||||||||||
Income from operations | $ | 19,186 | $ | 46,034 | $ | 22,559 | |||||||||||||
Adjustments: | |||||||||||||||||||
Acquisition costs (Note 1) | 8,205 | - | 2,494 | ||||||||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | - | ||||||||||||||||
Fees and expenses relating to repricing of term loan (Note 3) | 713 | - | - | ||||||||||||||||
Integration costs (Note 5) | 11,850 | - | - | ||||||||||||||||
Restructuring (Note 6) | 24 | 219 | - | ||||||||||||||||
Sale of previously written down inventory (Note 7) | - | (2,098 | ) | - | |||||||||||||||
Amortization of intangible assets | 8,855 | 1,709 | 1,683 | ||||||||||||||||
Non-GAAP income from operations (Note 9) | $ | 58,952 | $ | 45,864 | $ | 26,736 | |||||||||||||
Non-GAAP operating margin percentage (Note 9) | 18.1 | % | 21.0 | % | 14.6 | % | |||||||||||||
Gross profit | $ | 135,913 | $ | 98,798 | $ | 77,913 | |||||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | - | ||||||||||||||||
Sale of previously written down inventory (Note 7) | - | (2,098 | ) | - | |||||||||||||||
Non-GAAP gross profit (Note 10) | $ | 146,032 | $ | 96,700 | $ | 77,913 | |||||||||||||
Non-GAAP gross profit percentage (Note 10) | 44.8 | % | 44.4 | % | 42.4 | % | |||||||||||||
Interest (expense) income, net | $ | (7,944 | ) | $ | 790 | $ | 880 | ||||||||||||
Amortization of debt issuance costs (Note 4) | 1,629 | - | - | ||||||||||||||||
Non-GAAP interest (expense) income, net | $ | (6,315 | ) | $ | 790 | $ | 880 | ||||||||||||
Note 1: We recorded | |||||||||||||||||||
Note 2: We recorded | |||||||||||||||||||
Note 3: We recorded | |||||||||||||||||||
Note 4: We recorded | |||||||||||||||||||
Note 5: We recorded | |||||||||||||||||||
Note 6: We recorded | |||||||||||||||||||
Note 7: Cost of sales for the three months ended | |||||||||||||||||||
Note 8: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude acquisition costs, an inventory step-up adjustment related to the acquisition of | |||||||||||||||||||
Note 9: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude acquisition costs, an inventory step-up adjustment related to the acquisition of | |||||||||||||||||||
Note 10: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an inventory step-up adjustment related to an acquisition and the reversal of certain previously written off inventory items that were subsequently sold. | |||||||||||||||||||
Unaudited Consolidated Statements of Operations | ||||||||||||||
(In thousands, except per share data) | ||||||||||||||
Six Months Ended | ||||||||||||||
2016 | 2015 | |||||||||||||
Net revenues: | ||||||||||||||
Products | $ | 439,092 | $ | 374,377 | ||||||||||
Services | 70,450 | 57,428 | ||||||||||||
Total net revenues | 509,542 | 431,805 | ||||||||||||
Cost of revenues: | ||||||||||||||
Products | 249,345 | 198,501 | ||||||||||||
Services | 46,371 | 37,460 | ||||||||||||
Total cost of revenues | 295,716 | 235,961 | ||||||||||||
Gross profit | 213,826 | 195,844 | ||||||||||||
Research and development | 45,441 | 34,247 | ||||||||||||
Selling, general and administrative | 105,379 | 64,136 | ||||||||||||
Acquisition costs | 10,699 | 30 | ||||||||||||
Restructuring | 24 | 1,007 | ||||||||||||
Amortization of intangible assets | 10,538 | 3,380 | ||||||||||||
Income from operations | 41,745 | 93,044 | ||||||||||||
Interest (expense) income, net | (7,064 | ) | 1,294 | |||||||||||
Other income, net | 1,492 | - | ||||||||||||
Interest and other (expense) income, net | (5,572 | ) | 1,294 | |||||||||||
