MKS Instruments, Inc. (Form: 8-K)  

 


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):   January 28, 2015

MKS Instruments, Inc.
__________________________________________
(Exact name of registrant as specified in its charter)

     
Massachusetts 000-23621 04-2277512
_____________________
(State or other jurisdiction
_____________
(Commission
______________
(I.R.S. Employer
of incorporation) File Number) Identification No.)
      
2 Tech Drive, Suite 201, Andover, Massachusetts   01810
_________________________________
(Address of principal executive offices)
  ___________
(Zip Code)
     
Registrant’s telephone number, including area code:   978-645-5500

Not Applicable
______________________________________________
Former name or former address, if changed since last report

 

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:

[  ]  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))


Top of the Form

Item 2.02 Results of Operations and Financial Condition.

On January 28, 2015, MKS Instruments, Inc. announced its financial results for the quarter and year ended December 31, 2014. The full text of the press release is attached as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Form 8-K and the Exhibit attached hereto shall not be deemed "filed" for 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 it be deemed incorporated by reference in any filing under the Securities Act of 1933 of the Exchange Act, except as expressly set forth by specific reference in such a filing.





Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

99.1 Press Release dated January 28, 2015






Top of the Form

SIGNATURES

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.

         
    MKS Instruments, Inc.
          
January 28, 2015   By:   /s/ Seth H. Bagshaw
       
        Name: Seth H. Bagshaw
        Title: Vice President, Chief Financial Officer & Treasurer


Top of the Form

Exhibit Index


     
Exhibit No.   Description

 
99.1
  Press Release dated January 28, 2015
EX-99.1

(MKS LOGO)

EXHIBIT 99.1

Contact: Seth H. Bagshaw
Vice President, Chief Financial Officer & Treasurer
Telephone: 978.645.5578

MKS Instruments Reports Fourth Quarter and
Full Year 2014 Financial Results

    Q4 revenue up 9% sequentially

    Full Year 2014 revenue up 17% from 2013

    2014 Non-GAAP Net Earnings up 109%

Andover, Mass., January 28, 2015 — MKS Instruments, Inc. (NASDAQ: MKSI), a global provider of technologies that enable advanced processes and improve productivity, today reports fourth quarter and full year 2014 financial results.

Financial Results

                                 
    Q4   2014   Full Year 2014
    GAAP Results   Non-GAAP Results   GAAP Results   Non-GAAP Results
Net revenues ($ millions)
  $ 203     $ 203     $ 781     $ 781  
Operating margin
    19.0 %     20.1 %     17.3 %     18.6 %
Net income ($ millions)
  $ 34.2     $ 29.1     $ 115.8     $ 101.2  
Diluted EPS
  $ 0.64     $ 0.54     $ 2.16     $ 1.89  

Fourth Quarter Financial Results

Sales were $203 million, an increase of 9% from $187 million in the third quarter of 2014, and similar to sales in the fourth quarter of 2013 which were $204 million.

Fourth quarter net income was $34.2 million, or $0.64 per diluted share, compared to net income of $29.1 million, or $0.55 per diluted share in the third quarter of 2014, and $20.2 million, or $0.38 per diluted share in the fourth quarter of 2013.

Non-GAAP net earnings, which exclude special charges and credits, were $29.1 million, or $0.54 per diluted share, compared to $22.8 million, or $0.43 per diluted share in the third quarter of 2014, and $22.3 million, or $0.42 per diluted share in the fourth quarter of 2013.

Full Year Results

Sales were $781 million, an increase of 17% from $669 million in 2013. Net income was $115.8 million, or $2.16 per diluted share, compared to $35.8 million, or $0.67 per diluted share in 2013. Non-GAAP net earnings were $101.2 million, or $1.89 per diluted share, compared to $48.4 million, or $0.90 per diluted share in 2013. Cash and investments at December 31st were $592 million, or approximately $11.14 per share. Total book value, net of goodwill and intangibles, was $843 million or approximately $15.86 per share.

Gerald Colella, Chief Executive Officer and President, said, “I’m very pleased with our strong financial and operational performance in 2014. Sales increased by 17%, non-GAAP net earnings more than doubled, and we made excellent progress toward our strategic goals. In addition, we deployed $143 million of capital during the year for the acquisition of Granville-Phillips, share repurchases and cash dividends. Business levels in our core market continue to be very healthy entering 2015 and we remain focused on our strategic initiatives and increasing long-term shareholder value.

