Date: February 13, 2018
|
NOVA MEASURING INSTRUMENTS LTD.
(Registrant) By: /s/ Dror David —————————————— Dror David Chief Financial Officer |
Company Contact:
Dror David, Chief Financial Officer
Nova Measuring Instruments Ltd.
Tel: +972-73-229-5760
E-mail: info@novameasuring.com
www.novameasuring.com
|
Investor Relations Contact:
MS-IR LLC
Miri Segal
Tel: +917-607-8654
E-mail: msegal@ms-ir.com
|
● |
Record quarterly revenue of $57.4 million, up 14% year-over-year, exceeding guidance of $53 to $57 million
|
● |
GAAP net income of $8.2 million, or $0.29 per diluted share, including non-recurring expense of $3.5 million related to tax provision for prior years, meeting guidance of $0.29 to $0.37 per share
|
● |
Non-GAAP net income of $13.0 million, or $0.45 per diluted share, exceeding guidance of $0.34 to $0.42 per share
|
● |
Launched three new metrology solutions, enhancing Nova’s Optical CD and X-ray capabilities in Memory and Logic
|
● |
Record full-year revenue of $222 million, up 35% year-over-year, outperforming the industry growth pace
|
● |
Record GAAP net income of $46.5 million, or $1.63 per diluted share, up 365% year-over-year on a per-share basis
|
● |
Record non-GAAP net income of $55.4 million, or $1.94 per diluted share, up 76% year-over-year on a per-share basis
|
● |
Continuous customer diversification and growing position in Memory led to record yearly revenue in both Dimensional Optical and Materials X-ray metrology product lines
|
GAAP Results ($K)
|
|||||
Q4 2017
|
Q3 2017
|
Q4 2016
|
FY 2017
|
FY 2016
|
|
Revenues
|
$ 57,378
|
$54,058
|
$50,212
|
$ 221,992
|
$163,903
|
Net Income
|
$ 8,241
|
$11,502
|
$8,364
|
$ 46,459
|
$9,644
|
Earnings per Diluted Share
|
$0.29
|
$0.40
|
$0.30
|
$1.63
|
$0.35
|
NON-GAAP Results ($K)
|
|||||
Q4 2017
|
Q3 2017
|
Q4 2016
|
FY 2017
|
FY 2016
|
|
Net Income
|
$ 13,021
|
$13,101
|
$11,719
|
$ 55,404
|
$30,321
|
Earnings per Diluted Share
|
$0.45
|
$0.46
|
$0.42
|
$1.94
|
$1.10
|
● |
$54 million to $60 million in revenue
|
● |
$0.29 to $0.40 in diluted GAAP EPS
|
● |
$0.34 to $0.45 in diluted non-GAAP EPS
|
As of December 31,
|
||||||||
2017
|
2016
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
27,697
|
20,406
|
||||||
Short-term interest-bearing bank deposits
|
121,390
|
70,546
|
||||||
Trade accounts receivable
|
40,949
|
42,626
|
||||||
Inventories
|
34,921
|
29,260
|
||||||
Other current assets
|
7,313
|
5,068
|
||||||
Total current assets
|
232,270
|
167,906
|
||||||
Long-term assets
|
||||||||
Long-term interest-bearing bank deposits
|
750
|
750
|
||||||
Deferred tax assets
|
1,957
|
3,020
|
||||||
Severance pay funds
|
1,503
|
1,425
|
||||||
Property and equipment, net
|
13,891
|
10,017
|
||||||
Identifiable intangible assets, net
|
12,800
|
15,361
|
||||||
Goodwill
|
20,114
|
20,114
|
||||||
Total long-term assets
|
51,015
|
50,687
|
||||||
Total assets
|
283,285
|
218,593
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Trade accounts payable
|
15,754
|
16,501
|
||||||
Deferred revenues
|
10,334
|
4,072
|
||||||
Other current liabilities
|
26,038
|
18,461
|
||||||
Total current liabilities
