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):   July 27, 2016

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 July 27, 2016, MKS Instruments, Inc. announced its financial results for the quarter ended June 30, 2016. 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 July 27, 2016






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.
          
July 27, 2016   By:   /s/ Seth H. Bagshaw
       
        Name: Seth H. Bagshaw
        Title: Vice President, Chief Financial Officer and President


Top of the Form

Exhibit Index


     
Exhibit No.   Description

 
99.1
  Press Release dated July 27, 2016
EX-99.1

(MKS LOGO)

EXHIBIT 99.1

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

Andover, Mass., July 27, 2016 — MKS Instruments, Inc. (NASDAQ: MKSI), a global provider of technologies that enable advanced processes and improve productivity, reports today second quarter 2016 financial results.

“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 Gerald Colella, Chief Executive Officer and President. On a pro-forma basis, sales were $359 million, an increase of 9% from $330 million in the first quarter of 2016.

Mr. Colella added, “Our second quarter performance demonstrates the accretion potential of our combination with Newport. We are excited about the capabilities of a broader suite of highly precise technology-enabling solutions that address the difficult technological challenges our customers face. Our integration is on track and we are on schedule to realize $35 million of annualized cost synergies.”

“During the second quarter, we introduced a combined target operating model to reflect the acquisition of Newport, our recent favorable debt repricing and a $50 million principal repayment,” said Seth Bagshaw, Vice President and Chief Financial Officer. “At illustrative annual revenue of approximately $1.4 billion, and on a fully synergized basis, at this target operating model, the combined company is expected to generate non-GAAP gross margins of 45% to 47%, non-GAAP operating margins of 18% to 20%, and non-GAAP EPS of $2.97 to $3.35 on 54 million shares outstanding.”

Sales in the second quarter were $326 million, which included two months of results from the company’s acquisition of Newport which closed on April 29, 2016. Second quarter Net Income of $9.2 million included amortization of intangible assets of $8.9 million and aggregate acquisition and integration-related costs of $20 million associated with the acquisition. Non-GAAP Net Earnings were $38.7 million, or $0.72 per diluted share.

The Company had $426 million in cash and short-term investments as of June 30th, $730 million outstanding under its term loan, and during the quarter paid a dividend of $9.1 million or $0.17 per diluted share.

                 
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 $345 to $385 million, and at these volumes, our non-GAAP net earnings could range from $0.64 to $0.86 per diluted share and GAAP net income could range from $0.36 to $0.60 per diluted share.

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 Thursday, July 28, 2016 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 37647857, 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.

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, 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, vacuum technology, lasers, photonics, sub-micron positioning, vibration isolation, and optics. Our primary served markets include semiconductor capital equipment, general industrial, life sciences, and research. Additional information can be found at www.mksinst.com.

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 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. Pro forma revenue amounts assume the acquisition of Newport had occurred as of the beginning of the first quarter of 2016.

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 Newport Corporation. These statements are only predictions based on current assumptions and expectations. Actual events or results may differ materially from those in the forward-looking statements set forth herein. Among the important factors that could cause actual events to differ materially from those in the forward-looking statements are the conditions affecting the markets in which MKS operates, including the fluctuations in capital spending in the semiconductor industry, and other advanced manufacturing markets, fluctuations in net sales to MKS’ major customers, the ability of MKS Instruments to successfully integrate Newport Corporation’s operations and employees, unexpected costs, charges or expenses resulting from the Newport acquisition, the terms of the financing incurred in connection with the Newport acquisition, MKS’ ability to realize anticipated synergies and cost savings from the Newport acquisition, MKS’ ability to successfully grow Newport Corporation’s business, potential adverse reactions or changes to business relationships resulting from the Newport acquisition, potential fluctuations in quarterly results, the challenges, risks and costs involved with integrating the operations of any other 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 the other factors described in MKS’ most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed with the SEC and in Newport Corporation’s Annual Report on Form 10-K for the year ended January 2, 2016 filed with the SEC. 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 after the date of this press release.

###

Company Contact: 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

1

MKS Instruments, Inc.

Unaudited Consolidated Statements of Operations
(In thousands, except per share data)

                         
    Three Months Ended
    June 30, 2016   June 30, 2015   March 31, 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 $8.2 million and $2.5 million of acquisition costs during the three months ended June 30, 2016 and March 31, 2016, respectively, related to the Newport Corporation acquisition, which closed during the second quarter of 2016.

Note 2: We recorded $10.1 million in cost of sales during the three months ended June 30, 2016 related to the step-up of inventory to fair value as a result of the Newport Corporation acquisition. This is being charged to cost of sales over inventory turns of three months.

Note 3: We recorded $0.7 million of fees and expenses during the three months ended June 30, 2016 related to the repricing of our Term Loan Credit Agreement.

Note 4: We recorded $1.6 million of additional interest expense during the three months ended June 30, 2016 related to the amortization of debt issuance costs affiliated with our Term Loan Credit Agreement and ABL Facility.

Note 5: We recorded $11.9 million of integration costs during the three months ended June 30, 2016 related to the Newport Corporation acquisition.

Note 6: We recorded $0.2 million of restructuring costs during the three months ended June 30, 2015 related to the outsourcing of an international manufacturing operation.

Note 7: Cost of sales for the three months ended June 30, 2015, include the reversal of a special charge of $2.1 million for obsolete inventory, which was subsequently sold.

