MKS Instruments Reports Fourth Quarter And Full-Year 2022 Financial Results
- Record quarterly revenue of $1.09 billion, up 42% year-over-year, exceeding the high-end of guidance
- Quarterly GAAP net income per diluted share of $0.81 and quarterly Non-GAAP net earnings per diluted share of $2.00, exceeding the high-end of guidance
- Quarterly GAAP net income of $54 million and quarterly Adjusted EBITDA of $282 million, exceeding the high-end of guidance
- Quarterly operating cash flow of $184 million and free cash flow of $130 million
- Record annual revenue of $3.55 billion, up 20% year-over-year
ANDOVER, Mass., Feb. 27, 2023 (GLOBE NEWSWIRE) -- MKS Instruments, Inc. (NASDAQ: MKSI), a global provider of technologies that transform our world, today reported fourth quarter and full year 2022 financial results. The Company also announced that it will be filing a Form 12b-25 with the SEC today, as it requires additional time to file its Form 10-K for the year ended December 31, 2022 due to the ransomware event it identified on February 3, 2023.
“Fourth quarter revenue and Non-GAAP EPS exceeded the high-end of our guidance range, capping an important year for MKS in which we firmly established the company as a foundational technology solutions provider focused on the core building blocks of advanced electronic devices,” said John T.C. Lee, President and Chief Executive Officer.
Mr. Lee added, “We are well into the recovery phase of our manufacturing and service operations following the ransomware incident identified on February 3rd, and we expect these operations will be restored over the coming weeks. I am very thankful for our dedicated employees who have worked tirelessly to help bring interrupted systems back online. Our team is focused on making up for lost time, delivering on our commitments and meeting the needs of our customers, whose support during the past weeks we’ve greatly appreciated.”
“We delivered strong revenue and profitability in the fourth quarter as a result of solid operational execution,” said Seth H. Bagshaw, Executive Vice President and Chief Financial Officer. “We also generated strong free cash flow in the quarter, as evidenced by a $100 million voluntary term loan prepayment made in December.”
Mr. Bagshaw added, “We are looking forward to returning to solid growth and profitability as our business normalizes, with a focus on driving attractive gross margins associated with our proprietary and high-value solutions, disciplined investment in the growth of our business, and extending our long-standing track record of accelerated de-levering following an acquisition.”
First Quarter 2023 Outlook
The Company anticipates the previously announced ransomware incident identified on February 3, 2023 to have a material impact on the Company's first quarter results. The full scope of the costs and related impacts of the incident has not yet been determined. As a result, the Company will not provide its usual first quarter guidance at this time.
Prior to the ransomware event, the Company expected revenue in the first quarter of approximately $1 billion. The Company currently estimates the impact from the incident on first quarter revenue to be at least $200 million.
The Company expects to resume its normal guidance practice for the second quarter.
Conference Call Details
A conference call with management will be held on Tuesday, February 28, 2023 at 8:30 a.m. (Eastern Time). To participate in the call by phone, participants should visit the Investor Relations section of MKS' website at investor.mks.com and click on Events & Presentations, where you will be able to register online and receive dial-in details. We encourage participants to register and dial in to the conference call at least 15 minutes before the start of the call to ensure a timely connection. A live and archived webcast and related presentation materials will be available on the MKS Investor Relations webpage at https://investor.mks.com/.
About MKS Instruments
MKS Instruments enables technologies that transform our world. We deliver foundational technology solutions to leading edge semiconductor manufacturing, electronics and packaging, and specialty industrial applications. We apply our broad science and engineering capabilities to create instruments, subsystems, systems, process control solutions and specialty chemicals technology that improve process performance, optimize productivity and enable unique innovations for many of the world's leading technology and industrial companies. Our solutions are critical to addressing the challenges of miniaturization and complexity in advanced device manufacturing by enabling increased power, speed, feature enhancement, and optimized connectivity. Our solutions are also critical to addressing ever-increasing performance requirements across a wide array of specialty industrial applications. Additional information can be found at www.mks.com.
