RUDOLPH TECHNOLOGIES, INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands) - (Unaudited) | ||||||||
December 31, | December 31, | |||||||
2018 | 2017 | |||||||
(Audited) | ||||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and marketable securities | $ | 175,072 | $ | 177,359 | ||||
Accounts receivable, net | 64,194 | 65,283 | ||||||
Inventories | 96,820 | 67,521 | ||||||
Prepaid and other assets | 14,821 | 11,919 | ||||||
Total current assets | 350,907 | 322,082 | ||||||
Net property, plant and equipment | 18,874 | 17,342 | ||||||
Intangibles | 29,943 | 31,127 | ||||||
Other assets | 18,316 | 15,371 | ||||||
Total assets | $ | 418,040 | $ | 385,922 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued liabilities | $ | 30,681 | $ | 26,800 | ||||
Other current liabilities | 14,310 | 15,507 | ||||||
Total current liabilities | 44,991 | 42,307 | ||||||
Other non-current liabilities | 11,161 | 10,461 | ||||||
Total liabilities | 56,152 | 52,768 | ||||||
Stockholders’ equity | 361,888 | 333,154 | ||||||
Total liabilities and stockholders’ equity | $ | 418,040 | $ | 385,922 | ||||
RUDOLPH TECHNOLOGIES, INC. | |||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||
(In thousands, except per share amounts) - (Unaudited) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||
Revenue | $ | 62,780 | $ | 60,432 | $ | 60,081 | $ | 273,784 | $ | 255,098 | |||||||||||||||
Cost of revenue | 30,112 | 28,978 | 27,955 | 125,505 | 120,503 | ||||||||||||||||||||
Gross profit | 32,668 | 31,454 | 32,126 | 148,279 | 134,595 | ||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Research and development |
12,224 | 12,313 | 10,810 | 49,053 | 46,986 | ||||||||||||||||||||
Selling, general and administrative |
10,741 | 11,128 | 9,501 | 46,608 | 39,381 | ||||||||||||||||||||
Amortization | 387 | 384 | 424 | 1,534 | 1,940 | ||||||||||||||||||||
Patent litigation income | — | — | — | — | (13,000 | ) | |||||||||||||||||||
Total operating expenses |
23,352 | 23,825 | 20,735 | 97,195 | 75,307 | ||||||||||||||||||||
Operating income | 9,316 | 7,629 | 11,391 | 51,084 | 59,288 | ||||||||||||||||||||
Interest income, net | (732 | ) | (607 | ) | (313 | ) | (2,206 | ) | (971 | ) | |||||||||||||||
Other expense (income), net | 34 | (132 | ) | (76 | ) | (56 | ) | 457 | |||||||||||||||||
Income before income taxes | 10,014 | 8,368 | 11,780 | 53,346 | 59,802 | ||||||||||||||||||||
Provision for income taxes | 1,932 | 1,181 | 12,584 | 8,250 | 26,893 | ||||||||||||||||||||
Net income (loss) | $ | 8,082 | $ | 7,187 | $ | (804 | ) | $ | 45,096 | $ | 32,909 | ||||||||||||||
Earnings (loss) per share: | |||||||||||||||||||||||||
Basic | $ | 0.26 | $ | 0.23 | $ | (0.03 | ) | $ | 1.42 | $ | 1.05 | ||||||||||||||
Diluted | $ | 0.26 | $ | 0.22 | $ | (0.03 | ) | $ | 1.40 | $ | 1.02 | ||||||||||||||
Weighted average shares outstanding: |
|||||||||||||||||||||||||
Basic | 31,268 | 31,901 | 31,597 | 31,671 | 31,491 | ||||||||||||||||||||
Diluted | 31,645 | 32,408 | 31,597 | 32,200 | 32,162 | ||||||||||||||||||||
RUDOLPH TECHNOLOGIES, INC. | |||||||||||||||||||||||||
NON-GAAP FINANCIAL SUMMARY | |||||||||||||||||||||||||
(In thousands, except percentage and per share amounts) - (Unaudited) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||
Revenue | $ | 62,780 | $ | 60,432 | $ | 60,081 | $ | 273,784 | $ | 255,098 | |||||||||||||||
Gross profit | $ | 32,704 | $ | 31,462 | $ | 32,193 | $ | 148,499 | $ | 134,884 | |||||||||||||||
Gross margin as percentage of revenue |
52.1 | % | 52.1 | % | 53.6 | % | 54.2 | % | 52.9 | % | |||||||||||||||
Operating expenses | $ | 21,818 | $ | 22,158 | $ | 19,134 | $ | 89,819 | $ | 78,368 | |||||||||||||||
Operating income | $ | 10,886 | $ | 9,304 | $ | 13,059 | $ | 58,680 | $ | 56,516 | |||||||||||||||