Income from continuing operations before income taxes | 36,173 | 94,338 | ||||||||||||
Provision for income taxes | 9,400 | 27,332 | ||||||||||||
Net income | $ | 26,773 | $ | 67,006 | ||||||||||
Net income per share: | ||||||||||||||
Basic | $ | 0.50 | $ | 1.26 | ||||||||||
Diluted | $ | 0.50 | $ | 1.25 | ||||||||||
Cash dividends per common share | $ | 0.340 | $ | 0.335 | ||||||||||
Weighted average shares outstanding: | ||||||||||||||
Basic | 53,348 | 53,299 | ||||||||||||
Diluted | 53,685 | 53,559 | ||||||||||||
The following supplemental Non-GAAP earnings information is presented | ||||||||||||||
to aid in understanding MKS' operating results: | ||||||||||||||
Net income | $ | 26,773 | $ | 67,006 | ||||||||||
Adjustments: | ||||||||||||||
Acquisition costs (Note 1) | 10,699 | 30 | ||||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | ||||||||||||
Fees and expenses relating to repricing of term loan (Note 3) | 713 | - | ||||||||||||
Amortization of debt issuance costs (Note 4) | 1,629 | - | ||||||||||||
Integration costs (Note 5) | 11,850 | - | ||||||||||||
Restructuring (Note 6) | 24 | 1,007 | ||||||||||||
Sale of previously written down inventory (Note 7) | - | (2,098 | ) | |||||||||||
Amortization of intangible assets | 10,538 | 3,380 | ||||||||||||
Pro forma tax adjustments | (13,489 | ) | (698 | ) | ||||||||||
Non-GAAP net earnings (Note 8) | $ | 58,856 | $ | 68,627 | ||||||||||
Non-GAAP net earnings per share (Note 8) | $ | 1.10 | $ | 1.28 | ||||||||||
Weighted average shares outstanding | 53,685 | 53,559 | ||||||||||||
Income from operations | $ | 41,745 | $ | 93,044 | ||||||||||
Adjustments: | ||||||||||||||
Acquisition costs (Note 1) | 10,699 | 30 | ||||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | ||||||||||||
Fees and expenses relating to repricing of term loan (Note 3) | 713 | - | ||||||||||||
Integration costs (Note 5) | 11,850 | - | ||||||||||||
Restructuring (Note 6) | 24 | 1,007 | ||||||||||||
Sale of previously written down inventory (Note 7) | - | (2,098 | ) | |||||||||||
Amortization of intangible assets | 10,538 | 3,380 | ||||||||||||
Non-GAAP income from operations (Note 9) | $ | 85,688 | $ | 95,363 | ||||||||||
Non-GAAP operating margin percentage (Note 9) | 16.8 | % | 22.1 | % | ||||||||||
Gross profit | $ | 213,826 | $ | 195,844 | ||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | ||||||||||||
Sale of previously written down inventory (Note 7) | - | (2,098 | ) | |||||||||||
Non-GAAP gross profit (Note 10) | $ | 223,945 | $ | 193,746 | ||||||||||
Non-GAAP gross profit percentage (Note 10) | 44.0 | % | 44.9 | % | ||||||||||
Interest (expense) income, net | $ | (7,064 | ) | $ | 1,294 | |||||||||
Amortization of debt issuance costs (Note 4) | 1,629 | - | ||||||||||||
Non-GAAP interest (expense) income, net | $ | (5,435 | ) | $ | 1,294 | |||||||||
Note 1: We recorded | ||||||||||||||
Note 2: We recorded | ||||||||||||||
Note 3: We recorded | ||||||||||||||
Note 4: We recorded | ||||||||||||||
Note 5: We recorded | ||||||||||||||
Note 6: We
recorded | ||||||||||||||
Note 7: Cost of sales for the six months ended | ||||||||||||||
Note 8: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude acquisition costs, an inventory step-up adjustment related to the acquisition of | ||||||||||||||
Note 9: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude acquisition costs, an inventory step-up adjustment related to the acquisition of | ||||||||||||||
