Date: February 17, 2016
|
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 Contacts:
Hayden/ MS-IR LLC
Miri Segal
Tel: +917-607-8654
E-mail: msegal@ms-ir.com
Or
Brett Maas
Tel: +646-536-7331
E-mail: brett@haydenir.com
|
|
·
|
Revenues of $40.0 million, at the high end of the guidance ($37-$41 million)
|
|
·
|
Non-GAAP net income of $5.3 million, or $0.19 per diluted share, at the high end of guidance ($0.11-$0.20 per diluted share)
|
|
·
|
Diversified customer mix yielded four customers contributing more than 10% each to the quarterly revenues, including one leading memory customer
|
|
·
|
Selected by the world’s leading foundry to deliver Optical and X-ray metrology solutions for multiple process steps at 10/7/5nm technology nodes
|
|
·
|
Record full-year revenues of $148.5 million
|
|
·
|
Non-GAAP net income of $21.0 million, or $0.76 per diluted share
|
|
·
|
Five customers contributed 10% or more to annual product revenues, compared to only two in 2014
|
|
·
|
Product revenues from the Memory segment grew to 30% of annual product revenues, compared to only 15% in 2014
|
|
·
|
Growing customers’ adoption of Nova’s software solutions generated 104% increase in annual software revenues
|
|
·
|
Creating a unique offering with the successful integration of ReVera
|
GAAP Results ($K) | ||||||||||||||||||||
Q4 2015 | Q3 2015 | Q4 2014 |
FY 2015
|
FY 2014
|
||||||||||||||||
Revenues
|
$ | 40,022 | $ | 40,446 | $ | 25,823 | $ | 148,514 | $ | 120,618 | ||||||||||
Net Income
|
$ | 5,161 | $ | 5,437 | $ | 3,291 | $ | 15,725 | $ | 18,652 | ||||||||||
Earnings per Diluted Share
|
$ | 0.19 | $ | 0.20 | $ | 0.12 | $ | 0.57 | $ | 0.67 | ||||||||||
NON-GAAP Results ($K) | ||||||||||||||||||||
Q4 2015 | Q3 2015 | Q4 2014 |
FY 2015
|
FY 2014
|
||||||||||||||||
Net Income
|
$ | 5,278 | $ | 6,316 | $ | 2,259 | $ | 21,030 | $ | 19,150 | ||||||||||
Earnings per Diluted Share
|
$ | 0.19 | $ | 0.23 | $ | 0.08 | $ | 0.76 | $ | 0.69 |
|
·
|
$33 million to $37 million in revenue
|
|
·
|
$0.10 to $0.17 in diluted non-GAAP EPS
|
|
·
|
$0.06 to $0.11 in diluted GAAP EPS
|
As of December 31,
|
||||||||
ASSETS
|
2015
|
2014
(Audited)
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
27,733 | 13,649 | ||||||
Short-term interest-bearing bank deposits
|
69,298 | 107,289 | ||||||
Held for trading securities
|
- | 1,995 | ||||||
Trade accounts receivable
|
19,046 | 15,566 | ||||||
Inventories
|
27,683 | 16,107 | ||||||
Deferred tax assets
|
3,540 | 142 | ||||||
Other current assets
|
2,888 | 3,097 | ||||||
Total current assets
|
150,188 | 157,845 | ||||||
Long-term assets
|
||||||||
Long-term interest-bearing bank deposits
|
750 | 750 | ||||||
Deferred tax assets
|
5,735 | 1,654 | ||||||
Severance pay funds
|
1,514 | 1,580 | ||||||
Property and equipment, net
|
11,062 | 11,450 | ||||||
Identifiable intangible assets, net
|
17,906 | - | ||||||
Goodwill
|
20,114 | - | ||||||
Total long-term assets
|
57,081 | 15,434 | ||||||
Total assets
|
207,269 | 173,279 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Trade accounts payable
|
14,378 | 11,568 | ||||||
Deferred revenues
|
5,828 | 3,022 | ||||||
Deferred tax liabilities
|
956 | - | ||||||
Other current liabilities
|
15,996 | 12,606 | ||||||
Total current liabilities
|
