Investor Relations: | Media Relations: | |
Ed Lockwood | Meggan Powers | |
Sr. Director, Investor Relations | Sr. Director, Corporate Communications | |
(408) 875-9529 | (408) 875-8733 | |
ed.lockwood@kla-tencor.com | meggan.powers@kla-tencor.com |
GAAP Results | |||
Q1 FY 2014 | Q4 FY 2013 | Q1 FY 2013 | |
Revenues | $658 million | $720 million | $721 million |
Net Income | $111 million | $135 million | $135 million |
Earnings per Diluted Share | $0.66 | $0.80 | $0.80 |
Non-GAAP Results | |||
Q1 FY 2014 | Q4 FY 2013 | Q1 FY 2013 | |
Net Income | $115 million | $139 million | $142 million |
Earnings per Diluted Share | $0.68 | $0.82 | $0.84 |
KLA-Tencor Corporation | |||||||
Condensed Consolidated Unaudited Balance Sheets | |||||||
(In thousands) | September 30, 2013 | June 30, 2013 | |||||
ASSETS | |||||||
Cash, cash equivalents and marketable securities | $ | 2,951,875 | $ | 2,918,881 | |||
Accounts receivable, net | 440,674 | 524,610 | |||||
Inventories | 660,276 | 634,448 | |||||
Other current assets | 301,913 | 273,564 | |||||
Land, property and equipment, net | 319,837 | 305,281 | |||||
Goodwill | 326,556 | 326,635 | |||||
Purchased intangibles, net | 30,022 | 34,515 | |||||
Other non-current assets | 252,399 | 269,423 | |||||
Total assets | $ | 5,283,552 | $ | 5,287,357 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 114,716 | $ | 115,680 | |||
Deferred system profit | 165,931 | 157,965 | |||||
Unearned revenue | 54,363 | 60,838 | |||||
Other current liabilities | 500,100 | 527,049 | |||||
Total current liabilities | 835,110 | 861,532 | |||||
Non-current liabilities: | |||||||
Long-term debt | 747,511 | 747,376 | |||||
Pension liabilities | 59,578 | 57,959 | |||||
Income tax payable | 58,995 | 59,494 | |||||
Unearned revenue | 54,918 | 42,228 | |||||
Other non-current liabilities | 36,277 | 36,616 | |||||
Total liabilities | 1,792,389 | 1,805,205 | |||||
Stockholders' equity: | |||||||
Common stock and capital in excess of par value | 1,178,784 | 1,159,565 | |||||
Retained earnings | 2,344,270 | 2,359,233 | |||||
Accumulated other comprehensive income (loss) | (31,891 | ) | (36,646 | ) | |||
Total stockholders' equity | 3,491,163 | 3,482,152 | |||||
Total liabilities and stockholders' equity | $ | 5,283,552 | $ | 5,287,357 |
KLA-Tencor Corporation | |||||||
Condensed Consolidated Unaudited Statements of Operations | |||||||
Three months ended September 30, | |||||||
(In thousands, except per share data) | 2013 | 2012 | |||||
Revenues: | |||||||
Product | $ | 501,740 | $ | 574,078 | |||
Service | 156,597 | 146,631 | |||||
Total revenues | 658,337 | 720,709 | |||||
Costs and operating expenses: | |||||||
Costs of revenues | 277,657 | 317,225 | |||||
Engineering, research and development | 132,273 | 119,742 | |||||
Selling, general and administrative | 98,496 | 97,185 | |||||
Total costs and operating expenses | 508,426 | 534,152 | |||||
Income from operations | 149,911 | 186,557 | |||||
Interest income and other, net | (10,047 | ) | (10,015 | ) | |||
Income before income taxes | 139,864 | 176,542 | |||||
Provision for income taxes | 28,667 | 41,175 | |||||
Net income | $ | 111,197 | $ | 135,367 | |||
Net income per share: | |||||||
Basic | $ | 0.67 | $ | 0.81 | |||
Diluted | $ | 0.66 | $ | 0.80 | |||
Cash dividends declared per share | $ | 0.45 | $ | 0.40 | |||
Weighted average number of shares: | |||||||
Basic | 165,886 | 166,531 | |||||
Diluted | 168,734 | 169,824 |
Three months ended | |||||||
September 30, | |||||||
(In thousands) | 2013 | 2012 | |||||
Cash flows from operating activities: | |||||||
Net income | $ | 111,197 | $ | 135,367 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 20,637 | 24,016 | |||||
Asset impairment charges | — | 1,327 | |||||
Non-cash stock-based compensation expense | 19,219 | 18,984 | |||||
Excess tax benefit from equity awards | (18,605 | ) | (7,026 | ) | |||
Net gain on sale of marketable securities and other investments | (234 | ) | (309 | ) | |||
Changes in assets and liabilities: | |||||||
Decrease in accounts receivable, net | 85,771 | 166,855 | |||||
Increase in inventories | (29,805 | ) | (39,289 | ) | |||
Decrease (increase) in other assets | (9,425 | ) | 19,676 | ||||
Decrease in accounts payable | (1,058 | ) | (23,104 | ) | |||
Increase (decrease) in deferred system profit | 7,966 | (5,292 | ) | ||||
Decrease in other liabilities | (8,415 | ) | (45,812 | ) | |||
Net cash provided by operating activities | 177,248 | 245,393 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures, net | (21,751 | ) | (20,272 | ) | |||
Purchase of available-for-sale securities | (348,031 | ) | (448,149 | ) | |||
Proceeds from sale of available-for-sale securities | 203,541 | 227,568 | |||||