“Based on current business levels, we expect that sales in the first quarter of 2015 may range from $195 to $215 million, and at these volumes, our non-GAAP net earnings could range from $0.45 to $0.60 per share and GAAP net income could range from $0.43 to $0.57 per share.”

Conference Call Details

A conference call with management will be held on Thursday, January 29, 2015 at 8:30 a.m. (Eastern Time). To participate in the conference call, please dial (877) 212-6076 for domestic callers and (707) 287-9331 for international callers, and an operator will connect you. Participants will need to provide the operator with the Conference ID of 45798423, which has been reserved for this call. A live and archived webcast of the call will be available on the company’s website at www.mksinst.com.

Use of Non-GAAP Financial Results

Non-GAAP amounts exclude amortization of acquired intangible assets, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition, restructuring charges, an excess and obsolete charge related to a unique product in a solar application, a benefit related to an insurance reimbursement, supplemental executive retirement costs, 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 the United States of America (GAAP). MKS’ management believes the presentation of these non-GAAP financial measures is useful to investors for comparing prior periods and analyzing ongoing business trends and operating results.

About MKS Instruments

MKS Instruments, Inc. is a global provider of instruments, subsystems and process control solutions that measure, control, power, monitor and analyze critical parameters of advanced manufacturing processes to improve process performance and productivity. Our products are derived from our core competencies in pressure measurement and control, materials delivery, gas composition analysis, control and information technology, power and reactive gas generation, and vacuum technology. Our primary served markets are manufacturers of capital equipment for semiconductor devices, and for other thin film applications including flat panel displays, solar cells, light emitting diodes, data storage media, and other advanced coatings. We also leverage our technology in other markets with advanced manufacturing applications including medical equipment, pharmaceutical manufacturing, energy generation and environmental monitoring.

Forward-Looking Statements

This release contains projections or other forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27 of the Securities Act, and Section 21E of the Securities Exchange Act regarding MKS’ future growth and the future financial performance of MKS. These projections or statements are only predictions. Actual events or results may differ materially from those in the projections or other forward-looking statements set forth herein. Among the important factors that could cause actual events to differ materially from those in the projections or other forward-looking statements are the fluctuations in capital spending in the semiconductor industry, and other advanced manufacturing markets, fluctuations in net sales to MKS’ major customers, potential fluctuations in quarterly results, the challenges, risks and costs involved with integrating the operations of MKS and any acquired companies, dependence on new product development, rapid technological and market change, acquisition strategy, manufacturing and sourcing risks, volatility of stock price, international operations, financial risk management, and future growth subject to risks. Readers are referred to MKS’ filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q for a discussion of these and other important risk factors concerning MKS and its operations. MKS is under no obligation to, and expressly disclaims any obligation to, update or alter its forward-looking statements, whether as a result of new information, future events or otherwise.

###

1

MKS Instruments, Inc.
Unaudited Consolidated Statements of Operations
(In thousands, except per share data)

                         
    Three Months Ended
    December 31, 2014   December 31, 2013   September 30, 2014
Net revenues:
                       
Products
  $ 176,647     $ 179,319     $ 158,520  
Services
    26,374       25,075       28,278  
 
                       
Total net revenues
    203,021       204,394       186,798  
Cost of revenues:
                       
Products
    97,295       99,874       89,181  
Services
    16,292       16,840       18,292  
 
                       
Total cost of revenues
    113,587       116,714       107,473  
Gross profit
    89,434       87,680       79,325  
Research and development
    16,022       16,252       15,827  
Selling, general and administrative
    32,633       39,874       32,365  
Restructuring
    494             1,223  
Amortization of intangible assets
    1,731       602       1,760  
 
                       
Income from operations
    38,554       30,952       28,150  
Interest income, net
    391       204       394  
 
                       
Income from operations before income taxes
    38,945       31,156       28,544  
(Benefit) provision for income taxes
    4,753       10,919       (573 )
 
                       
Net income
  $ 34,192     $ 20,237     $ 29,117  
 
                       
Net income per share:
                       
Basic
  $ 0.64     $ 0.38     $ 0.55  
Diluted
  $ 0.64     $ 0.38     $ 0.55  
Cash dividends per common share
  $ 0.165     $ 0.160     $ 0.165  
Weighted average shares outstanding:
                       