37,158 | 27,196 | ||||||
Long-term liabilities
|
||||||||
Deferred tax liabilities
|
5,760 | - | ||||||
Liability for employee severance pay
|
2,469 | 2,465 | ||||||
Other long-term liabilities
|
822 | - | ||||||
Deferred revenues
|
- | 36 | ||||||
Total long-term liabilities
|
9,051 | 2,501 | ||||||
Shareholders' equity
|
161,060 | 143,582 | ||||||
Total liabilities and shareholders’ equity
|
207,269 | 173,279 |
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
(Audited)
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
30,581 | 17,260 | 111,178 | 92,208 | ||||||||||||
Services
|
9,441 | 8,563 | 37,336 | 28,410 | ||||||||||||
Total revenues
|
40,022 | 25,823 | 148,514 | 120,618 | ||||||||||||
Cost of revenues:
|
||||||||||||||||
Products
|
12,593 | 7,394 | 47,185 | 39,784 | ||||||||||||
Services
|
5,524 | 4,967 | 20,743 | 17,221 | ||||||||||||
Amortization of acquired intangible assets in cost of products
|
1,051 | - | 3,506 | - | ||||||||||||
Total cost of revenues
|
19,168 | 12,361 | 71,434 | 57,005 | ||||||||||||
Gross profit
|
20,854 | 13,462 | 77,080 | 63,613 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Research and Development expenses, net
|
10,826 | 7,935 | 39,703 | 29,498 | ||||||||||||
Sales and Marketing expenses
|
4,474 | 2,948 | 15,768 | 12,747 | ||||||||||||
General and Administration expenses
|
1,606 | 981 | 5,856 | 4,457 | ||||||||||||
Acquisition related expenses
|
- | - | 2,655 | - | ||||||||||||
Amortization of acquired intangible assets
|
378 | - | 1,517 | - | ||||||||||||
Total operating expenses
|
17,284 | 11,864 | 65,499 | 46,702 | ||||||||||||
Operating income
|
3,570 | 1,598 | 11,581 | 16,911 | ||||||||||||
Financing income, net
|
184 | 166 | 643 | 563 | ||||||||||||
Income before tax on income
|
3,754 | 1,764 | 12,224 | 17,474 | ||||||||||||
Income tax benefit
|
1,407 | 1,527 | 3,501 | 1,178 | ||||||||||||
Net income for the period
|
5,161 | 3,291 | 15,725 | 18,652 | ||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
0.19 | 0.12 | 0.58 | 0.68 | ||||||||||||
Diluted
|
0.19 | 0.12 | 0.57 | 0.67 | ||||||||||||
Shares used for calculation of earnings per share:
|
||||||||||||||||
Basic
|
27,073 | 27,273 | 27,185 | 27,447 | ||||||||||||
Diluted
|
27,334 | 27,491 | 27,510 | 27,807 |
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
(Audited)
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income for the period
|
5,161 | 3,291 | 15,725 | 18,652 | ||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation
|
1,288 | 1,005 | 4,597 | 3,951 | ||||||||||||
Amortization of acquired intangible assets
|
1,429 | - | 5,023 | - | ||||||||||||
Amortization of deferred stock-based compensation
|
765 | 510 | 2,673 | 2,124 | ||||||||||||
Increase (decrease) in liability for employee termination benefits, net
|
35 | (42 | ) | 70 | (71 | ) | ||||||||||
Deferred tax assets, net
|
(2,077 | ) | (1,542 | ) | (5,046 | ) | (1,626 | ) | ||||||||
Gain (loss) on securities
|
(23 | ) | 175 | (10 | ) | 175 | ||||||||||
Decrease (increase) in trade accounts receivable
|
4,297 | 7,208 | (1,959 | ) | 12,381 | |||||||||||
Decrease (increase) in inventories
|
745 | 935 | (1,949 | ) | 2,226 | |||||||||||
Decrease (increase) in other current assets
|
872 | (386 | ) | 370 | 408 | |||||||||||
