Attached files

file filename
8-K - 8-K - ONTO INNOVATION INC.nano-8k_20180206.htm

Exhibit 99.1

 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

 

Investor Relations Contact:

 

Company Contact:

Claire McAdams

 

Greg Swyt

Headgate Partners LLC

 

Vice President, Finance

530.265.9899

 

408.545.6146

claire@headgatepartners.com

 

gswyt@nanometrics.com

Nanometrics Reports Fourth Quarter and Full Year 2017 Financial Results

Record Revenues for Both the Fourth Quarter and the Full Year

 

MILPITAS, Calif., February 6, 2018 — Nanometrics Incorporated (NASDAQ: NANO), a leading provider of advanced process control systems, today announced financial results for its fourth quarter and full year ended December 30, 2017.

 

Fourth Quarter 2017 Highlights:

 

-

Record Financial Results. All-time record sales into the 3D-NAND market led to record quarterly revenues for the company, along with new five-year highs in quarterly gross margin, operating margin, and earnings per share. The strong fourth quarter capped off a record year for Nanometrics in 2017: the fourth straight year of double-digit revenue growth and increasing gross and operating margins.

 

-

Expanded Position in Integrated Metrology for 3D-NAND Applications. The company recently announced that its IMPULSE®+ integrated metrology platform has been adopted into key interconnect process control applications by multiple 3D-NAND customers. Having already been broadly deployed for 3D-NAND memory cell control, these recent wins expand Nanometrics’ position into advanced interconnect control. With this expansion, the IMPULSE+ with NanoDiffract® software is supporting high-volume manufacturing across all key steps in 3D-NAND production at multiple customers and factories.

 

-

Gross Margin Improvements Ahead of Schedule.  Nanometrics reported fourth-quarter gross margins of over 56%, exceeding the high end of guidance. While there were a couple of key factors driving this outperformance that were unique to the fourth quarter, normalized margins of approximately 55% for the period indicate the company is ahead of schedule in achieving its gross margin targets at these revenue volumes.

 

-

More than Half of Stock Repurchase Program Completed by Year-End.  Nanometrics announced a $50 million stock repurchase program on November 15th, and completed $27 million in repurchases before year-end, repurchasing more than 1 million shares, at an average price of $25.33 per share.

 

GAAP Results

 

Q4 2017

Q3 2017

Q4 2016

FY 2017

FY 2016

Revenues (Millions)

$78.2

$56.7

$59.2

$      258.6

$      221.1

Gross Margin

56.2%

54.1%

52.1%

52.9%

51.6%

Operating Margin

24.5%

13.2%

15.2%

16.6%

13.2%

Net Income (Millions)

$10.8

$5.8

$26.7

$        30.2

$        44.0

Earnings per Diluted Share

$0.42

$0.22

$1.04

$        1.17

$        1.75

 

 

 

 

 

 

Non-GAAP Results

 

Q4 2017

Q3 2017

Q4 2016

FY 2017

FY 2016

Gross Margin

56.4%

54.4%

52.3%

53.1%

52.3%

Operating Margin

25.3%

13.9%

15.4%

17.3%

13.8%

Net Income (Millions)

$13.6

$5.7

$8.4

$        31.8

$        27.1

Earnings per Diluted Share

$0.53

$0.22

$0.33

$        1.23

$        1.08

A reconciliation between GAAP operating results and non-GAAP operating results is provided following the financial statements that are part of this release and on the investor page of Nanometrics' website. Non-GAAP results exclude the impact of amortization of acquired intangibles, severance costs, executive search costs and certain discrete tax items.

 

 

“I am pleased to announce strong financial results for the fourth quarter of 2017,” commented Dr. Pierre-Yves Lesaicherre, president and chief executive officer of Nanometrics. “As expected, the revenues delayed from the third quarter were all recognized in the fourth quarter. We experienced some modest upside in high-margin upgrade sales, and also recognized revenue on an evaluation system that had been fully depreciated, which led to gross margins exceeding our guidance, and above normalized levels at these revenue volumes. For the full year, 2017 set new records for the company, and was the fourth straight year of double-digit revenue growth and, importantly, was the fourth straight year of increasing gross and operating margins.