Basic
    53,102       53,251       53,054  
Diluted
    53,436       53,695       53,310  
The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS’ operating results:
                       
Net income
  $ 34,192     $ 20,237     $ 29,117  
Adjustments (net of tax, if applicable):
                       
Income tax charges (Note 1)
    1,422              
Release of tax reserves (Note 2)
    (3,394 )           (6,109 )
Tax benefit and tax credits (Notes 3)
    (4,614 )           (3,343 )
Acquisition inventory step-up (Note 4)
                1,634  
Restructuring (Note 5)
    494             1,223  
Executive retirement costs (Note 6)
          2,581        
Amortization of intangible assets
    1,731       602       1,760  
Pro forma tax adjustments
    (779 )     (1,100 )     (1,500 )
 
                       
Non-GAAP net earnings (Note 7)
  $ 29,052     $ 22,320     $ 22,782  
 
                       
Non-GAAP net earnings per share (Note 7)
  $ 0.54     $ 0.42     $ 0.43  
 
                       
Weighted average shares outstanding
    53,436       53,695       53,310  
Income from operations
  $ 38,554     $ 30,952     $ 28,150  
Adjustments:
                       
Acquisition inventory step-up (Note 4)
                1,634  
Restructuring (Note 5)
    494             1,223  
Executive retirement costs (Note 6)
          2,581        
Amortization of intangible assets
    1,731       602       1,760  
 
                       
Non-GAAP income from operations (Note 8)
  $ 40,779     $ 34,135     $ 32,767  
 
                       
Non-GAAP operating margin percentage (Note 8)
    20.1 %     16.7 %     17.5 %
 
                       
Gross profit
  $ 89,434     $ 87,680     $ 79,325  
Acquisition inventory step-up (Note 4)
                1,634  
 
                       
Non-GAAP gross profit (Note 9)
  $ 89,434     $ 87,680     $ 80,959  
 
                       
Non-GAAP gross profit percentage (Note 9)
    44.1 %     42.9 %     43.3 %
 
                       

Note 1: In the fourth quarter of 2014, we recorded $1.4 million of withholding tax related to a foreign intercompany dividend.

Note 2: Reserve releases related to the settlement of audits and expiration of the statute of limitations.

Note 3: In the fourth quarter of 2014, we recorded a tax benefit of $3.2 million related to a German NOL resulting from a change in tax status and we recorded a $1.4 million tax credit for the reinstatement of the U.S. research credit for the full year 2014. In the third quarter of 2014, we recorded a tax benefit of $3.3 million related to a foreign intercompany dividend to the U.S.

Note 4: Inventory step-up adjustment related to the Granville-Phillips acquisition which closed during the second quarter of 2014.

Note 5: In the third and fourth quarters of 2014, we recorded restructuring charges primarily for severance costs related to a reduction in workforce, primarily at one of our foreign subsidiaries.

Note 6: In the fourth quarter of 2013, the Company’s Chief Executive Officer retired and $2.6 million of costs related to his supplemental executive retirement plan and other benefits were recognized and recorded in selling, general and administrative expenses.

Note 7: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude amortization of intangible assets, restructuring costs, an inventory step-up adjustment related to an acquisition, certain supplemental executive retirement costs, discrete tax benefits and charges, and the related tax effect of these adjustments to reflect the expected full year effective tax rate in the related quarter.

Note 8: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude amortization of intangible assets, restructuring costs, an inventory step-up adjustment related to an acquisition and certain supplemental executive retirement costs.

Note 9: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an inventory step-up adjustment related to an acquisition.

2

MKS Instruments, Inc.
Unaudited Consolidated Statements of Operations
(In thousands, except per share data)

                 
    Twelve Months Ended
    December 31,
    2014   2013
Net revenues:
               
Products
  $ 673,819     $ 568,317  
Services
    107,050       101,103  
 
               
Total net revenues
    780,869       669,420  
Cost of revenues:
               
Products
    374,200       337,464  
Services
    68,903       65,382  
 
               
Total cost of revenues
    443,103       402,846  
Gross profit
    337,766       266,574  
Research and development
    62,888       63,570  
Selling, general and administrative
    131,828       142,014  
Insurance reimbursement
          (1,071 )
Acquisition costs
    499       171  
Restructuring
    2,464       1,364  
Amortization of intangible assets
    4,945       2,139  
 