Increase (decrease) in trade accounts payable
|
1,469 | 2,674 | 1,604 | (4,038 | ) | |||||||||||
Increase (decrease) in other current liabilities and other long-term liabilities
|
683 | (438 | ) | 3,329 | 64 | |||||||||||
Increase (decrease) in short and long term deferred revenues
|
(1,928 | ) | (1,127 | ) | 1,361 | (703 | ) | |||||||||
Net cash provided by operating activities
|
12,716 | 12,263 | 25,788 | 33,543 | ||||||||||||
Cash flow from investment activities:
|
||||||||||||||||
Decrease (increase) in short-term interest-bearing bank deposits
|
(10,045 | ) | (7,295 | ) | 37,991 | (27,737 | ) | |||||||||
Proceeds from short-term available for sale securities
|
- | 1,617 | - | 1,617 | ||||||||||||
Investment in short-term held for trading securities
|
- | (1,942 | ) | - | (1,942 | ) | ||||||||||
Proceeds from short-term held for trading securities
|
2,005 | - | 2,005 | - | ||||||||||||
Acquisition of subsidiary, net of acquired cash
|
- | - | (45,344 | ) | - | |||||||||||
Additions to property and equipment
|
(2,205 | ) | (1,693 | ) | (4,373 | ) | (5,234 | ) | ||||||||
Net cash used in investment activities
|
(10,245 | ) | (9,313 | ) | (9,721 | ) | (33,296 | ) | ||||||||
Cash flows from financing activities:
|
||||||||||||||||
Purchases of treasury shares
|
- | (2,450 | ) | (4,302 | ) | (6,726 | ) | |||||||||
Shares issued under employee stock-based plans
|
232 | - | 2,319 | 2,586 | ||||||||||||
Net cash provided by (used in) financing activities
|
232 | (2,450 | ) | (1,983 | ) | (4,140 | ) | |||||||||
Increase (decrease) in cash and cash equivalents
|
2,703 | 500 | 14,084 | (3,893 | ) | |||||||||||
Cash and cash equivalents – beginning of period
|
25,030 | 13,149 | 13,649 | 17,542 | ||||||||||||
Cash and cash equivalents – end of period
|
27,733 | 13,649 | 27,733 | 13,649 |
Three months ended
|
||||||||||||
December
31, 2015
|
September
30, 2015
|
December
31, 2014
|
||||||||||
GAAP cost of revenues
|
19,168 | 17,812 | 12,361 | |||||||||
Amortization of acquired intangible assets in cost of products
|
(1,051 | ) | (13 | ) | - | |||||||
Stock-based compensation in cost of products
|
(94 | ) | (109 | ) | (78 | ) | ||||||
Stock-based compensation in cost of services
|
(63 | ) | (62 | ) | (28 | ) | ||||||
Non-GAAP cost of revenues
|
17,960 | 17,628 | 12,255 | |||||||||
GAAP gross profit
|
20,854 | 22,634 | 13,462 | |||||||||
Gross profit adjustments
|
1,208 | 184 | 106 | |||||||||
Non-GAAP gross profit
|
22,062 | 22,818 | 13,568 | |||||||||
GAAP gross margin as a percentage of revenues
|
52 | % | 56 | % | 52 | % | ||||||
Non-GAAP gross margin as a percentage of revenues
|
55 | % | 56 | % | 53 | % | ||||||
GAAP operating expenses
|
17,284 | 17,385 | 11,864 | |||||||||
Stock-based compensation in Research and Development
|
(322 | ) | (318 | ) | (184 | ) | ||||||
Stock-based compensation in Sales and Marketing
|
(213 | ) | (205 | ) | (160 | ) | ||||||
Stock-based compensation in General and Administrative
|
(73 | ) | (84 | ) | (60 | ) | ||||||
Amortization of acquired intangible assets
|
(378 | ) | (570 | ) | - | |||||||
Non-GAAP operating expenses
|
16,298 | 16,208 | 11,460 | |||||||||
Non-GAAP operating income
|
5,764 | 6,610 | 2,108 | |||||||||
GAAP operating margin as a percentage of revenues