|
52,126
|
39,034
|
||||||
Long-term liabilities
|
||||||||
Deferred tax liabilities
|
-
|
1,094
|
||||||
Liability for employee severance pay
|
2,590
|
2,418
|
||||||
Other long-term liabilities
|
1,833
|
1,330
|
||||||
Total long-term liabilities
|
4,423
|
4,842
|
||||||
Shareholders' equity
|
226,736
|
174,717
|
||||||
Total liabilities and shareholders’ equity
|
283,285
|
218,593
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
44,754
|
39,806
|
174,343
|
122,439
|
||||||||||||
Services
|
12,624
|
10,406
|
47,649
|
41,464
|
||||||||||||
Total revenues
|
57,378
|
50,212
|
221,992
|
163,903
|
||||||||||||
Cost of revenues:
|
||||||||||||||||
Products
|
17,523
|
15,497
|
62,242
|
48,577
|
||||||||||||
Services
|
7,801
|
6,557
|
28,563
|
25,282
|
||||||||||||
Expense related to a royalty buyout agreement with the IIA
|
-
|
-
|
-
|
12,875
|
||||||||||||
Inventory write-off
|
-
|
-
|
-
|
1,889
|
||||||||||||
Total cost of revenues
|
25,324
|
22,054
|
90,805
|
88,623
|
||||||||||||
Gross profit
|
32,054
|
28,158
|
131,187
|
75,280
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development expenses, net
|
10,617
|
9,225
|
38,956
|
34,998
|
||||||||||||
Sales and marketing expenses
|
5,908
|
5,814
|
23,751
|
20,736
|
||||||||||||
General and administration expenses
|
2,558
|
1,702
|
8,100
|
6,835
|
||||||||||||
Amortization of acquired intangible assets
|
640
|
636
|
2,561
|
2,545
|
||||||||||||
Total operating expenses
|
19,723
|
17,377
|
73,368
|
65,114
|
||||||||||||
Operating income
|
12,331
|
10,781
|
57,819
|
10,166
|
||||||||||||
Financing income, net
|
710
|
190
|
2,276
|
1,216
|
||||||||||||
Income before tax on income
|
13,041
|
10,971
|
60,095
|
11,382
|
||||||||||||
Income tax expenses
|
4,800
|
2,607
|
13,636
|
1,738
|
||||||||||||
Net income for the period
|
8,241
|
8,364
|
46,459
|
9,644
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
0.30
|
0.31
|
1.68
|
0.35
|
||||||||||||
Diluted
|
0.29
|
0.30
|
1.63
|
0.35
|
||||||||||||
Shares used for calculation of earnings per share:
|
||||||||||||||||
Basic
|
27,873
|
27,292
|
27,696
|
27,175
|
||||||||||||
Diluted
|
28,786
|
27,704
|
28,524
|
27,503
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income for the period
|
8,241
|
8,364
|
46,459
|
9,644
|
||||||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation
|
787
|
731
|
3,618
|
4,271
|
||||||||||||
Amortization of acquired intangible assets
|
640
|
636
|
2,561
|
2,545
|
||||||||||||
Amortization of deferred stock-based compensation
|
899
|
691
|
2,779
|
2,735
|
||||||||||||
Increase (decrease) in liability for employee termination benefits, net
|
3
|
(57
|
)
|
94
|
38
|
|||||||||||
Deferred tax assets, net
|
(395
|
)
|
2,028
|
(31
|
)
|
633
|
||||||||||
Decrease (increase) in trade accounts receivable
|
(7,395
|
)
|
(19,068
|
)
|
1,677
|
(23,580
|
)
|
|||||||||
Decrease (increase) in inventories
|
3,050
|
(335
|
)
|
(6,858
|
)
|
(1,670
|
)
|
|||||||||
Decrease (increase) in other current and long term assets
|
1,187
|
(1,885
|
)
|
(2,245
|
)
|
(2,180
|
)
|
|||||||||
Increase (decrease) in trade accounts payable