               
Income from operations
    135,142       58,387  
Interest income, net
    1,251       914  
 
               
Income from operations before income taxes
    136,393       59,301  
Provision for income taxes
    20,615       23,525  
 
               
Net income
  $ 115,778     $ 35,776  
 
               
Net income per share:
               
Basic
  $ 2.17     $ 0.67  
Diluted
  $ 2.16     $ 0.67  
Cash dividends per common share
  $ 0.655     $ 0.640  
Weighted average shares outstanding:
               
Basic
    53,232       53,061  
Diluted
    53,515       53,481  
The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS’ operating results:
               
Net income
  $ 115,778     $ 35,776  
Adjustments (net of tax, if applicable):
               
Income tax charges (Note 1)
    1,422       6,481  
Tax benefit and tax credits (Note 2)
    (7,957 )     (3,553 )
Release of tax reserves (Note 3)
    (14,582 )      
Excess and obsolete charge (Note 4)
          6,423  
Insurance reimbursement (Note 5)
          (1,071 )
Acquisition costs (Note 6)
    499       171  
Acquisition inventory step-up (Note 7)
    2,179        
Restructuring (Note 8)
    2,464       1,364  
Executive retirement costs (Note 9)
          2,581  
Amortization of intangible assets
    4,945       2,139  
Pro forma tax adjustments
    (3,569 )     (1,923 )
 
               
Non-GAAP net earnings (Note 10)
  $ 101,179     $ 48,388  
 
               
Non-GAAP net earnings per share (Note 10)
  $ 1.89     $ 0.90  
 
               
Weighted average shares outstanding
    53,515       53,481  
Income from operations
  $ 135,142     $ 58,387  
Adjustments:
               
Excess and obsolete charge (Note 4)
          6,423  
Insurance reimbursement (Note 5)
          (1,071 )
Acquisition costs (Note 6)
    499       171  
Acquisition inventory step-up (Note 7)
    2,179        
Restructuring (Note 8)
    2,464       1,364  
Executive retirement costs (Note 9)
          2,581  
Amortization of intangible assets
    4,945       2,139  
 
               
Non-GAAP income from operations (Note 11)
  $ 145,229     $ 69,994  
 
               
Non-GAAP operating margin percentage (Note 11)
    18.6 %     10.5 %
 
               
Gross profit
  $ 337,766     $ 266,574  
Excess and obsolete charge (Note 4)
          6,423  
Acquisition inventory step-up (Note 7)
    2,179        
 
               
Non-GAAP gross profit (Note 12)
  $ 339,945     $ 272,997  
 
               
Non-GAAP gross profit percentage (Note 12)
    43.5 %     40.8 %
 
               

Note 1: In 2014, we recorded $1.4 million of withholding tax related to a foreign intercompany dividend. In 2013, we incurred income tax charges of $6.5 million related to an election to pay currently, at a substantially reduced rate, taxes on certain accumulated earnings from the years 2001 to 2011 of one of our foreign subsidiaries.

Note 2: In 2014, we recorded a tax benefit of $3.3 million related to a foreign intercompany dividend to the U.S and a tax benefit of $3.2 million related to a German NOL resulting from a change in tax status. We also recorded a $1.4 million credit for the reinstatement of the U.S. research credit for the full year 2014. In 2013, we recorded $1.2 million in credits against U.S. tax expense on amended returns related to prior years and a tax benefit of $2.4 million related to the American Taxpayer Relief Act of 2012 on January 2, 2013.

Note 3: In 2014, we recorded $14.6 million in credits for reserve releases related to the settlement of audits and expiration of the statute of limitations.

Note 4: In 2013, we incurred $6.4 million of special charges, which is included in cost of sales, for obsolete inventory related to a unique product in a solar application in which slowing market conditions provide uncertainty as to the net realizable value of this inventory.

Note 5: In 2012, we incurred $5.3 million in charges to settle litigation with former shareholders of one of our former subsidiaries. This litigation was long standing and the decision to reach a settlement was made to eliminate future legal expenses related to the suit. In 2013, we recovered $1.1 million from our insurance company relating to the prior year legal settlement.

Note 6: In 2014, we incurred legal and filing fees related to the Granville-Phillips acquisition, which closed during the second quarter of 2014. In 2013 we incurred legal fees related to the acquisition of Alter S.r.l., in March 2013.