Use of Non-GAAP Financial Results
This press release includes financial measures that are not in accordance with U.S. generally accepted accounting principles (“Non-GAAP financial measures”). These Non-GAAP financial measures should be viewed in addition to, and not as a substitute for, MKS' reported results under U.S. generally accepted accounting principles (“GAAP”), and may be different from Non-GAAP financial measures used by other companies. In addition, these Non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. 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.
For further information regarding these Non-GAAP financial measures, please refer to the tables presenting reconciliations of our Non-GAAP results to our GAAP results and the “Notes on Our Non-GAAP Financial Information” at the end of this press release.
Selected GAAP and Non-GAAP Financial Measures
(In millions, except per share data)
| Quarter | Full Year | ||||||||||||||||||
| Q4 2022 | Q3 2022 | Q4 2021 | 2022 | 2021 | |||||||||||||||
| Net Revenues | |||||||||||||||||||
| Semiconductor | $ | 503 | $ | 536 | $ | 495 | $ | 2,041 | $ | 1,825 | |||||||||
| Electronics & Packaging | 266 | 166 | 73 | 541 | 344 | ||||||||||||||
| Specialty Industrial | 316 | 253 | 196 | 964 | 780 | ||||||||||||||
| Total net revenues | $ | 1,085 | $ | 954 | $ | 764 | $ | 3,547 | $ | 2,950 | |||||||||
| GAAP Financial Measures | |||||||||||||||||||
| Gross margin | 44.7 | % | 40.8 | % | 46.4 | % | 43.6 | % | 46.8 | % | |||||||||
| Operating margin | 15.0 | % | 12.4 | % | 23.8 | % | 17.4 | % | 23.7 | % | |||||||||
| Net income | $ | 54 | $ | 6 | $ | 150 | $ | 333 | $ | 551 | |||||||||
| Diluted EPS | $ | 0.81 | $ | 0.09 | $ | 2.69 | $ | 5.56 | $ | 9.90 | |||||||||
| Non-GAAP Financial Measures | |||||||||||||||||||
| Gross margin | 45.9 | % | 44.9 | % | 46.4 | % | 45.1 | % | 46.8 | % | |||||||||
| Operating margin | 23.6 | % | 25.1 | % | 27.1 | % | 24.5 | % | 27.0 | % | |||||||||
| Net earnings | $ | 133 | $ | 167 | $ | 168 | $ | 597 | $ | 634 | |||||||||
| Diluted EPS | $ | 2.00 | $ | 2.74 | $ | 3.02 | $ | 9.97 | $ | 11.38 | |||||||||
Additional Financial Information
At December 31, 2022, the Company had $910 million in cash and short-term investments, $5.1 billion of secured term loan principal outstanding, and up to $500 million of additional borrowing capacity under a revolving credit facility, subject to certain leverage ratio requirements. During the fourth quarter of 2022, the Company paid a cash dividend of $15 million or $0.22 per diluted share.
SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 regarding the future financial performance, business prospects and growth of MKS Instruments, Inc. (“MKS”, the “Company”, “our”, or “we”) and the impact of the ransomware event we identified on February 3, 2023. These statements are only predictions based on current assumptions and expectations. Any statements that are not statements of historical fact (including statements containing the words “will,” “projects,” “intends,” “believes,” “plans,” “anticipates,” “expects,” “estimates,” “forecasts,” “continues” and similar expressions) should be considered to be forward-looking statements. 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 that we make are the need to generate sufficient cash flows to service and repay the substantial indebtedness we have incurred in connection with our acquisition of Atotech Limited (“Atotech” and such transaction, the “Atotech Acquisition”), which we completed in August 2022; the terms of our existing term loans under which we incurred such debt; our entry into the chemicals technology business through the Atotech Acquisition, in which we do not have experience and which may expose us to significant additional