Note 10: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an inventory step-up adjustment related to the acquisition of | ||||||||||||||
Reconciliation of GAAP Income Tax Rate to Non-GAAP Income Tax Rate | ||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
Income Before | Provision (benefit) | Effective | Income Before | Provision(benefit) | Effective | |||||||||||||||||||
Income Taxes | for Income Taxes | Tax Rate | Income Taxes | for Income Taxes | Tax Rate | |||||||||||||||||||
GAAP | $ | 12,368 | $ | 3,158 | 25.5 | % | $ | 23,805 | $ | 6,242 | 26.2 | % | ||||||||||||
Adjustments: | ||||||||||||||||||||||||
Acquisition costs (Note 1) | 8,205 | - | 2,494 | - | ||||||||||||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | - | - | ||||||||||||||||||||
Fees and expenses relating to repricing of term loan (Note 3) | 713 | - | - | - | ||||||||||||||||||||
Amortization of debt issuance costs (Note 4) | 1,629 | - | - | - | ||||||||||||||||||||
Integration costs (Note 5) | 11,850 | - | - | - | ||||||||||||||||||||
Restructuring | 24 | - | - | - | ||||||||||||||||||||
Amortization of intangible assets | 8,855 | - | 1,683 | - | ||||||||||||||||||||
Tax effect of pro forma adjustments | - | 11,708 | - | 1,503 | ||||||||||||||||||||
Adjustment to pro forma tax rate | - | 188 | - | 90 | ||||||||||||||||||||
Non-GAAP | $ | 53,763 | $ | 15,054 | 28.0 | % | $ | 27,982 | $ | 7,835 | 28.0 | % | ||||||||||||
Three Months Ended | ||||||||||||||||||||||||
Income Before | Provision (benefit) | Effective | ||||||||||||||||||||||
Income Taxes | for Income Taxes | Tax Rate | ||||||||||||||||||||||
GAAP | $ | 46,824 | $ | 13,604 | 29.1 | % | ||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||
Restructuring (Note 6) | 219 | - | ||||||||||||||||||||||
Sale of previously written down inventory (Note 7) | (2,098 | ) | - | |||||||||||||||||||||
Amortization of intangible assets | 1,709 | - | ||||||||||||||||||||||
Tax effect of pro forma adjustments | - | 311 | ||||||||||||||||||||||
Adjustment to pro forma tax rate | - | (385 | ) | |||||||||||||||||||||
Non-GAAP | $ | 46,654 | $ | 13,530 | 29.0 | % | ||||||||||||||||||
Six Months Ended | Six Months Ended | |||||||||||||||||||||||
Income Before | Provision (benefit) | Effective | Income Before | Provision(benefit) | Effective | |||||||||||||||||||
Income Taxes | for Income Taxes | Tax Rate | Income Taxes | for Income Taxes | Tax Rate | |||||||||||||||||||
GAAP | $ | 36,173 | $ | 9,400 | 26.0 | % | $ | 94,338 | $ | 27,332 | 29.0 | % | ||||||||||||
Adjustments: | ||||||||||||||||||||||||
Acquisition costs (Note 1) | 10,699 | - | 30 | - | ||||||||||||||||||||
Acquisition inventory step-up (Note 2) | 10,119 | - | - | - | ||||||||||||||||||||
Fees and expenses relating to repricing of term loan (Note 3) | 713 | - | - | - | ||||||||||||||||||||
Amortization of debt issuance costs (Note 4) | 1,629 | - | - | - | ||||||||||||||||||||
Integration costs (Note 5) | 11,850 | - | - | - | ||||||||||||||||||||
Restructuring (Note 6) | 24 | - | 1,007 | - | ||||||||||||||||||||
Amortization of intangible assets | 10,538 | - | 3,380 | - | ||||||||||||||||||||
Sale of previously written down inventory (Note 7) | - | - | (2,098 | ) | - | |||||||||||||||||||
Tax effect of pro forma adjustments | - | 13,211 | - | 1,128 | ||||||||||||||||||||
Adjustment to pro forma tax rate | - | 278 | - | (430 | ) | |||||||||||||||||||