 

“As we look to a continued positive business environment for 2018, which is expected to witness strong spending from the memory market, our first quarter is expected to be at a similar revenue level to the fourth quarter (after adjusting for the revenue delay), with


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

positive momentum currently indicated for the second quarter. With our current visibility, we expect the first half of 2018 will be significantly stronger than the second half of 2017, as well as the year-ago period. Based on current activity with our leading customers, we also believe 2018 will be a fifth straight year of double-digit revenue growth and expanding gross and operating margins.” Dr. Lesaicherre concluded, “I am very excited to have joined the company in this period of growth and new product development, and look forward to investing in new technologies, delivering on our R&D investments, and introducing new products to drive continued growth and outperformance in the years to come.”

 

Fourth Quarter 2017 Summary

Revenues for the fourth quarter of 2017 were $78.2 million, up 38% from $56.7 million in the third quarter of 2017, and up 32% from $59.2 million in the fourth quarter of 2016. On a GAAP basis, gross margin was 56.2%, compared to 54.1% in the prior quarter and 52.1% in the year-ago period. Operating income was $19.2 million, compared to $7.5 million in the prior quarter and $9.0 million in the year-ago period. Net income was $10.8 million or $0.42 per diluted share, compared to $5.8 million or $0.22 per diluted share in the prior quarter and $26.7 million or $1.04 per diluted share in the fourth quarter of 2016. Fourth quarter of 2016 included a favorable impact of the change of valuation allowance on certain deferred tax assets.

 

On a non-GAAP basis, which excludes amortization of acquired intangible assets and severance costs, gross margin was 56.4%, compared to 54.4% in the prior quarter and 52.3% in the year-ago period. Non-GAAP operating income was $19.8 million, compared to $7.9 million in the prior quarter and $9.1 million in the fourth quarter of 2016. Non-GAAP net income, which also adjusts for certain discrete tax items, was $13.6 million or $0.53 per diluted share, compared to $5.7 million or $0.22 per diluted share in the prior quarter and $8.4 million or $0.33 per diluted share in the fourth quarter of 2016.

 

Full Year 2017 Summary

Revenues were $258.6 million, up 17% from $221.1 million in 2016.  On a GAAP basis, gross margin was 52.9%, compared to 51.6% in 2016, and operating income was $42.8 million, compared to $29.1 million in 2016.  Net income was $30.2 million or $1.17 per diluted share, compared to $44.0 million or $1.75 per diluted share in 2016.

 

On a non-GAAP basis, which excludes amortization of acquired intangible assets and severance costs, gross margin was 53.1% compared to 52.3% in 2016.  Non-GAAP operating income, which also excludes executive search costs and severance costs in 2017, was $44.6 million, compared to $30.6 million in 2016. Non-GAAP net income, which also adjusts for certain discrete tax items was $31.8 million or $1.23 per diluted share, compared to $27.1 million or $1.08 per diluted share in 2016 which excludes the impact of the change of valuation allowance on deferred tax assets of $18.4 million.

 

Business Outlook

Management expects first-quarter 2018 revenues in the range of $69 to $75 million. Gross margin is expected to be approximately 55%, plus or minus 1%, on both a GAAP and non-GAAP basis. Management expects first-quarter operating expenses to range between $24.5 million and $25.5 million on both a GAAP and non-GAAP basis, and earnings in the range of $0.38 to $0.50 per diluted share on both a GAAP and non-GAAP basis. The company’s EPS guidance assumes an improved tax rate of approximately 25%, compared to prior expectations of 30%, and weighted average shares outstanding of approximately 25 million.

 

Conference Call Details

A conference call to discuss fourth quarter 2017 results will be held today at 4:30 p.m. EST (1:30 p.m. PST). To participate in the conference call, the dial-in numbers are (877) 374-4041 for domestic callers and (253) 237-1156 for international callers. The conference ID is 5497447. A live and recorded webcast and supplemental financial information will be made available on the investor page of the Nanometrics website at www.nanometrics.com.