liabilities; the risk that we are unable to integrate the Atotech Acquisition successfully or realize the anticipated synergies, cost savings and other benefits of the Atotech Acquisition; the ongoing assessment and impact of the ransomware event we identified on February 3, 2023, including legal, reputational, financial and contractual risks resulting from the incident, and other risks related to cybersecurity, data privacy and intellectual property; competition from larger, more advanced or more established companies in our markets; the ability to successfully grow our business and the businesses of Atotech and Electro Scientific Industries, Inc., which we acquired in February 2019, and financial risks associated with those and potential future acquisitions, including goodwill and intangible asset impairments; manufacturing and sourcing risks, including those associated with limited and sole source suppliers and the impact and duration of supply chain disruptions, component shortages, and price increases; changes in global demand and the impact of COVID-19 or any other pandemic, including with respect to such supply chain disruptions, component shortages and price increases; risks associated with doing business internationally, including trade compliance, regulatory restrictions on our products, components or markets, particularly the semiconductor market, and unfavorable currency exchange and tax rate fluctuations, which risks become more significant as we grow our business internationally and in China specifically; conditions affecting the markets in which we operate, including fluctuations in capital spending in the semiconductor, electronics manufacturing and automotive industries, and fluctuations in sales to our major customers; disruptions or delays from third-party service providers upon which our operations may rely; the ability to anticipate and meet customer demand; the challenges, risks and costs involved with integrating or transitioning local and international operations of the companies we have acquired; risks associated with the attraction and retention of key personnel; potential fluctuations in quarterly results; dependence on new product development; rapid technological and market change; acquisition strategy; volatility of stock price; risks associated with chemical manufacturing and environmental regulation compliance; risks related to defective products; financial and legal risk management; and the other important factors described in MKS’ Quarterly Report on Form 10-Q for the quarter ended September 30, 2022. MKS is under no obligation to, and expressly disclaims any obligation to, update or alter these forward-looking statements, whether as a result of new information, future events or otherwise after the date of this press release. Amounts reported in this press release are preliminary and subject to finalization prior to the filing of our Annual Report on Form 10-K for the year ended December 31, 2022.
Company Contact:
David Ryzhik
Vice President, Investor Relations
Telephone: (978) 557-5180
Email: david.ryzhik@mksinst.com
| MKS Instruments, Inc. | |||||||||||||||||||
| Unaudited Consolidated Statements of Operations | |||||||||||||||||||
| (In millions, except per share data) | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||
| 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
| Net revenues: | |||||||||||||||||||
| Products | $ | 965 | $ | 841 | $ | 668 | $ | 3,119 | $ | 2,579 | |||||||||
| Services | 120 | 113 | 96 | 428 | 371 | ||||||||||||||
| Total net revenues | 1,085 | 954 | 764 | 3,547 | 2,950 | ||||||||||||||
| Cost of revenues: | |||||||||||||||||||
| Products | 531 | 506 | 359 | 1,774 | 1,371 | ||||||||||||||
| Services | 69 | 58 | 50 | 226 | 199 | ||||||||||||||