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 Newport Corporation, fees and expenses related to the repricing of a term loan credit agreement, amortization of debt issuance costs, integration costs related to the acquisition of Newport Corporation, restructuring costs, the reversal of certain previously written off inventory items that were subsequently sold, amortization of intangible assets and the related tax effect of these adjustments to reflect the expected full year effective tax rate in the related period.

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 Newport Corporation, fees and expenses related to the repricing of a term loan credit agreement, integration costs related to the acquisition of Newport Corporation, restructuring costs, the reversal of certain previously written off inventory items that were subsequently sold and amortization of intangible assets.

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.

2

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

                 
    Six Months Ended June 30,
    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 $10.7 million of acquisition costs during the six months ended June 30, 2016 related to the Newport Corporation acquisition, which closed during the second quarter of 2016. We recorded $0.03 million of acquisition costs during the six months ended June 30, 2015 related to the Precisive LLC acquisition, which closed during the first quarter of 2015.

Note 2: We recorded $10.1 million in cost of sales during the six months ended June 30, 2016 related to the step-up of inventory to fair value as a result of the Newport Corporation acquisition. This is being charged to cost of sales over inventory turns of three months.

Note 3: We recorded $0.7 million of fees and expenses during the six months ended June 30, 2016 related to the repricing of our Term Loan Credit Agreement.

Note 4: We recorded $1.6 million of amortization expense during the six months ended June 30, 2016 related to the amortization of debt issuance costs affiliated with our Term Loan Credit Agreement and ABL Facility.

Note 5: We recorded $11.9 million of integration costs during the six months ended June 30, 2016 related to the Newport Corporation acquisition.

Note 6: We recorded $1.0 million of restructuring costs during the six months ended June 30, 2015 related to the outsourcing of an international manufacturing operation.

Note 7: Cost of sales for the six months ended June 30, 2015, include the reversal of a special charge of $2.1 million for obsolete inventory, which was subsequently sold.

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 Newport Corporation, fees and expenses related to the repricing of a term loan credit agreement, amortization of debt issuance costs, integration costs related to the acquisition of Newport Corporation, restructuring costs, the reversal of certain previously written off inventory items that were subsequently sold, amortization of intangible assets and the related tax effect of these adjustments to reflect the expected full year effective tax rate in the related period.

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 Newport Corporation, fees and expenses related to the repricing of a term loan credit agreement, integration costs related to the acquisition of Newport Corporation, restructuring costs, the reversal of certain previously written off inventory items that were subsequently sold and amortization of intangible assets.

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 Newport Corporation and the reversal of certain previously written off inventory items that were subsequently sold.

3

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

                                                 
    Three Months Ended June 30, 2016   Three Months Ended March 31, 2016
     Income Before    Provision    Effective        Provision    
     Income Taxes    (benefit) for    Tax Rate    Income Before   (benefit) for   Effective
             Income Taxes             Income Taxes     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
    713                                    
repricing of term loan (Note 3)
                                               
Amortization of debt issuance costs
    1,629                                    
(Note 4)
                                               
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 June 30, 2015
         Provision    Effective
    Income Before    (benefit) for    Tax Rate 
     Income Taxes     Income Taxes         
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 June 30, 2016   Six Months Ended June 30, 2015
         Provision            Provision    Effective
    Income Before   (benefit) for   Effective   Income Before   (benefit) for    Tax Rate 
     Income Taxes     Income Taxes     Tax Rate     Income Taxes     Income Taxes         
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
    10,119                                    
(Note 2)
                                               
Fees and expenses relating to
    713                                    
repricing of term loan (Note 3)
                                               
Amortization of debt issuance
    1,629                                    
costs (Note 4)
                                               
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
                        (2,098 )              
inventory (Note 7)
                                               
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 $8.2 million and $10.7 million of acquisition costs during the three and six months ended June 30, 2016, respectively and $2.5 million during the three months ended March 31, 2016 related to the Newport Corporation acquisition, which closed during the second quarter of 2016.

Note 2: We recorded $10.1 million of amortization expense during the three and six months ended June 30, 2016 related to the step-up of inventory to fair value as a result of the Newport Corporation acquisition.

Note 3: We recorded $0.7 million of fees and expenses during the three and six months ended June 30, 2016 related to the repricing of our Term Loan Credit Agreement.

Note 4: We recorded $1.6 million of additional interest expense during the three and six months ended June 30, 2016 related to the amortization of debt issuance costs affiliated with our Term Loan Credit Agreement and ABL Facility.

Note 5: We recorded $11.9 million of integration costs during the three and six months ended June 30, 2016 related to the Newport Corporation acquisition.

Note 6: We recorded $0.2 million and $1.0 million of restructuring costs during the three and six months ended June 30, 2015, respectively, related to the outsourcing of an international manufacturing operation.

Note 7: Cost of sales for the three and six months ended June 30, 2015, include the reversal of a special charge of $2.1 million for obsolete inventory, which was subsequently sold.

MKS Instruments, Inc.
Reconciliation of Q3-16 Guidance — GAAP Net Income to Non-GAAP Net Earnings
(In thousands, except per share data)

                                 
    Three Months Ended September 30, 2016
    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.

4

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

                 
    June 30, 2016   December 31, 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  
Goodwill
    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  
 
               

5