 

Use of Non-GAAP Financial Information

The non-GAAP gross profit, gross margin, operating income, operating income margin, net income, net income per share, which exclude certain expenses, charges and special items, and free cash flow, were not prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). Management uses non-GAAP financial results, which exclude amortization of acquired intangibles assets, severance costs, executive search costs and certain discrete tax items, to evaluate the company’s ongoing performance and to enable comparison to other periods that did not include these items. The company believes the presentation of non-GAAP results is useful to investors for analyzing ongoing business trends, comparing performance to prior periods, and enhancing the investor’s ability to view the company’s results from management’s perspective; however, investors are cautioned that other companies may calculate these measures differently than Nanometrics does, which would limit the usefulness of these financial measures. A table presenting a reconciliation of GAAP results to non-GAAP results is included at the end of this press release and is available on the investor page of the Nanometrics website at www.nanometrics.com.

 

About Nanometrics

Nanometrics is a leading provider of advanced, high-performance process control metrology and inspection systems used primarily in the fabrication of semiconductors and other solid-state devices, including sensors, optoelectronic devices, high-brightness LEDs, discretes and data storage components. Nanometrics’ automated and integrated metrology systems measure critical dimensions, device structures, topography and various thin film properties, including three-dimensional features and film thickness, as well as optical, electrical and material properties. The company’s process control solutions are deployed throughout the fabrication process, from front-end-of-line substrate manufacturing, to high-volume production of semiconductors and other devices, to advanced three-dimensional

2/8


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

wafer-level packaging applications. Nanometrics’ systems enable advanced process control for device manufacturers, providing improved device yield at reduced manufacturing cycle time, supporting the accelerated product life cycles in the semiconductor and other advanced device markets. The company maintains its headquarters in Milpitas, California, with sales and service offices worldwide. Nanometrics is traded on NASDAQ Global Select Market under the symbol NANO. Nanometrics’ website is http://www.nanometrics.com.

 

Forward Looking Statements

Certain statements in this press release, including those found in Dr. Lesaicherre’s quote regarding expected future financial performance, and under the caption “Business Outlook,” are forward-looking statements that involve a number of risks and uncertainties that could cause actual results to differ materially from those described in this release. Although Nanometrics believes that the expectations reflected in the forward-looking statements are reasonable, actual results could differ materially from these expectations due to a variety of factors, including, but not limited to: decreased levels of industry spending; slowing adoption rate of Nanometrics’ new products; Nanometrics’ inability to gain additional market share, increase sales, ship products as scheduled, achieve customer acceptance of new products, or outperform the industry; decreased demand for Nanometrics’ products; shifts in the timing of customer orders and product shipments; technology adoption rates; changes in customer and product mix; changes in market share; changes in operating expenses; and general economic conditions. For additional information and considerations regarding the risks faced by Nanometrics that could cause actual results to differ materially, see its annual report on Form 10-K for the year ended December 31, 2016, as filed with the Securities and Exchange Commission on March 3, 2017 including under the caption “Risk Factors,” as well as other periodic reports filed with the SEC from time to time. Nanometrics disclaims any obligation to update information contained in any forward-looking statement, except as required by law.

3/8


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

December 30, 2017

 

 

December 31,

2016

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

34,899

 

 

$

47,062

 

Marketable securities

 

 

82,130

 

 

 

82,899

 

Accounts receivable, net

 

 

62,457

 

 

 

39,457

 

Inventories

 

 

52,860

 

 

 

38,837

 

Inventories-delivered systems

 

 

1,534

 

 

 

2,457

 

Prepaid expenses and other

 

 

6,234

 

 

 

5,667

 

Total current assets

 

 

240,114

 

 

 

216,379

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

44,810

 

 

 

44,226

 

Goodwill

 

 

10,232

 

 

 

8,940

 

Intangible assets, net

 

 

2,206

 

 

 

412

 

Deferred income tax assets

 

 

11,924

 

 

 

17,399

 

Other assets

 

 

413

 

 

 

474

 

Total assets

 

$

309,699

 

 

$

287,830

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

13,857

 

 

$

11,342

 

Accrued payroll and related expenses

 

 

12,901

 

 

 

12,656

 