| Total cost of revenues | 600 | 564 | 409 | 2,000 | 1,570 | ||||||||||||||
| Gross profit | 485 | 390 | 355 | 1,547 | 1,380 | ||||||||||||||
| Research and development | 73 | 63 | 51 | 241 | 200 | ||||||||||||||
| Selling, general and administrative | 168 | 126 | 97 | 488 | 385 | ||||||||||||||
| Acquisition and integration costs | 11 | 31 | 9 | 52 | 30 | ||||||||||||||
| Restructuring and other | 1 | 5 | 1 | 10 | 11 | ||||||||||||||
| Amortization of intangible assets | 69 | 47 | 15 | 146 | 55 | ||||||||||||||
| Gain on sale of long-lived assets | — | — | — | (7 | ) | — | |||||||||||||
| Income from operations | 163 | 118 | 182 | 617 | 699 | ||||||||||||||
| Interest income | (2 | ) | (1 | ) | — | (4 | ) | — | |||||||||||
| Interest expense | 85 | 80 | 6 | 177 | 25 | ||||||||||||||
| Other expense (income), net | 15 | (1 | ) | (2 | ) | 11 | 9 | ||||||||||||
| Income before income taxes | 65 | 40 | 178 | 433 | 665 | ||||||||||||||
| Provision for income taxes | 11 | 34 | 28 | 100 | 114 | ||||||||||||||
| Net income | $ | 54 | $ | 6 | $ | 150 | $ | 333 | $ | 551 | |||||||||
| Net income per share: | |||||||||||||||||||
| Basic | $ | 0.81 | $ | 0.09 | $ | 2.71 | $ | 5.57 | $ | 9.95 | |||||||||
| Diluted | $ | 0.81 | $ | 0.09 | $ | 2.69 | $ | 5.56 | $ | 9.90 | |||||||||
| Cash dividend per common share | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.88 | $ | 0.86 | |||||||||
| Weighted average shares outstanding: | |||||||||||||||||||
| Basic | 66.6 | 61.0 | 55.5 | 59.7 | 55.4 | ||||||||||||||
| Diluted | 66.7 | 61.1 | 55.7 | 59.9 | 55.7 | ||||||||||||||
| MKS Instruments, Inc. | |||||||
| Unaudited Consolidated Balance Sheet | |||||||
| (In millions) | |||||||
| December 31, | December 31, | ||||||
| 2022 | 2021 | ||||||
| ASSETS | |||||||
| Cash and cash equivalents | $ | 909 | $ | 966 | |||
| Short-term investments | 1 | 76 | |||||
| Trade accounts receivable, net | 720 | 443 | |||||
| Inventories | 977 | 577 | |||||
| Other current assets | 187 | 85 | |||||
| Total current assets | 2,794 | 2,147 | |||||
| Property, plant and equipment, net | 800 | 326 | |||||
| Right-of-use assets | 234 | 184 | |||||
| Goodwill | 4,308 | 1,228 | |||||
| Intangible assets, net | 3,173 | 576 | |||||
| Other assets | 186 | 79 | |||||
| Total assets | $ | 11,495 | $ | 4,540 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Short-term debt | $ | 93 | $ | 9 | |||
| Accounts payable | 426 | 168 | |||||
| Accrued compensation | 101 | 132 | |||||
| Income taxes payable | 51 | 25 | |||||
| Lease liabilities | 26 | 18 | |||||
| Deferred revenue and customer advances | 94 | 37 | |||||
| Other current liabilities | 161 | 71 | |||||
| Total current liabilities | 952 | 460 | |||||
| Long-term debt, net | 4,834 | 808 | |||||
| Non-current deferred taxes | 783 | 99 | |||||
| Non-current accrued compensation | 138 | 49 | |||||
| Non-current lease liability | 215 | 193 | |||||
| Other non-current liabilities | 90 | 44 | |||||
| Total liabilities | 7,012 | 1,653 | |||||
| Stockholders' equity: | |||||||
| Common stock | — | — | |||||
| Additional paid-in capital | 2,142 | 907 | |||||
| Retained earnings | 2,272 | 1,991 | |||||
| Accumulated other comprehensive income (loss) | 69 | (11 | ) | ||||
| Total stockholders' equity | 4,483 | 2,887 | |||||
| Total liabilities and stockholders' equity | $ | 11,495 | $ | 4,540 | |||
| MKS Instruments, Inc. | |||||||||||||||||||
| Unaudited Consolidated Statements of Cash Flows | |||||||||||||||||||
| (In millions) | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||
| 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||
| Net income | $ | 54 | $ | 6 | $ | 150 | $ | 333 | $ | 551 | |||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