|
(1,869
|
)
|
4,127
|
(747
|
)
|
2,123
|
||||||||||
Increase in other current liabilities and other long-term liabilities
|
5,218
|
3,601
|
8,242
|
3,037
|
||||||||||||
Increase (decrease) in short and long term deferred revenues
|
(1,092
|
)
|
(351
|
)
|
6,262
|
(1,756
|
)
|
|||||||||
Net cash provided by (used in) operating activities
|
9,274
|
(1,518
|
)
|
61,811
|
(4,160
|
)
|
||||||||||
Cash flow from investment activities:
|
||||||||||||||||
Decrease (increase) in short-term interest-bearing bank deposits
|
2,443
|
(998
|
)
|
(50,844
|
)
|
(1,248
|
)
|
|||||||||
Additions to property and equipment
|
(4,171
|
)
|
(1,518
|
)
|
(6,295
|
)
|
(3,133
|
)
|
||||||||
Net cash used in investment activities
|
(1,728
|
)
|
(2,516
|
)
|
(57,139
|
)
|
(4,381
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Purchases of treasury shares
|
-
|
-
|
-
|
(937
|
)
|
|||||||||||
Shares issued under employee stock-based plans
|
131
|
786
|
2,619
|
2,151
|
||||||||||||
Net cash provided by financing activities
|
131
|
786
|
2,619
|
1,214
|
||||||||||||
Increase (decrease) in cash and cash equivalents
|
7,677
|
(3,248
|
)
|
7,291
|
(7,327
|
)
|
||||||||||
Cash and cash equivalents – beginning of period
|
20,020
|
23,654
|
20,406
|
27,733
|
||||||||||||
Cash and cash equivalents – end of period
|
27,697
|
20,406
|
27,697
|
20,406
|
Three months ended
|
||||||||||||
December 31,
2017 |
September 30,
2017 |
December 31,
2016 |
||||||||||
GAAP cost of revenues
|
25,324
|
21,179
|
22,054
|
|||||||||
Stock-based compensation in cost of products
|
(107
|
)
|
(113
|
)
|
(88
|
)
|
||||||
Stock-based compensation in cost of services
|
(89
|
)
|
(57
|
)
|
(54
|
)
|
||||||
Non-GAAP cost of revenues
|
25,128
|
21,009
|
21,912
|
|||||||||
GAAP gross profit
|
32,054
|
32,879
|
28,158
|
|||||||||
Gross profit adjustments
|
196
|
170
|
142
|
|||||||||
Non-GAAP gross profit
|
32,250
|
33,049
|
28,300
|
|||||||||
GAAP gross margin as a percentage of revenues
|
56
|
%
|
61
|
%
|
56
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
56
|
%
|
61
|
%
|
56
|
%
|
||||||
GAAP operating expenses
|
19,723
|
18,277
|
17,377
|
|||||||||
Stock-based compensation in research and development
|
(346
|
)
|
(259
|
)
|
(247
|
)
|
||||||
Stock-based compensation in sales and marketing
|
(216
|
)
|
(95
|
)
|
(211
|
)
|
||||||
Stock-based compensation in general and administrative
|
(141
|
)
|
(145
|
)
|
(91
|
)
|
||||||
Amortization of acquired intangible assets
|
(640
|
)
|
(641
|
)
|
(636
|
)
|
||||||
Non-GAAP operating expenses
|
18,380
|
17,137
|
16,192
|
|||||||||
Non-GAAP operating income
|
13,870
|
15,912
|
12,108
|
|||||||||
GAAP operating margin as a percentage of revenues
|
21
|
%
|
27
|
%
|
21
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
24
|
%
|
29
|
%
|
24
|
%
|
||||||
GAAP tax on income
|
4,800
|
3,726
|
2,607
|
|||||||||
Deferred tax assets adjustments, net
|
312
|
(289
|
)
|
(2,028
|
)
|
|||||||
Tax provision for prior years
|
(3,553
|
)
|
-
|
-
|
||||||||
Non-GAAP tax on income
|
1,559
|
3,437
|
579
|
|||||||||
GAAP net income
|
8,241
|
11,502
|
8,364
|
|||||||||
