MKS Instruments Reports Q2 2014 Financial Results
GAAP Results | Non-GAAP Results | |
Net revenues ($ millions) |
|
|
Gross Margin | 43.1% | 43.4% |
Operating margin | 16.6% | 17.6% |
Net income ($ millions) |
|
|
Diluted EPS |
|
|
Second Quarter Financial Results
Sales were
Second quarter net income was
Non-GAAP net earnings, which exclude special charges and benefits, were
In the second quarter, the Company deployed
"Looking ahead, reports from the recent semiconductor industry tradeshow continue to project that third quarter OEM shipments may be down from the second quarter. In our other markets, the global economy continues to improve and we continue to search out and leverage growth opportunities in a strategic manner. Based on these factors, and looking at current business levels, we anticipate that sales in the third quarter may range from
Conference Call Details
A conference call with management will be held on
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, a benefit related to an insurance reimbursement, 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
About
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
|
|||
Unaudited Consolidated Statements of Operations | |||
(In thousands, except per share data) | |||
Three Months Ended | |||
|
|
|
|
2014 | 2013 | 2014 | |
Net revenues: | |||
Products | $ 157,466 | $ 132,541 | $ 181,186 |
Services | 27,231 | 24,387 | 25,167 |
Total net revenues | 184,697 | 156,928 | 206,353 |
Cost of revenues: | |||
Products | 87,513 | 79,206 | 100,211 |
Services | 17,549 | 15,764 | 16,770 |
Total cost of revenues | 105,062 | 94,970 | 116,981 |
Gross profit | 79,635 | 61,958 | 89,372 |
Research and development | 15,421 | 16,813 | 15,618 |
Selling, general and administrative | 32,239 | 34,849 | 34,591 |
Insurance reimbursement | -- | (1,071) | -- |
Acquisition costs | 271 | -- | 228 |
Restructuring | -- | 198 | 747 |
Amortization of intangible assets | 1,044 | 742 | 410 |
Income from operations | 30,660 | 10,427 | 37,778 |
Interest income, net | 231 | 211 | 235 |
Income from operations before income taxes | 30,891 | 10,638 | 38,013 |
Provision for income taxes | 9,667 | 3,318 | 6,768 |
Net income | $ 21,224 | $ 7,320 | $ 31,245 |
Net income per share: | |||
Basic | $ 0.40 | $ 0.14 | $ 0.58 |
Diluted | $ 0.40 | $ 0.14 | $ 0.58 |
Cash dividends per common share | $ 0.165 | $ 0.16 | $ 0.16 |
Weighted average shares outstanding: | |||
Basic | 53,361 | 53,054 | 53,411 |
Diluted | 53,537 | 53,358 | 53,776 |
The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS' operating results: | |||
Net income | $ 21,224 | $ 7,320 | $ 31,245 |
Adjustments (net of tax, if applicable): | |||
Tax benefit (Note 1) | -- | -- | (5,079) |
Acquisition costs (Note 2) | 271 | -- | 228 |
Acquisition inventory step-up (Note 3) | 545 | -- | -- |
Insurance reimbursement (Note 4) | -- | (1,071) | -- |
Restructuring (Note 5) | -- | 198 | 747 |
Amortization of intangible assets | 1,044 | 742 | 410 |
Pro forma tax adjustments | (486) | 61 | (366) |
Non-GAAP net earnings (Note 6) | $ 22,598 | $ 7,250 | $ 27,185 |
Non-GAAP net earnings per share (Note 6) | $ 0.42 | $ 0.14 | $ 0.51 |
Weighted average shares outstanding | 53,537 | 53,358 | 53,776 |
Income from operations | $ 30,660 | $ 10,427 | $ 37,778 |
Adjustments: | |||
Acquisition costs (Note 2) | 271 | -- | 228 |
Acquisition inventory step-up (Note 3) | 545 | -- | -- |
Insurance reimbursement (Note 4) | -- | (1,071) | -- |
Restructuring (Note 5) | -- | 198 | 747 |
Amortization of intangible assets | 1,044 | 742 | 410 |
Non-GAAP income from operations (Note 7) | $ 32,520 | $ 10,296 | $ 39,163 |
Non-GAAP operating margin percentage (Note 7) | 17.6% | 6.6% | 19.0% |
Gross profit | $ 79,635 | $ 61,958 | $ 89,372 |
Acquisition inventory step-up (Note 3) | 545 | -- | -- |
Non-GAAP gross profit (Note 8) | $ 80,180 | $ 61,958 | $ 89,372 |
Non-GAAP gross profit percentage (Note 8) | 43.4% | 39.5% | 43.3% |
Note 1: The three months ended |
|||
Note 2: The three months ended |
|||
Note 3: Inventory step-up adjustment related to the |
|||
Note 4: In the third quarter of 2012, we incurred |
|||
Note 5: The three month period ended |
|||