| Depreciation and amortization | 96 | 64 | 28 | 216 | 104 | ||||||||||||||
| Amortization of inventory step-up adjustment to fair value | 13 | 39 | — | 52 | — | ||||||||||||||
| Unrealized loss (gain) on derivatives not designated as hedging instruments | 7 | (1 | ) | (3 | ) | 13 | (4 | ) | |||||||||||
| Amortization of debt issuance costs and original issue discounts | 10 | 46 | — | 56 | 2 | ||||||||||||||
| Gain on sale of long-lived assets | — | — | — | (7 | ) | — | |||||||||||||
| Stock-based compensation | 13 | 10 | 9 | 45 | 37 | ||||||||||||||
| Provision for excess and obsolete inventory | 11 | 3 | 3 | 21 | 16 | ||||||||||||||
| Deferred income taxes | (50 | ) | 6 | (6 | ) | (46 | ) | 2 | |||||||||||
| Other | — | 1 | 2 | 3 | 4 | ||||||||||||||
| Changes in operating assets and liabilities, net of acquired assets and liabilities | 30 | 25 | 11 | (157 | ) | (72 | ) | ||||||||||||
| Net cash provided by operating activities | 184 | 199 | 194 | 529 | 640 | ||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||
| Acquisition of business, net of cash acquired | — | (4,473 | ) | — | (4,473 | ) | (268 | ) | |||||||||||
| Purchases of investments | — | — | — | (1 | ) | (497 | ) | ||||||||||||
| Maturities of investments | — | — | 135 | 77 | 478 | ||||||||||||||
| Sales of investments | — | — | 35 | — | 169 | ||||||||||||||
| Proceeds from sale of long-lived assets | 1 | — | — | 9 | — | ||||||||||||||
| Purchases of property, plant and equipment | (54 | ) | (26 | ) | (23 | ) | (164 | ) | (87 | ) | |||||||||
| Net cash (used in) provided by investing activities | (53 | ) | (4,499 | ) | 147 | (4,552 | ) | (205 | ) | ||||||||||
| Cash flows from financing activities: | |||||||||||||||||||
| Proceeds from borrowings, net of deferred financing fees paid | 3 | 4,979 | — | 4,988 | 1 | ||||||||||||||
| Payments of borrowings | (127 | ) | (826 | ) | (2 | ) | (962 | ) | (15 | ) | |||||||||
| Payments on finance leases | (2 | ) | — | — | (2 | ) | — | ||||||||||||
| Dividend payments | (15 | ) | (13 | ) | (12 | ) | (52 | ) | (47 | ) | |||||||||
| Net proceeds (payments) related to employee stock awards | 4 | — | 11 | (1 | ) | (4 | ) | ||||||||||||
| Net cash (used in) provided by financing activities | (137 | ) | 4,140 | (3 | ) | 3,971 | (65 | ) | |||||||||||
| Effect of exchange rate changes on cash and cash equivalents | 31 | (21 | ) | (5 | ) | (5 | ) | (12 | ) | ||||||||||
| Increase (decrease) in cash and cash equivalents | 25 | (181 | ) | 333 | (57 | ) | 358 | ||||||||||||
| Cash and cash equivalents at beginning of period | 884 | 1,065 | 633 | 966 | 608 | ||||||||||||||
| Cash and cash equivalents at end of period | $ | 909 | $ | 884 | $ | 966 | $ | 909 | $ | 966 | |||||||||
| The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS' operating results: | |||||||||||||||||||
| MKS Instruments, Inc. | |||||||||||||||||||
| Schedule Reconciling Selected Non-GAAP Financial Measures | |||||||||||||||||||
| (In millions, except per share data) | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||
| 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
| Net income | $ | 54 | $ | 6 | $ | 150 | $ | 333 | $ | 551 | |||||||||
| Acquisition and integration costs (Note 1) | 11 | 31 | 9 | 52 | 30 | ||||||||||||||
| Acquisition inventory step-up (Note 2) | 13 | 39 | — | 52 | — | ||||||||||||||
| Amortization of debt issuance costs (Note 3) | 7 | 43 | — | 51 | 1 | ||||||||||||||
| Restructuring and other (Note 4) | 1 | 5 | 1 | 10 | 11 | ||||||||||||||
| Amortization of intangible assets | 69 | 47 | 15 | 146 | 55 | ||||||||||||||
| Gain on sale of long-lived assets (Note 5) | — | — | — | (7 | ) | — | |||||||||||||
| Currency hedge (gain) loss (Note 6) | — | — | (3 | ) | (5 | ) | 7 | ||||||||||||