Note 7: Inventory step-up adjustment related to the Granville-Phillips acquisition which closed during the second quarter of 2014.

Note 8: In 2014 and 2013, we recorded restructuring charges primarily related to reductions in workforce and the consolidation of certain facilities.

Note 9: In 2013, the Company’s Chief Executive Officer retired and $2.6 million of costs related to his supplemental executive retirement plan and other benefits were recognized and recorded in selling, general and administrative expenses.

Note 10: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude amortization of intangible assets, restructuring costs, costs associated with acquisitions, an inventory step-up adjustment related to an acquisition, a benefit related to an insurance reimbursement, an excess and obsolete charge related to a unique product in a solar application, certain supplemental executive retirement costs, discrete tax benefits and charges, and the related tax effect of these adjustments.

Note 11: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude amortization of intangible assets, restructuring costs, costs associated with acquisitions, an inventory step-up adjustment related to an acquisition, an excess and obsolete charge related to a unique product in a solar application, a benefit related to an insurance reimbursement and certain supplemental executive retirement costs.

Note 12: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an excess and obsolete charge related to a unique product in a solar application and an inventory step-up adjustment related to an acquisition.

3

MKS Instruments, Inc.
Reconciliation of GAAP Income Tax Rate to Non-GAAP Income Tax Rate
(In thousands)

                                                 
    Three Months Ended December 31, 2014   Three Months Ended September 30, 2014
         Provision for    Effective        Provision for    Effective
    Income Before   (benefit)    Tax Rate    Income Before   (benefit)    Tax Rate 
     Income Taxes     Income Taxes             Income Taxes     Income Taxes         
GAAP                
  $          38,945   $         4,753      12.2%      $         28,544   $          (573)      -2.0%   
Adjustments:
                                               
Income tax charges (Note 1)
    (1,422 )                    
Tax benefit and tax credits (Note 2)
    4,614             3,343        
Release of tax reserves (Note 3)
    3,394             6,109        
Restructuring (Note 5)
  494             1,223          
Acquisition inventory step-up (Note 7)
              1,634          
Amortization of intangible assets
  1,731             1,760          
Tax effect of pro forma adjustments
    779             1,680        
Adjustment to pro forma tax rate
                (180 )        
 
                               
Non-GAAP
  $       41,170   $       12,118      29.4%      $       33,161   $      10,379      31.3%   
 
                               
                         
    Three Months Ended December 31, 2013
         Provision for    
    Income Before    (benefit)   Effective
     Income Taxes     Income Taxes     Tax Rate 
GAAP
  $       31,156     $       10,919         35.0%    
Adjustments:
                       
Executive retirement costs (Note 9)
    2,581                
Amortization of intangible assets
    602                
Tax effect of pro forma adjustments
          1,124          
Adjustment to pro forma tax rate
          (24 )        
 
                       
Non-GAAP
  $      34,339     $      12,019       35.0%    
 
                       
                                                 
    Twelve Months Ended December 31, 2014   Twelve Months Ended December 31, 2013
    Income Before    Provision for        Income Before    Provision for    
     Income Taxes    (benefit)   Effective    Income Taxes    (benefit)   Effective
             Income Taxes     Tax Rate             Income Taxes     Tax Rate 
GAAP                
  $         136,393   $         20,615      15.1%      $          59,301   $         23,525      39.7%   
Adjustments:
                                               
Income tax charges (Note 1)
    (1,422 )             (6,481 )        
Tax benefit and tax credits (Note 2)
    7,957             3,553        
Release of tax reserves (Note 3)
    14,582                    
Excess and obsolete charge (Note 4)
              6,423          
Insurance reimbursement (Note 8)
              (1,071 )          
Acquisition costs (Note 6)
  499             171          
Acquisition inventory step-up (Note
  2,179                      
7)
                                               
Restructuring (Note 5)
  2,464             1,364          
Executive retirement costs (Note 9)
              2,581          
Amortization of intangible assets
  4,945             2,139          
Tax effect of pro forma adjustments
    3,569             1,923        
 
                               
Non-GAAP
  $      146,480   $       45,301      30.9%      $       70,908   $       22,520      31.8%   
 
                               

Note 1: In the fourth quarter of 2014, we recorded $1.4 million of withholding tax related to a foreign intercompany dividend. In 2013, we incurred income tax charges of $6.5 million related to an election to pay currently, at a substantially reduced rate, taxes on certain accumulated earnings from the years 2001 to 2011 of one of our foreign subsidiaries.