Proceeds from maturity of available-for-sale securities | 32,058 | 75,578 | |||||
Purchase of trading securities | (20,851 | ) | (11,168 | ) | |||
Proceeds from sale of trading securities | 18,366 | 9,322 | |||||
Net cash used in investing activities | (136,668 | ) | (167,121 | ) | |||
Cash flows from financing activities: | |||||||
Issuance of common stock | 41,047 | 23,250 | |||||
Tax withholding payments related to vested and released restricted stock units | (48,264 | ) | (18,961 | ) | |||
Common stock repurchases | (60,504 | ) | (68,317 | ) | |||
Payment of dividends to stockholders | (74,617 | ) | (66,629 | ) | |||
Excess tax benefit from equity awards | 18,605 | 7,026 | |||||
Net cash used in financing activities | (123,733 | ) | (123,631 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | 2,712 | 4,007 | |||||
Net decrease in cash and cash equivalents | (80,441 | ) | (41,352 | ) | |||
Cash and cash equivalents at beginning of period | 985,390 | 751,294 | |||||
Cash and cash equivalents at end of period | $ | 904,949 | $ | 709,942 | |||
Supplemental cash flow disclosures: | |||||||
Income taxes paid, net | $ | 19,052 | $ | 27,909 | |||
Interest paid | $ | 217 | $ | 233 | |||
Non-cash investing activities: | |||||||
Purchase of land, property and equipment | $ | 1,798 | $ | — |
Three months ended | ||||||||||||
September 30, 2013 | June 30, 2013 | September 30, 2012 | ||||||||||
GAAP net income | $ | 111,197 | $ | 134,770 | $ | 135,367 | ||||||
Adjustments to reconcile GAAP net income to non-GAAP net income | ||||||||||||
Acquisition related charges | a | 4,169 | 4,169 | 6,886 | ||||||||
Restructuring, severance and other related charges | b | 1,237 | 1,418 | 3,134 | ||||||||
Income tax effect of non-GAAP adjustments | c | (1,672 | ) | (1,776 | ) | (2,979 | ) | |||||
Non-GAAP net income | $ | 114,931 | $ | 138,581 | $ | 142,408 | ||||||
GAAP net income per diluted share | $ | 0.66 | $ | 0.80 | $ | 0.80 | ||||||
Non-GAAP net income per diluted share | $ | 0.68 | $ | 0.82 | $ | 0.84 | ||||||
Shares used in diluted shares calculation | 168,734 | 168,685 | 169,824 |
Acquisition related charges | Restructuring, severance and other related charges | Total pre-tax GAAP to non-GAAP adjustment | |||||||||
Three months ended September 30, 2013 | |||||||||||
Costs of revenues | $ | 1,921 | $ | 651 | $ | 2,572 | |||||
Engineering, research and development | 836 | 306 | 1,142 | ||||||||
Selling, general and administrative | 1,412 | 280 | 1,692 | ||||||||
Total in three months ended September 30, 2013 | $ | 4,169 | $ | 1,237 | $ | 5,406 | |||||
Three months ended June 30, 2013 | |||||||||||
Costs of revenues | $ | 1,921 | $ | 950 | $ | 2,871 | |||||
Engineering, research and development | 836 | 514 | 1,350 | ||||||||
Selling, general and administrative | 1,412 | (46 | ) | 1,366 | |||||||
Total in three months ended June 30, 2013 | $ | 4,169 | $ | 1,418 | $ | 5,587 | |||||
Three months ended September 30, 2012 | |||||||||||
Costs of revenues | $ | 4,560 | $ | — | $ | 4,560 | |||||
Engineering, research and development | 836 | — | 836 | ||||||||
Selling, general and administrative | 1,490 | 3,134 | 4,624 | ||||||||
Total in three months ended September 30, 2012 | $ | 6,886 | $ | 3,134 | $ | 10,020 |
a. | Acquisition related charges include amortization of intangible assets associated with acquisitions. Management believes that the expense associated with the amortization of acquisition related intangible assets is appropriate to be excluded because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have short lives, and exclusion of the amortization expense allows comparisons of operating results that are consistent over time for both KLA-Tencor’s newly acquired and long-held businesses. Management believes excluding these items helps investors compare our operating performance with our results in prior periods as well as with the performance of other companies. |
b. | Restructuring, severance and other related charges include costs associated with the company’s decision in the first quarter of fiscal year 2013 to exit from the solar inspection business, as well as those associated with reductions in force. Management believes that it is appropriate to exclude these items as they are not indicative of ongoing operating results and therefore limit comparability. Management believes excluding these items helps investors compare our operating performance with our results in prior periods as well as with the performance of other companies. |
c. | Income tax effect of non-GAAP adjustments includes the income tax effects of the excluded items noted above. Management believes that it is appropriate to exclude the tax effects of the items noted above in order to present a more meaningful measure of non-GAAP net income. |