| Reversal of indefinite reinvestment assertion (Note 7) | — | 30 | — | 30 | — | ||||||||||||||
| Windfall tax benefit on stock-based compensation (Note 8) | — | — | — | (1 | ) | (4 | ) | ||||||||||||
| Withholding tax related to Brexit (Note 9) | — | — | — | — | 3 | ||||||||||||||
| Tax effect of Non-GAAP adjustments (Note 10) | (22 | ) | (34 | ) | (4 | ) | (64 | ) | (20 | ) | |||||||||
| Non-GAAP net earnings | $ | 133 | $ | 167 | $ | 168 | $ | 597 | $ | 634 | |||||||||
| Non-GAAP net earnings per diluted share | $ | 2.00 | $ | 2.74 | $ | 3.02 | $ | 9.97 | $ | 11.38 | |||||||||
| Weighted average diluted shares outstanding | 66.7 | 61.1 | 55.7 | 59.9 | 55.7 | ||||||||||||||
| Net cash provided by operating activities | $ | 184 | $ | 199 | $ | 194 | $ | 529 | $ | 640 | |||||||||
| Purchases of property, plant and equipment | (54 | ) | (26 | ) | (23 | ) | (164 | ) | (87 | ) | |||||||||
| Free cash flow | $ | 130 | $ | 173 | $ | 171 | $ | 365 | $ | 553 | |||||||||
| MKS Instruments, Inc. | |||||||||||||||||||
| Schedule Reconciling Selected Non-GAAP Financial Measures | |||||||||||||||||||
| (In millions) | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||
| 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||
| Gross profit | $ | 485 | $ | 390 | $ | 355 | $ | 1,547 | $ | 1,380 | |||||||||
| Gross margin | 44.7 | % | 40.8 | % | 46.4 | % | 43.6 | % | 46.8 | % | |||||||||
| Acquisition inventory step-up (Note 2) | 13 | 39 | — | 52 | — | ||||||||||||||
| Non-GAAP gross profit | $ | 498 | $ | 429 | $ | 355 | $ | 1,599 | $ | 1,380 | |||||||||
| Non-GAAP gross margin | 45.9 | % | 44.9 | % | 46.4 | % | 45.1 | % | 46.8 | % | |||||||||
| Operating expenses | $ | 322 | $ | 272 | $ | 173 | $ | 930 | $ | 681 | |||||||||
| Acquisition and integration costs (Note 1) | 11 | 31 | 9 | 52 | 30 | ||||||||||||||
| Restructuring and other (Note 4) | 1 | 5 | 1 | 10 | 11 | ||||||||||||||
| Gain on sale of long-lived assets (Note 5) | — | — | — | (7 | ) | — | |||||||||||||
| Amortization of intangible assets | 69 | 47 | 15 | 146 | 55 | ||||||||||||||
| Non-GAAP operating expenses | $ | 242 | $ | 189 | $ | 148 | $ | 729 | $ | 585 | |||||||||
| Income from operations | $ | 163 | $ | 118 | $ | 182 | $ | 617 | $ | 699 | |||||||||
| Acquisition and integration costs (Note 1) | 11 | 31 | 9 | 52 | 30 | ||||||||||||||
| Acquisition inventory step-up (Note 2) | 13 | 39 | — | 52 | — | ||||||||||||||
| Restructuring and other (Note 4) | 1 | 5 | 1 | 10 | 11 | ||||||||||||||
| Gain on sale of long-lived assets (Note 5) | — | — | — | (7 | ) | — | |||||||||||||
| Amortization of intangible assets | 69 | 47 | 15 | 146 | 55 | ||||||||||||||
| Non-GAAP income from operations | $ | 257 | $ | 240 | $ | 207 | $ | 870 | $ | 795 | |||||||||
| Non-GAAP operating margin | 23.6 | % | 25.1 | % | 27.1 | % | 24.5 | % | 27.0 | % | |||||||||
| Interest expense, net | 83 | 79 | 6 | 173 | 25 | ||||||||||||||
| Amortization of debt issuance costs (Note 3) | 7 | 43 | — | 51 | 1 | ||||||||||||||
| Non-GAAP interest expense, net | 75 | 36 | 6 | 122 | 24 | ||||||||||||||
| Net income | $ | 54 | $ | 6 | $ | 150 | $ | 333 | $ | 551 | |||||||||
| Interest expense, net | 83 | 79 | 6 | 173 | 25 | ||||||||||||||
| Provision for income taxes | 11 | 34 | 28 | 100 | 114 | ||||||||||||||
| Depreciation | 27 | 17 | 13 | 70 | 49 | ||||||||||||||
| Amortization of intangible assets | 69 | 47 | 15 | 146 | 55 | ||||||||||||||
| EBITDA | $ | 244 | $ | 183 | $ | 212 | $ | 822 | $ | 794 | |||||||||
| Stock-based compensation | 13 | 10 | 9 | 45 | 37 | ||||||||||||||
| Acquisition and integration costs (Note 1) | 11 | 31 | 9 | 52 | 30 | ||||||||||||||
| Acquisition inventory step-up (Note 2) | 13 | 39 | — | 52 | — | ||||||||||||||
| Restructuring and other (Note 4) | 1 | 5 | 1 | 10 | 11 | ||||||||||||||