Note 2: In the fourth quarter of 2014, we recorded a tax benefit of $3.2 million related to a German NOL resulting from a change in tax status and we recorded a $1.4 million tax credit for the reinstatement of the U.S. research credit for the full year 2014. In the third quarter of 2014, we recorded a tax benefit of $3.3 million related to a foreign intercompany dividend to the U.S. In 2013, we recorded $1.2 million in credits against U.S. tax expense on amended returns related to prior years and a tax benefit of $2.4 million related to the American Taxpayer Relief Act of 2012 on January 2, 2013.

Note 3: We recorded credits for reserve releases related to the settlement of audits and expiration of the statute of limitations.

Note 4: In 2013, we incurred $6.4 million of special charges, which is included in cost of sales, for obsolete inventory related to a unique product in a solar application in which slowing market conditions provide uncertainty as to the net realizable value of this inventory.

Note 5: In 2014 and 2013, we recorded restructuring charges primarily related to reductions in workforce and the consolidation of certain facilities.

Note 6: In 2014 we incurred legal and filing fees related to the Granville-Phillips acquisition, which closed during the second quarter of 2014. In 2013 we incurred legal fees related to the acquisition of Alter S.r.l., in March 2013.

Note 7: Inventory step-up adjustment related to the Granville-Phillips acquisition which closed during the second quarter of 2014.

Note 8: In 2012, we incurred $5.3 million in charges to settle litigation with former shareholders of one of our former subsidiaries. This litigation was long standing and the decision to reach a settlement was made to eliminate future legal expenses related to the suit. In 2013, we recovered $1.1 million from our insurance company relating to the prior year legal settlement.

Note 9: In the 2013, the Company’s Chief Executive Officer retired and $2.6 million of costs related to his supplemental executive retirement plan and other benefits were recognized and recorded in selling, general and administrative expenses.

4

MKS Instruments, Inc.
Reconciliation of Q1-15 Guidance — GAAP Net Income to Non-GAAP Net Earnings
(In thousands, except per share data)

                                 
    Three Months Ended March 31, 2015
    Low Guidance   High Guidance
    $ Amount   $ Per Share   $ Amount   $ Per Share
GAAP net income
  $ 23,100     $ 0.43     $ 30,800     $ 0.57  
Amortization
    1,700       0.03       1,700       0.03  
Tax effect of adjustments (Note 1)
    (500 )     (0.01 )     (500 )     (0.01 )
 
                               
Non-GAAP net earnings
  $ 24,300     $ 0.45     $ 32,000     $ 0.60  
 
                               
Q1 – 15 forecasted shares
            53,600               53,600  

Note 1: The Non-GAAP adjustments are tax effected at the estimated Q1-15 tax rate of 29%.

5

MKS Instruments, Inc.
Unaudited Consolidated Balance Sheet
(In thousands)

                 
    December 31, 2014   December 31, 2013
ASSETS
               
Cash and cash equivalents
  $ 305,437     $ 288,902  
Short-term investments
    129,594       300,715  
Trade accounts receivable, net
    106,362       116,744  
Inventories
    155,169       142,727  
Deferred income taxes
    14,017       13,428  
Other current assets
    27,895       16,715  
 
               
Total current assets
    738,474       879,231  
Property, plant and equipment, net
    72,776       77,536  
Long-term investments
    157,201       60,405  
Goodwill
    192,381       150,909  
Intangible assets, net
    46,389       13,090  
Other assets
    16,434       31,847  
 
               
Total assets
  $ 1,223,655     $ 1,213,018  
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Accounts payable
  $ 34,166     $ 40,074  
Accrued compensation
    26,970       43,662  
Income taxes payable
    6,702       10,444  
Other current liabilities
    35,789       34,242  
 
               
Total current liabilities
    103,627       128,422  
Other liabilities
    38,206       63,073  
Stockholders’ equity:
               
Common stock
    113       113  
Additional paid-in capital
    734,732       730,571  
Retained earnings
    349,061       278,966  
Other stockholders’ equity
    (2,084 )     11,873  
 
               
Total stockholders’ equity
    1,081,822       1,021,523  
 
               
Total liabilities and stockholders’ equity
  $ 1,223,655     $ 1,213,018  
 
               

6