Operating margin as a percentage of revenue |
17.3 | % | 15.4 | % | 21.7 | % | 21.4 | % | 22.2 | % | |||||||||||||||
Net income | $ | 9,164 | $ | 8,504 | $ | 9,437 | $ | 50,566 | $ | 38,900 | |||||||||||||||
Net income per diluted share | $ | 0.29 | $ | 0.26 | $ | 0.29 | $ | 1.57 | $ | 1.21 | |||||||||||||||
RECONCILIATION OF U.S. GAAP GROSS PROFIT, | |||||||||||||||||||||||||
OPERATING EXPENSES AND OPERATING INCOME TO NON-GAAP | |||||||||||||||||||||||||
GROSS PROFIT, OPERATING EXPENSES AND OPERATING INCOME | |||||||||||||||||||||||||
(In thousands, except percentages) - (Unaudited) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||
U.S. GAAP gross profit | $ | 32,668 | $ | 31,454 | $ | 32,126 | $ | 148,279 | $ | 134,595 | |||||||||||||||
Pre-tax non-GAAP items: | |||||||||||||||||||||||||
Share-based compensation expense |
36 | 8 | 67 | 220 | 289 | ||||||||||||||||||||
Non-GAAP gross profit | $ | 32,704 | $ | 31,462 | $ | 32,193 | $ | 148,499 | $ | 134,884 | |||||||||||||||
U.S. GAAP gross margin as a percentage of revenue |
52.0 | % | 52.0 | % | 53.5 | % | 54.2 | % | 52.8 | % | |||||||||||||||
Non-GAAP gross margin as a percentage of revenue |
52.1 | % | 52.1 | % | 53.6 | % | 54.2 | % | 52.9 | % | |||||||||||||||
U.S. GAAP operating expenses | $ | 23,352 | $ | 23,825 | $ | 20,735 | $ | 97,195 | $ | 75,307 | |||||||||||||||
Pre-tax non-GAAP items: | |||||||||||||||||||||||||
Amortization of intangibles | 387 | 384 | 424 | 1,534 | 1,940 | ||||||||||||||||||||
Litigation fees | — | — | (13 | ) | — | 2,618 | |||||||||||||||||||
Patent litigation income | — | — | — | — | (13,000 | ) | |||||||||||||||||||
Share-based compensation expense |
1,147 | 1,283 | 1,190 | 5,842 | 5,381 | ||||||||||||||||||||
Non-GAAP operating expenses | 21,818 | 22,158 | 19,134 | 89,819 | 78,368 | ||||||||||||||||||||
Non-GAAP operating income | $ | 10,886 | $ | 9,304 | $ | 13,059 | $ | 58,680 | $ | 56,516 | |||||||||||||||
GAAP operating margin as a percentage of revenue |
14.8 | % | 12.6 | % | 19.0 | % | 18.7 | % | 23.2 | % | |||||||||||||||
Non-GAAP operating margin as a percentage of revenue |
17.3 | % | 15.4 | % | 21.7 | % | 21.4 | % | 22.2 | % | |||||||||||||||
RUDOLPH TECHNOLOGIES, INC. | |||||||||||||||||||||||||
RECONCILIATION OF U.S. GAAP NET INCOME TO | |||||||||||||||||||||||||
NON-GAAP NET INCOME | |||||||||||||||||||||||||
(In thousands, except share and per share data) - (Unaudited) | |||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||||||
U.S. GAAP net income (loss) | $ | 8,082 | $ | 7,187 | $ | (804 | ) | $ | 45,096 | $ | 32,909 | ||||||||||||||
Pre-tax non-GAAP items | |||||||||||||||||||||||||
Amortization of intangibles | 387 | 384 | 424 | 1,534 | 1,940 | ||||||||||||||||||||
Litigation fees | — | — | (13 | ) | — | 2,618 | |||||||||||||||||||
Patent litigation income | — | — | — | — | (13,000 | ) | |||||||||||||||||||
Share-based compensation expense |
1,183 | 1,291 | 1,257 | 6,062 | 5,670 | ||||||||||||||||||||
Net tax benefit adjustments | (488 | ) | (358 | ) | (883 | ) | (2,126 | ) | (693 | ) | |||||||||||||||
Tax reform | — | — | 9,456 | — | 9,456 | ||||||||||||||||||||
Non-GAAP net income | $ | 9,164 | $ | 8,504 | $ | 9,437 | $ | 50,566 | $ | 38,900 | |||||||||||||||
Non-GAAP net income per diluted share |
$ | 0.29 | $ | 0.26 | $ | 0.29 | $ | 1.57 | $ | 1.21 | |||||||||||||||
SUPPLEMENTAL INFORMATION - RECONCILIATION OF FIRST QUARTER 2019 | |||||||
GAAP TO NON-GAAP GUIDANCE (net of tax) | |||||||
Low | High | ||||||
Estimated GAAP net income per diluted share | $ | 0.14 | $ | 0.20 | |||
Estimated non-GAAP items: | |||||||
Share-based compensation expense | 0.04 | 0.04 | |||||
Amortization of intangibles | 0.01 | 0.01 | |||||
Estimated non-GAAP net income per diluted share | $ | 0.19 | $ | 0.25 | |||