| Gain on sale of long-lived assets (Note 5) | — | — | — | (7 | ) | — | |||||||||||||
| Currency hedge (gain) loss (Note 6) | — | — | (3 | ) | (5 | ) | 7 | ||||||||||||
| Adjusted EBITDA | $ | 282 | $ | 268 | $ | 228 | $ | 969 | $ | 879 | |||||||||
| Adjusted EBITDA margin | 26.0 | % | 28.0 | % | 29.9 | % | 27.3 | % | 29.8 | % | |||||||||
| MKS Instruments, Inc. | ||||||||||||||||||||||
| Reconciliation of GAAP Income Tax Rate to Non-GAAP Income Tax Rate | ||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||
| Three Months Ended December 31, 2022 | Three Months Ended December 31, 2021 | |||||||||||||||||||||
| Income Before Income Taxes | Provision for Income Taxes | Effective Tax Rate | Income Before Income Taxes | Provision for Income Taxes | Effective Tax Rate | |||||||||||||||||
| GAAP | $ | 65 | $ | 11 | 17.1 | % | $ | 178 | $ | 28 | 15.9 | % | ||||||||||
| Acquisition and integration costs (Note 1) | 11 | — | 9 | — | ||||||||||||||||||
| Acquisition inventory step-up (Note 2) | 13 | — | — | — | ||||||||||||||||||
| Amortization of debt issuance costs (Note 3) | 7 | — | — | — | ||||||||||||||||||
| Restructuring and other (Note 4) | 1 | — | 1 | — | ||||||||||||||||||
| Amortization of intangible assets | 69 | — | 15 | — | ||||||||||||||||||
| Currency hedge (gain) loss (Note 6) | — | — | (3 | ) | ||||||||||||||||||
| Tax effect of Non-GAAP adjustments (Note 10) | — | 22 | — | 4 | ||||||||||||||||||
| Non-GAAP | $ | 166 | $ | 33 | 19.9 | % | $ | 200 | $ | 32 | 16.3 | % | ||||||||||
| Three Months Ended September 30, 2022 | ||||||||||||||||||||||
| Income Before Income Taxes | Provision (benefit) for Income Taxes | Effective Tax Rate | ||||||||||||||||||||
| GAAP | $ | 40 | $ | 34 | 85.5 | % | ||||||||||||||||
| Acquisition and integration costs (Note 1) | 31 | — | ||||||||||||||||||||
| Acquisition inventory step-up (Note 2) | 39 | — | ||||||||||||||||||||
| Amortization of debt issuance costs (Note 3) | 43 | — | ||||||||||||||||||||
| Restructuring and other (Note 4) | 5 | — | ||||||||||||||||||||
| Amortization of intangible assets | 47 | — | ||||||||||||||||||||
| Reversal of indefinite reinvestment assertion (Note 7) | — | (30 | ) | |||||||||||||||||||
| Tax effect of Non-GAAP adjustments (Note 10) | — | 34 | ||||||||||||||||||||
| Non-GAAP | $ | 204 | $ | 37 | 18.0 | % | ||||||||||||||||
| Twelve Months Ended December 31, 2022 | Twelve Months Ended December 31, 2021 | |||||||||||||||||||||
| Income Before Income Taxes | Provision (benefit) for Income Taxes | Effective Tax Rate | Income Before Income Taxes | Provision (benefit) for Income Taxes | Effective Tax Rate | |||||||||||||||||
| GAAP | $ | 433 | $ | 100 | 23.1 | % | $ | 665 | $ | 114 | 17.1 | % | ||||||||||
| Acquisition and integration costs (Note 1) | 52 | — | 30 | — | ||||||||||||||||||
| Acquisition inventory step-up (Note 2) | 52 | — | — | — | ||||||||||||||||||
| Amortization of debt issuance costs (Note 3) | 51 | — | 1 | — | ||||||||||||||||||
| Restructuring and other (Note 4) | 10 | — | 11 | — | ||||||||||||||||||
| Amortization of intangible assets | 146 | — | 55 | — | ||||||||||||||||||
| Gain on sale of long-lived assets (Note 5) | (7 | ) | — | — | — | |||||||||||||||||
| Currency hedge (gain) loss (Note 6) | (5 | ) | — | 7 | — | |||||||||||||||||
| Reversal of indefinite reinvestment assertion (Note 7) | — | (30 | ) | — | — | |||||||||||||||||
| Windfall tax benefit on stock-based compensation (Note 8) | — | 1 | — | 4 | ||||||||||||||||||
| Withholding tax related to Brexit (Note 9) | — | — | — | (3 | ) | |||||||||||||||||
| Tax effect of Non-GAAP adjustments (Note 10) | — | (64 | ) | — | 20 | |||||||||||||||||
| Non-GAAP | $ | 731 | $ | 134 | 18.4 | % | $ | 769 | $ | 136 | 17.7 | % | ||||||||||
MKS Instruments, Inc.