Deferred revenue

 

 

7,408

 

 

 

9,168

 

Other current liabilities

 

 

7,249

 

 

 

8,047

 

Income taxes payable

 

 

2,680

 

 

 

813

 

Total current liabilities

 

 

44,095

 

 

 

42,026

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

1,661

 

 

 

816

 

Income taxes payable

 

 

860

 

 

 

841

 

Deferred tax liabilities

 

 

179

 

 

 

20

 

Other long-term liabilities

 

 

521

 

 

 

353

 

Total liabilities

 

 

47,316

 

 

 

44,056

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock

 

 

26

 

 

 

25

 

Additional paid-in capital

 

 

255,368

 

 

 

271,969

 

Retained earnings (deficit)

 

 

9,113

 

 

 

(22,174

)

Accumulated other comprehensive income (loss)

 

 

(2,124

)

 

 

(6,046

)

Total stockholders’ equity

 

 

262,383

 

 

 

243,774

 

Total liabilities and stockholders’ equity

 

$

309,699

 

 

$

287,830

 

4/8


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands except per share amounts)

(Unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 30, 2017

 

 

December 31, 2016

 

 

December 30, 2017

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

67,555

 

 

$

48,776

 

 

$

214,877

 

 

$

185,066

 

Service

 

 

10,650

 

 

 

10,383

 

 

 

43,744

 

 

 

36,063

 

Total net revenues

 

 

78,205

 

 

 

59,159

 

 

 

258,621

 

 

 

221,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs of net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of products

 

 

28,746

 

 

 

22,766

 

 

 

100,910

 

 

 

85,391

 

Cost of service

 

 

5,436

 

 

 

5,446

 

 

 

20,804

 

 

 

20,160

 

Amortization of intangible assets

 

 

50

 

 

 

143

 

 

 

206

 

 

 

1,454

 

Total costs of net revenues

 

 

34,232

 

 

 

28,355

 

 

 

121,920

 

 

 

107,005

 

Gross profit

 

 

43,973

 

 

 

30,804

 

 

 

136,701

 

 

 

114,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

10,058

 

 

 

7,996

 

 

 

36,716

 

 

 

31,443

 

Selling

 

 

8,109

 

 

 

7,614

 

 

 

30,839

 

 

 

30,181

 

General and administrative

 

 

6,644

 

 

 

6,231

 

 

 

26,340

 

 

 

23,381

 

Amortization of intangible assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24

 

Total operating expenses

 

 

24,811

 

 

 

21,841

 

 

 

93,895

 

 

 

85,029

 

Income from operations

 

 

19,162

 

 

 

8,963

 

 

 

42,806

 

 

 

29,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

3

 

 

 

2

 

 

 

8

 

 

 

35

 

Interest expense

 

 

(9

)

 

 

(9

)

 

 

(92

)

 

 

(285

)

Other income, net

 

 

246

 

 

 

230

 

 

 

576

 

 

 

290

 

Total other income, net

 

 

240

 

 

 

223

 

 

 

492

 

 

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

19,402

 

 

 

9,186

 

 

 

43,298

 

 

 

29,135

 

Provision for (benefit from) income taxes

 

 

8,604

 

 

 

(17,468

)

 

 

13,096

 

 

 

(14,900

)

Net income

 

$

10,798

 

 

$

26,654

 

 

$

30,202

 

 

$

44,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.43

 

 

$

1.07

 

 

$

1.19

 

 

$

1.79

 

Diluted

 

$

0.42

 

 

$

1.04

 

 

$

1.17

 

 

$

1.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,378

 

 

 

24,949

 

 

 

25,334

 

 

 

24,655

 

Diluted

 

 

25,819

 

 

 

25,514

 

 

 

25,919

 

 

 

25,153

 

5/8


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

Twelve Months Ended

 

 

 

December 30, 2017

 

 

December 31, 2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

30,202

 

 

$

44,035

 

Reconciliation of net income to net cash from operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

6,920

 

 

 

8,295

 

Stock-based compensation

 

 

8,819

 

 

 

7,666

 

Excess tax benefit from equity awards

 

 

-

 

 

 