Amortization of acquired intangible assets
|
640
|
641
|
636
|
|||||||||
Stock-based compensation expenses
|
899
|
669
|
691
|
|||||||||
Deferred tax assets adjustments, net
|
(312
|
)
|
289
|
2,028
|
||||||||
Tax provision for prior years
|
3,553
|
-
|
-
|
|||||||||
Non-GAAP net income
|
13,021
|
13,101
|
11,719
|
|||||||||
GAAP basic earnings per share
|
0.30
|
0.41
|
0.31
|
|||||||||
Non-GAAP basic earnings per share
|
0.47
|
0.47
|
0.43
|
|||||||||
GAAP diluted earnings per share
|
0.29
|
0.40
|
0.30
|
|||||||||
Non-GAAP diluted earnings per share
|
0.45
|
0.46
|
0.42
|
|||||||||
Shares used for calculation of earnings per share:
|
||||||||||||
Basic
|
27,873
|
27,788
|
27,292
|
|||||||||
Diluted
|
28,786
|
28,601
|
27,704
|
Year ended December 31,
|
||||||||
2017
|
2016
|
|||||||
GAAP cost of revenues
|
90,805
|
88,623
|
||||||
Expense related to a royalty buyout agreement with the IIA
|
-
|
(12,875
|
)
|
|||||
Inventory write-off
|
-
|
(1,889
|
)
|
|||||
Stock-based compensation in cost of products
|
(370
|
)
|
(342
|
)
|
||||
Stock-based compensation in cost of services
|
(268
|
)
|
(218
|
)
|
||||
Non-GAAP cost of revenues
|
90,167
|
73,299
|
||||||
GAAP gross profit
|
131,187
|
75,280
|
||||||
Gross profit adjustments
|
638
|
15,324
|
||||||
Non-GAAP gross profit
|
131,825
|
90,604
|
||||||
GAAP gross margin as a percentage of revenues
|
59
|
%
|
46
|
%
|
||||
Non-GAAP gross margin as a percentage of revenues
|
59
|
%
|
55
|
%
|
||||
GAAP operating expenses
|
73,368
|
65,114
|
||||||
Stock-based compensation in research and development
|
(1,055
|
)
|
(983
|
)
|
||||
Stock-based compensation in sales and marketing
|
(621
|
)
|
(884
|
)
|
||||
Stock-based compensation in general and administrative
|
(465
|
)
|
(308
|
)
|
||||
Amortization of acquired intangible assets
|
(2,561
|
)
|
(2,545
|
)
|
||||
Non-GAAP operating expenses
|
68,666
|
60,394
|
||||||
Non-GAAP operating income
|
63,159
|
30,210
|
||||||
GAAP operating margin as a percentage of revenues
|
26
|
%
|
6
|
%
|
||||
Non-GAAP operating margin as a percentage of revenues
|
28
|
%
|
18
|
%
|
||||
GAAP tax on income
|
13,636
|
1,738
|
||||||
Deferred tax assets adjustments, net
|
(52
|
)
|
(633
|
)
|
||||
Tax provision for prior years
|
(3,553
|
)
|
-
|
|||||
Non-GAAP tax on income
|
10,031
|
1,105
|
||||||
GAAP net income
|
46,459
|
9,644
|
||||||
Amortization of acquired intangible assets
|
2,561
|
2,545
|
||||||
Expense related to a royalty buyout agreement with the IIA
|
-
|
12,875
|
||||||
Stock-based compensation expenses
|
2,779
|
2,735
|
||||||
Deferred tax assets adjustments, net
|
52
|
633
|
||||||
Tax provision for prior years
|
3,553
|
-
|
||||||
Inventory write-off
|
-
|
1,889
|
||||||
Non-GAAP net income
|
55,404
|
30,321
|
||||||
GAAP basic earnings per share
|
1.68
|
0.35
|
||||||
Non-GAAP basic earnings per share
|
2.00
|
1.12
|
||||||
GAAP diluted earnings per share
|
1.63
|
0.35
|
||||||
Non-GAAP diluted earnings per share
|
1.94
|
1.10
|
||||||
Shares used for calculation of earnings per share:
|
||||||||
Basic
|
27,696
|
27,175
|
||||||
Diluted
|
28,524
|
27,503
|