MKS Instruments, Inc. | ||||||||||||||||||
Unaudited Consolidated Statements of Operations | ||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
December 31, | December 31, | September 30, | ||||||||||||||||
2015 | 2014 | 2015 | ||||||||||||||||
Net revenues: | ||||||||||||||||||
Products | $ | 143,286 | $ | 176,647 | $ | 179,441 | ||||||||||||
Services | 29,101 | 26,374 | 29,891 | |||||||||||||||
Total net revenues | 172,387 | 203,021 | 209,332 | |||||||||||||||
Cost of revenues: | ||||||||||||||||||
Products | 79,553 | 97,295 | 95,710 | |||||||||||||||
Services | 20,035 | 16,292 | 19,393 | |||||||||||||||
Total cost of revenues | 99,588 | 113,587 | 115,103 | |||||||||||||||
Gross profit | 72,799 | 89,434 | 94,229 | |||||||||||||||
Research and development | 16,841 | 16,022 | 17,217 | |||||||||||||||
Selling, general and administrative | 31,555 | 32,633 | 33,396 | |||||||||||||||
Restructuring | 505 | 494 | 562 | |||||||||||||||
Amortization of intangible assets | 1,693 | 1,731 | 1,691 | |||||||||||||||
Income from operations | 22,205 | 38,554 | 41,363 | |||||||||||||||
Interest income, net | 841 | 391 | 721 | |||||||||||||||
Income from operations before income taxes | 23,046 | 38,945 | 42,084 | |||||||||||||||
Provision (benefit) for income taxes | (2,476 | ) | 4,753 | 12,315 | ||||||||||||||
Net income | $ | 25,522 | $ | 34,192 | $ | 29,769 | ||||||||||||
Net income per share: | ||||||||||||||||||
Basic | $ | 0.48 | $ | 0.64 | $ | 0.56 | ||||||||||||
Diluted | $ | 0.48 | $ | 0.64 | $ | 0.56 | ||||||||||||
Cash dividends per common share | $ | 0.17 | $ | 0.165 | $ | 0.17 | ||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||
Basic | 53,217 | 53,102 | 53,314 | |||||||||||||||
Diluted | 53,554 | 53,436 | 53,568 | |||||||||||||||
The following supplemental Non-GAAP earnings information is presented | ||||||||||||||||||
to aid in understanding MKS' operating results: | ||||||||||||||||||
Net income | $ | 25,522 | $ | 34,192 | $ | 29,769 | ||||||||||||
Adjustments (net of tax, if applicable): | ||||||||||||||||||
Income tax charges (Note 1) | - | 1,422 | - | |||||||||||||||
Release of tax reserves (Note 2) | (7,692 | ) | (3,394 | ) | - | |||||||||||||
Tax benefit and tax credits (Note 3) | (1,378 | ) | (4,614 | ) | - | |||||||||||||
Excess and obsolete charge (Note 4) | 488 | - | - | |||||||||||||||
Restructuring (Note 5) | 505 | 494 | 562 | |||||||||||||||
Amortization of intangible assets | 1,693 | 1,731 | 1,691 | |||||||||||||||
Pro forma tax adjustments | (761 | ) | (779 | ) | (543 | ) | ||||||||||||
Non-GAAP net earnings (Note 6) | $ | 18,377 | $ | 29,052 | $ | 31,479 | ||||||||||||
Non-GAAP net earnings per share (Note 6) | $ | 0.34 | $ | 0.54 | $ | 0.59 | ||||||||||||
Weighted average shares outstanding | 53,554 | 53,436 | 53,568 | |||||||||||||||
Income from operations | $ | 22,205 | $ | 38,554 | $ | 41,363 | ||||||||||||
Adjustments: | ||||||||||||||||||
Excess and obsolete charge (Note 4) | $ | 488 | $ | - | $ | - | ||||||||||||
Restructuring (Note 5) | 505 | 494 | 562 | |||||||||||||||
Amortization of intangible assets | 1,693 | 1,731 | 1,691 | |||||||||||||||
Non-GAAP income from operations (Note 7) | $ | 24,891 | $ | 40,779 | $ | 43,616 | ||||||||||||
Non-GAAP operating margin percentage (Note 7) | 14.4 | % | 20.1 | % | 20.8 | % | ||||||||||||
Gross profit | $ | 72,799 | $ | 89,434 | $ | 94,229 | ||||||||||||
Excess and obsolete charge (Note 4) | 488 | - | - | |||||||||||||||
Non-GAAP gross profit (Note 8) | $ | 73,287 | $ | 89,434 | $ | 94,229 | ||||||||||||
Non-GAAP gross profit percentage (Note 8) | 42.5 | % | 44.1 | % | 45.0 | % | ||||||||||||
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 2015, we recorded a tax benefit of $1.8 million from the reinstatement of the U.S. research tax credit, representing the full year benefit. We are excluding the benefit applicable to the first three quarters of 2015, which is $1.4 million, from Non-GAAP net earnings. In the fourth quarter of 2014, we recorded a tax benefit of $3.2 million related to a German net operating loss 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. | ||||||||||||||||||
Note 4: In the fourth quarter of 2015, we incurred $0.5 million of excess and obsolete inventory charges, related to the discontinuation of a product line. | ||||||||||||||||||
Note 5: The third and fourth quarters of 2015, include restructuring charges related to the outsourcing of an international manufacturing operation and the consolidation of certain other foreign manufacturing locations. The fourth quarter of 2014 includes restructuring charges for severance costs related to a reduction in workforce, primarily at one of our foreign subsidiaries. | ||||||||||||||||||
Note 6: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude discrete tax benefits and charges, excess and obsolete inventory charges, restructuring costs, amortization of intangible assets 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 certain excess and obsolete inventory charges, restructuring costs and amortization of intangible assets. | ||||||||||||||||||
Note 8: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude certain excess and obsolete inventory charges. | ||||||||||||||||||
MKS Instruments Reports Fourth Quarter and Full Year 2015 Financial Results
| | More IC News |
|
RELATED NEWS