Non-GAAP | $ | 81,745 | $ | 22,889 | 28.0 | % | $ | 96,657 | $ | 28,030 | 29.0 | % | ||||||||||||
Note 1: We recorded | ||||||||||||||||||||||||
Note 2: We recorded | ||||||||||||||||||||||||
Note 3: We recorded | ||||||||||||||||||||||||
Note 4: We recorded | ||||||||||||||||||||||||
Note 5: We recorded | ||||||||||||||||||||||||
Note 6: We recorded | ||||||||||||||||||||||||
Note 7: Cost of sales for the three and six months ended | ||||||||||||||||||||||||
Reconciliation of Q3-16 Guidance - GAAP Net Income to Non-GAAP Net Earnings | ||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
Low Guidance | High Guidance | |||||||||||||||||||||||
$ Amount | $ Per Share | $ Amount | $ Per Share | |||||||||||||||||||||
GAAP net income | $ | 19,600 | $ | 0.36 | $ | 32,200 | $ | 0.60 | ||||||||||||||||
Amortization | 12,500 | 0.23 | 12,500 | 0.23 | ||||||||||||||||||||
Integration costs | 3,000 | 0.06 | 3,000 | 0.06 | ||||||||||||||||||||
Deferred financing fees | 1,260 | 0.02 | 1,260 | 0.02 | ||||||||||||||||||||
Acquisition inventory step-up | 4,500 | 0.08 | 4,500 | 0.08 | ||||||||||||||||||||
Tax effect of adjustments (Note 1) | (6,660 | ) | (0.12 | ) | (7,360 | ) | (0.14 | ) | ||||||||||||||||
Non-GAAP net earnings | $ | 34,200 | $ | 0.64 | $ | 46,100 | $ | 0.86 | ||||||||||||||||
Q3 -16 forecasted shares | 53,800 | 53,800 | ||||||||||||||||||||||
Note 1: The Non-GAAP adjustments are tax effected at the applicable statutory rates. | ||||||||||||||||||||||||
Unaudited Consolidated Balance Sheet | |||||||||||
(In thousands) | |||||||||||
2016 | 2015 | ||||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 354,275 | $ | 227,574 | |||||||
Restricted cash | 5,559 | - | |||||||||
Short-term investments | 71,373 | 430,663 | |||||||||
Trade accounts receivable, net | 233,951 | 101,883 | |||||||||
Inventories | 278,360 | 152,631 | |||||||||
Other current assets | 57,995 | 26,760 | |||||||||
Total current assets | 1,001,513 | 939,511 | |||||||||
Property, plant and equipment, net | 184,221 | 68,856 | |||||||||
592,605 | 199,703 | ||||||||||
Intangible assets, net | 426,983 | 44,027 | |||||||||
Long-term investments | 15,230 | - | |||||||||
Other assets | 22,879 | 21,250 | |||||||||
Total assets | $ | 2,243,431 | $ | 1,273,347 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
Short-term debt | $ | 12,678 | $ | - | |||||||
Accounts payable | 61,538 | 23,177 | |||||||||
Accrued compensation | 59,360 | 28,424 | |||||||||
Income taxes payable | 7,022 | 4,024 | |||||||||
Other current liabilities | 67,092 | 35,359 | |||||||||
Total current liabilities | 207,690 | 90,984 | |||||||||
Long-term debt, net | 696,906 | - | |||||||||
Non-current deferred taxes | 102,101 | 2,655 | |||||||||
Other liabilities | 55,124 | 18,827 | |||||||||
Total liabilities | 1,061,821 | 112,466 | |||||||||
Stockholders' equity: | |||||||||||
Common stock | 113 | 113 | |||||||||
Additional paid-in capital | 765,393 | 744,725 | |||||||||
Retained earnings | 434,928 | 427,214 | |||||||||
Accumulated other comprehensive loss | (18,824 | ) | (11,171 | ) | |||||||
Total stockholders' equity | 1,181,610 | 1,160,881 | |||||||||
Total liabilities and stockholders' equity | $ | 2,243,431 | $ | 1,273,347 | |||||||
Company Contact:Source:Seth H. Bagshaw Vice President, Chief Financial Officer and Treasurer Telephone: 978.645.5578 Investor Relations Contact:Monica Gould The Blueshirt Group Telephone: 212.871.3927 Email: monica@blueshirtgroup.com
News Provided by Acquire Media