Note 6: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude amortization of intangible assets, restructuring costs, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition, a benefit related to an insurance reimbursement, 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 7: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude amortization of intangible assets, restructuring costs, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition and a benefit related to an insurance reimbursement. | |||
Note 8: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an inventory step-up adjustment related to an acquisition. |
|
||
Unaudited Consolidated Statements of Operations | ||
(In thousands, except per share data) | ||
Six Months Ended | ||
|
||
2014 | 2013 | |
Net revenues: | ||
Products | $ 338,652 | $ 249,152 |
Services | 52,398 | 49,421 |
Total net revenues | 391,050 | 298,573 |
Cost of revenues: | ||
Products | 187,724 | 149,781 |
Services | 34,319 | 32,132 |
Total cost of revenues | 222,043 | 181,913 |
Gross profit | 169,007 | 116,660 |
Research and development | 31,039 | 32,061 |
Selling, general and administrative | 66,830 | 68,982 |
Insurance reimbursement | -- | (1,071) |
Acquisition costs | 499 | 171 |
Restructuring | 747 | 238 |
Amortization of intangible assets | 1,454 | 1,176 |
Income from operations | 68,438 | 15,103 |
Interest income, net | 466 | 502 |
Income from operations before income taxes | 68,904 | 15,605 |
Provision for income taxes | 16,435 | 2,524 |
Net income | $ 52,469 | $ 13,081 |
Net income per share: | ||
Basic | $ 0.98 | $ 0.25 |
Diluted | $ 0.98 | $ 0.25 |
Cash dividends per common share | $ 0.325 | $ 0.32 |
Weighted average shares outstanding: | ||
Basic | 53,386 | 52,914 |
Diluted | 53,657 | 53,359 |
The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS' operating results: | ||
Net income | $ 52,469 | $ 13,081 |
Adjustments (net of tax, if applicable): | ||
Tax benefit (Note 1) | (5,079) | (2,353) |
Insurance reimbursement (Note 2) | -- | (1,071) |
Acquisition costs (Note 3) | 499 | 171 |
Acquisition inventory step-up (Note 4) | 545 | -- |
Restructuring (Note 5) | 747 | 238 |
Amortization of intangible assets | 1,454 | 1,176 |
Pro forma tax adjustments | (852) | (120) |
Non-GAAP net earnings (Note 6) | $ 49,783 | $ 11,122 |
Non-GAAP net earnings per share (Note 6) | $ 0.93 | $ 0.21 |
Weighted average shares outstanding | 53,657 | 53,359 |
Income from operations | $ 68,438 | $ 15,103 |
Adjustments: | ||
Insurance reimbursement (Note 2) | -- | (1,071) |
Acquisition costs (Note 3) | 499 | 171 |
Acquisition inventory step-up (Note 4) | 545 | -- |
Restructuring (Note 5) | 747 | 238 |
Amortization of intangible assets | 1,454 | 1,176 |
Non-GAAP income from operations (Note 7) | $ 71,683 | $ 15,617 |
Non-GAAP operating margin percentage (Note 7) | 18.3% | 5.2% |
Gross profit | $ 169,007 | $ 116,660 |
Acquisition inventory step-up (Note 4) | 545 | -- |
Non-GAAP gross profit (Note 8) | $ 169,552 | $ 116,660 |
Non-GAAP gross profit percentage (Note 8) | 43.4% | 39.1% |
Note 1: The six months ended |
||
Note 2: In the third quarter of 2012, we incurred |
||
Note 3: The six months ended |
||
Note 4: Inventory step-up adjustment related to the |
||
Note 5: The six month period ended |
||
Note 6: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude amortization of intangible assets, restructurings, costs associated with acquisitions, an inventory step-up adjustment related to an acquisition, a benefit related to an insurance reimbursement the related tax effect of these adjustments and pro forma income tax adjustments to reflect the expected full year effective tax rate in the related period. | ||
Note 7: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude amortization of intangible assets, restructuring costs, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition and a benefit related to an insurance reimbursement. | ||
Note 8: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an inventory step-up adjustment related to an acquisition. |
|
||||||
Reconciliation of GAAP Income Tax Rate to Non-GAAP Income Tax Rate | ||||||
(In thousands) | ||||||
Three Months Ended |
Three Months Ended |
|||||
Income Before | Provision (benefit) | Effective | Income Before | Provision (benefit) | Effective | |
Income Taxes | for Income Taxes | Tax Rate | Income Taxes | for Income Taxes | Tax Rate | |
GAAP | $ 30,891 | $ 9,667 | 31.3% | $ 10,638 | $ 3,318 | 31.2% |
Adjustments: | ||||||
Acquisition costs (Note 3) | 271 | -- | -- | -- | ||