1,036

 

Loss on disposal of fixed assets

 

 

631

 

 

 

478

 

Inventory write down

 

 

2,020

 

 

 

2,110

 

Deferred income taxes

 

 

6,858

 

 

 

(16,783

)

Changes in fair value of contingent consideration

 

 

-

 

 

 

(1,175

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(19,523

)

 

 

(2,707

)

Inventories

 

 

(18,037

)

 

 

4,526

 

Inventories-delivered systems

 

 

923

 

 

 

399

 

Prepaid expenses and other

 

 

(230

)

 

 

905

 

Accounts payable, accrued and other liabilities

 

 

1,049

 

 

 

2,462

 

Deferred revenue

 

 

(915

)

 

 

(3,634

)

Income taxes payable

 

 

1,886

 

 

 

(1,928

)

Net cash provided by operating activities

 

 

20,603

 

 

 

45,685

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Payment for acquisition of certain assets

 

 

(2,000

)

 

 

-

 

Sales of marketable securities

 

 

53,030

 

 

 

5,955

 

Maturities of marketable securities

 

 

77,250

 

 

 

38,775

 

Purchases of marketable securities

 

 

(129,766

)

 

 

(82,864

)

Purchase of property, plant and equipment

 

 

(5,204

)

 

 

(3,999

)

Net cash used in investing activities

 

 

(6,690

)

 

 

(42,133

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Payments to Zygo Corporation related to acquisition

 

 

-

 

 

 

(315

)

Proceeds from sale of shares under employee stock option and purchase plans

 

 

5,576

 

 

 

8,447

 

Excess tax benefit from equity awards

 

 

-

 

 

 

(1,036

)

Taxes paid on net issuance of stock awards

 

 

(4,135

)

 

 

(1,822

)

Repurchases of common stock under share repurchase plans

 

 

(26,999

)

 

 

-

 

Net cash provided by (used in) financing activities

 

 

(25,558

)

 

 

5,274

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(518

)

 

 

82

 

Net increase (decrease) in cash and cash equivalents

 

 

(12,163

)

 

 

8,908

 

Cash and cash equivalents, beginning of period

 

 

47,062

 

 

 

38,154

 

Cash and cash equivalents, end of period

 

$

34,899

 

 

$

47,062

 

 

 


6/8


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 30, 2017

 

 

September 30, 2017

 

 

December 31, 2016

 

 

December 30, 2017

 

 

December 31, 2016

 

Reconciliation of GAAP gross profit and gross margin to non-GAAP gross profit and gross margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit and gross margin, respectively

 

$

43,973

 

 

 

56.2

%

 

$

30,660

 

 

 

 

 

54.1

%

 

$

30,804

 

 

 

52.1

%

 

$

136,701

 

 

 

52.9

%

 

$

114,124

 

 

 

51.6

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance included in cost of revenues

 

 

77

 

 

 

0.1

%

 

 

138

 

 

 

 

 

0.2

%

 

 

-

 

 

 

-

 

 

 

404

 

 

 

0.1

%

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

50

 

 

 

0.1

%

 

 

52

 

 

 

 

 

0.1

%

 

 

143

 

 

 

0.2

%

 

 

206

 

 

 

0.1

%

 

 

1,454

 

 

 

0.7

%

Non-GAAP gross profit and gross margin, respectively

 

$

44,100

 

 

 

56.4

%

 

$

30,850

 

 

 

 

 

54.4

%

 

$

30,947

 

 

 

52.3

%

 

$

137,311

 

 

 

53.1

%

 

$

115,578

 

 

 

52.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP operating income to non-GAAP operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income and operating margin, respectively

 

$

19,162

 

 

 

24.5

%

 

$

7,484

 

 

 

 

 

13.2

%

 

$

8,963

 

 

 

15.2

%

 

$

42,806

 

 

 

16.6

%

 

$

29,095

 

 

 

13.2

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets included in cost of revenues

 

 

50

 

 

 

0.1

%

 

 

52

 

 

 

 

 

0.1

%

 

 

143

 

 

 

0.2

%

 

 

206

 

 

 

0.1

%

 

 