Notes on Our Non-GAAP Financial Information
Non-GAAP financial measures adjust GAAP financial measures for the items listed below. These Non-GAAP financial measures should be viewed in addition to, and not as a substitute for, MKS' reported GAAP results, and may be different from Non-GAAP financial measures used by other companies. In addition, these Non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. 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. Totals presented may not sum and percentages may not recalculate using figures presented due to rounding.
Note 1: Acquisition and integration costs during the three and twelve months ended December 31, 2022 and the three months ended September 30, 2022 primarily related to our acquisition of Atotech (the “Atotech Acquisition”). Acquisition and integration costs during the three and twelve months ended December 31, 2021 primarily related to our acquisition of Photon Control Inc. (“Photon Control”) in July 2021 and the Atotech Acquisition. Acquisition and integration costs during the twelve months ended December 31, 2021 also included costs related to a proposed acquisition that was not consummated.
Note 2: Costs of revenues during the three and twelve months ended December 31, 2022 and the three months ended September 30, 2022 include the amortization from the step-up of inventory to fair value as a result of the Atotech Acquisition.
Note 3: We recorded additional interest expense related to the amortization of debt issuance costs associated with our new and prior term loan facilities.
Note 4: Restructuring and other costs during the three months ended December 31, 2022 primarily related to the closure of two facilities in Europe and movement of certain products to low cost regions. Restructuring and other costs during the three months ended September 30, 2022 primarily related to executive payments made related to the Atotech Acquisition. Restructuring and other costs during the twelve months ended December 31, 2022 primarily related to executive payments made related to the Atotech Acquisition, severance costs due to a global cost-saving initiative, the closure of two facilities in Europe and movement of certain products to low cost regions. Restructuring and other costs during the three and twelve months ended December 31, 2021 primarily related to severance costs due to a global cost saving initiative, costs related to the closure of two facilities in Europe and movement of certain products to low cost regions. In addition, restructuring and other costs during the twelve months ended December 31, 2021 included duplicate facility costs attributed to entering into new facility leases.
Note 5: We recorded a gain on the sale of a minority interest investment in a private company.
Note 6: We realized a gain in the twelve months ended December 31, 2022 from a euro currency contract used to hedge our financing in connection with the Atotech Acquisition. The contract expired on January 31, 2022. We recorded a fair value gain from the aforementioned euro currency contract in the three and twelve months ended December 31, 2021. We also recorded a fair value loss in the twelve months ended December 31, 2021 from Canadian dollar contracts used to hedge the funding of our acquisition of Photon Control.
Note 7: We no longer intend to indefinitely reinvest earnings of our foreign subsidiaries after the Atotech Acquisition. Additional income tax expense was recorded to reflect an estimate of withholding taxes that would be due on repatriation of prior period earnings.
Note 8: We recorded windfall tax benefits on the vesting of stock-based compensation.
Note 9: We recorded additional withholding taxes on intercompany undistributed earnings following the United Kingdom’s withdrawal from the European Union.
Note 10: Non-GAAP adjustments are tax effected at applicable statutory rates resulting in a difference between the GAAP and Non-GAAP tax rates.