Acquisition inventory step-up (Note 4) | 545 | -- | -- | -- | ||
Restructuring (Note 5) | -- | -- | 198 | -- | ||
Insurance reimbursement (Note 2) | -- | -- | (1,071) | -- | ||
Amortization of intangible assets | 1,044 | -- | 742 | -- | ||
Tax effect of pro forma adjustments | -- | 642 | -- | (147) | ||
Adjustment to pro forma tax rate | -- | (156) | -- | 86 | ||
Non-GAAP | $ 32,751 | $ 10,153 | 31.0% | $ 10,507 | $ 3,257 | 31.0% |
Three Months Ended |
||||||
Income Before | Provision (benefit) | Effective | ||||
Income Taxes | for Income Taxes | Tax Rate | ||||
GAAP | $ 38,013 | $ 6,768 | 17.8% | |||
Adjustments: | ||||||
Tax benefit (Note 1) | -- | 5,079 | ||||
Acquisition costs (Note 3) | 228 | -- | ||||
Restructuring | 747 | -- | ||||
Amortization of intangible assets | 410 | -- | ||||
Tax effect of pro forma adjustments | -- | 468 | ||||
Adjustment to pro forma tax rate | -- | (102) | ||||
Non-GAAP | $ 39,398 | $ 12,213 | 31.0% | |||
Six Months Ended |
Six Months Ended |
|||||
Income Before | Provision (benefit) | Effective | Income Before | Provision (benefit) | Effective | |
Income Taxes | for Income Taxes | Tax Rate | Income Taxes | for Income Taxes | Tax Rate | |
GAAP | $ 68,904 | $ 16,435 | 23.9% | $ 15,605 | $ 2,524 | 16.2% |
Adjustments: | ||||||
Tax benefit (Note 1) | -- | 5,079 | -- | 2,353 | ||
Insurance reimbursement (Note 2) | -- | -- | (1,071) | -- | ||
Acquisition costs (Note 3) | 499 | -- | 171 | -- | ||
Acquisition inventory step-up (Note 4) | 545 | -- | -- | -- | ||
Restructuring (Note 5) | 747 | -- | 238 | -- | ||
Amortization of intangible assets | 1,454 | -- | 1,176 | -- | ||
Tax effect of pro forma adjustments | -- | 1,110 | -- | 35 | ||
Adjustment to pro forma tax rate | -- | (258) | -- | 85 | ||
Non-GAAP | $ 72,149 | $ 22,366 | 31.0% | $ 16,119 | $ 4,997 | 31.0% |
Note 1: The six months ended |
||||||
Note 2: In the third quarter of 2012, we incurred |
||||||
Note 3: The three and six months ended |
||||||
Note 4: Inventory step-up adjustment related to the |
||||||
Note 5: The six month period ended |
||||||
|
||||||
Reconciliation of Q3-14 Guidance - GAAP Net Income to Non-GAAP Net Earnings | ||||||
(In thousands, except per share data) | ||||||
Three Months Ended |
||||||
Low Guidance | High Guidance | |||||
$ Amount | $ Per Share | $ Amount | $ Per Share | |||
GAAP net income | $ 12,200 | $ 0.23 | $ 19,900 | $ 0.37 | ||
Acquisition inventory step-up (Note 1) | 1,800 | 0.03 | 1,800 | 0.03 | ||
Amortization | 1,800 | 0.03 | 1,800 | 0.03 | ||
Tax effect of adjustments (Note 2) | (1,100) | (0.01) | (1,100) | (0.01) | ||
Non-GAAP net earnings | $ 14,700 | $ 0.28 | $ 22,400 | $ 0.42 | ||
Q3 -14 forecasted shares | 53,400 | 53,400 | ||||
Note1: Inventory step-up adjustment related to the |
||||||
Note 2: The Non-GAAP adjustments are tax effected at the estimated Q3-14 tax rate of 31%. |
|
||
Unaudited Consolidated Balance Sheet | ||
(In thousands) | ||
|
|
|
2014 | 2013 | |
ASSETS | ||
Cash and cash equivalents | $ 262,789 | $ 288,902 |
Short-term investments | 202,128 | 300,715 |
Trade accounts receivable, net | 101,487 | 116,744 |
Inventories | 155,872 | 142,727 |
Deferred income taxes | 10,618 | 13,428 |
Other current assets | 28,707 | 16,715 |
Assets classified as held for sale | 1,427 | -- |
Total current assets | 763,028 | 879,231 |
Property, plant and equipment, net | 75,960 | 77,536 |
Long-term investments | 80,912 | 60,405 |
Goodwill | 193,050 | 150,909 |
Intangible assets, net | 51,012 | 13,090 |
Other assets | 33,939 | 31,847 |
Total assets | $ 1,197,901 | $ 1,213,018 |
LIABILITIES AND STOCKHOLDERS' EQUITY | ||
Accounts payable | $ 26,654 | $ 40,074 |
Accrued compensation | 22,443 | 43,662 |
Income taxes payable | 4,168 | 10,444 |
Other current liabilities | 39,507 | 34,242 |
Total current liabilities | 92,772 | 128,422 |
Other liabilities | 61,843 | 63,073 |
Stockholders' equity: | ||
Common stock | 113 | 113 |
Additional paid-in capital | 726,831 | 730,571 |
Retained earnings | 303,277 | 278,966 |
Other stockholders' equity | 13,065 | 11,873 |
Total stockholders' equity | 1,043,286 | 1,021,523 |
Total liabilities and stockholders' equity | $ 1,197,901 | $ 1,213,018 |
CONTACT:Source:Seth H. Bagshaw Vice President, Chief Financial Officer & Treasurer Telephone: 978.645.5578
News Provided by Acquire Media