|
9 | % | 13 | % | 6 | % | ||||||
Non-GAAP operating margin as a percentage of revenues
|
14 | % | 16 | % | 8 | % | ||||||
GAAP tax on income
|
(1,407 | ) | (94 | ) | (1,527 | ) | ||||||
Deferred tax assets adjustments, net
|
2,077 | 482 | 1,542 | |||||||||
Non-GAAP tax on income
|
670 | 388 | 15 | |||||||||
GAAP net income
|
5,161 | 5,437 | 3,291 | |||||||||
Amortization of acquired intangible assets
|
1,429 | 583 | - | |||||||||
Stock-based compensation expenses
|
765 | 778 | 510 | |||||||||
Deferred tax assets adjustments, net
|
(2,077 | ) | (482 | ) | (1,542 | ) | ||||||
Non-GAAP net income
|
5,278 | 6,316 | 2,259 | |||||||||
GAAP basic earnings per share
|
0.19 | 0.20 | 0.12 | |||||||||
Non-GAAP basic earnings per share
|
0.19 | 0.23 | 0.08 | |||||||||
GAAP diluted earnings per share
|
0.19 | 0.20 | 0.12 | |||||||||
Non-GAAP diluted earnings per share
|
0.19 | 0.23 | 0.08 | |||||||||
Shares used for calculation of earnings per share:
|
||||||||||||
Basic
|
27,073 | 27,172 | 27,273 | |||||||||
Diluted
|
27,334 | 27,481 | 27,491 |
Year ended December 31,
|
||||||||
2015
|
2014
|
|||||||
GAAP cost of revenues
|
71,434 | 57,005 | ||||||
Amortization of acquired intangible assets in cost of products
|
(3,506 | ) | - | |||||
Stock-based compensation in cost of products
|
(373 | ) | (375 | ) | ||||
Stock-based compensation in cost of services
|
(203 | ) | (178 | ) | ||||
Non-GAAP cost of revenues
|
67,352 | 56,452 | ||||||
GAAP gross profit
|
77,080 | 63,613 | ||||||
Gross profit adjustments
|
4,082 | 553 | ||||||
Non-GAAP gross profit
|
81,162 | 64,166 | ||||||
GAAP gross margin as a percentage of revenues
|
52 | % | 53 | % | ||||
Non-GAAP gross margin as a percentage of revenues
|
55 | % | 53 | % | ||||
GAAP operating expenses
|
65,499 | 46,702 | ||||||
Stock-based compensation in Research and Development
|
(1,084 | ) | (870 | ) | ||||
Stock-based compensation in Sales and Marketing
|
(744 | ) | (446 | ) | ||||
Stock-based compensation in General and Administrative
|
(269 | ) | (255 | ) | ||||
Acquisition related expenses
|
(2,655 | ) | - | |||||
Amortization of acquired intangible assets
|
(1,517 | ) | - | |||||
Non-GAAP operating expenses
|
59,230 | 45,131 | ||||||
Non-GAAP operating income
|
21,932 | 19,035 | ||||||
GAAP operating margin as a percentage of revenues
|
8 | % | 14 | % | ||||
Non-GAAP operating margin as a percentage of revenues
|
15 | % | 16 | % | ||||
GAAP tax on income
|
(3,501 | ) | (1,178 | ) | ||||
Deferred tax assets adjustments, net
|
5,046 | 1,626 | ||||||
Non-GAAP tax on income
|
1,545 | 448 | ||||||
GAAP net income
|
15,725 | 18,652 | ||||||
Amortization of acquired intangible assets
|
5,023 | - | ||||||
Stock-based compensation expenses
|
2,673 | 2,124 | ||||||
Deferred tax assets adjustments, net
|
(5,046 | ) | (1,626 | ) | ||||
Acquisition related expenses
|
2,655 | - | ||||||
Non-GAAP net income
|
21,030 | 19,150 | ||||||
GAAP basic earnings per share
|
0.58 | 0.68 | ||||||
Non-GAAP basic earnings per share
|
0.77 | 0.70 | ||||||
GAAP diluted earnings per share
|
0.57 | 0.67 | ||||||
Non-GAAP diluted earnings per share
|
0.76 | 0.69 | ||||||
Shares used for calculation of earnings per share:
|
||||||||
Basic
|
27,185 | 27,447 | ||||||
Diluted
|
27,510 | 27,807 |