1,454

 

 

 

0.7

%

Amortization of intangible assets included in operating expenses

 

 

-

 

 

-

 

 

 

-

 

 

 

 

 

0.0

%

 

 

-

 

 

-

 

 

 

-

 

 

-

 

 

 

24

 

 

 

0.0

%

Severance included in cost of revenues

 

 

77

 

 

 

0.1

%

 

 

138

 

 

 

 

 

0.3

%

 

 

-

 

 

-

 

 

 

404

 

 

 

0.2

%

 

 

-

 

 

-

 

Severance included in operating expenses

 

 

509

 

 

 

0.6

%

 

 

68

 

 

 

 

 

0.1

%

 

 

-

 

 

-

 

 

 

845

 

 

 

0.3

%

 

 

-

 

 

-

 

Executive search costs

 

 

-

 

 

 

0.0

%

 

 

125

 

 

 

 

 

0.2

%

 

 

-

 

 

-

 

 

 

355

 

 

 

0.1

%

 

 

-

 

 

-

 

Total non-GAAP adjustments to operating income

 

 

636

 

 

 

0.8

%

 

 

383

 

 

 

 

 

0.7

%

 

 

143

 

 

 

0.2

%

 

 

1,810

 

 

 

0.7

%

 

 

1,478

 

 

 

0.7

%

Non-GAAP operating income and operating margin, respectively

 

$

19,798

 

 

 

25.3

%

 

$

7,867

 

 

 

 

 

13.9

%

 

$

9,106

 

 

 

15.4

%

 

$

44,616

 

 

 

17.3

%

 

$

30,573

 

 

 

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to non-GAAP net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

10,798

 

 

 

 

 

 

$

5,764

 

 

 

 

 

 

 

 

$

26,654

 

 

 

 

 

 

$

30,202

 

 

 

 

 

 

$

44,035

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments to non-GAAP operating income

 

 

636

 

 

 

 

 

 

 

383

 

 

 

 

 

 

 

 

 

143

 

 

 

 

 

 

 

1,810

 

 

 

 

 

 

 

1,478

 

 

 

 

 

Discrete tax items and tax effect of non-GAAP adjustments

 

 

(432

)

 

 

 

 

 

 

(491

)

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

(2,772

)

 

 

 

 

 

 

(18,443

)

 

 

 

 

Valuation allowance on deferred tax assets and other adjustments

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

(18,443

)

 

 

 

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

Tax Reform

 

 

2,569

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

2,569

 

 

 

 

 

 

 

-

 

 

 

 

 

Non-GAAP net income

 

$

13,571

 

 

 

 

 

 

$

5,656

 

 

 

 

 

 

 

 

$

8,354

 

 

 

 

 

 

$

31,809

 

 

 

 

 

 

$

27,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income per diluted share

 

$

0.42

 

 

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

$

1.04

 

 

 

 

 

 

$

1.17

 

 

 

 

 

 

$

1.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per diluted share

 

$

0.53

 

 

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

$

0.33

 

 

 

 

 

 

$

1.23

 

 

 

 

 

 

$

1.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in diluted net income per share calculation

 

 

25,819

 

 

 

 

 

 

 

25,932

 

 

 

 

 

 

 

 

 

25,514

 

 

 

 

 

 

 

25,919

 

 

 

 

 

 

 

25,153

 

 

 

 

 

 


7/8


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

NANOMETRICS INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP RESULTS – (Continued)

(In thousands, except per share amounts)

(Unaudited)

 

Reconciliation of net cash provided by operating activities to free cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net cash provided by operating activities

 

$

5,219

 

 

 

 

$

5,126

 

 

 

 

$

11,584

 

 

 

 

$

20,603

 

 

 

 

$

45,685

 

 

Purchase of property and equipment

 

 

(2,862

)

 

 

 

 

(806

)

 

 

 

 

(650

)

 

 

 

 

(5,204

)

 

 

 

 

(3,999

)

 

Free cash flow

 

$

2,357

 

 

 

 

$

4,320

 

 

 

 

$

10,934

 

 

 

 

$

15,399

 

 

 

 

$

41,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8/8