EX-99.1 2 nano-ex991_6.htm EX-99.1 PRESS RELEASE nano-ex991_6.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 Second Quarter 2018 Financial Results

Record Revenues and Earnings; Strong Outlook Continues for FY 2018

 

MILPITAS, Calif., July 31, 2018 — Nanometrics Incorporated (NASDAQ: NANO), a leading provider of advanced process control systems, today announced financial results for its second quarter ended June 30, 2018.

 

Second Quarter 2018 Highlights:

 

Record Revenue and Earnings.  The positive business environment for memory capital spending, as well as the company’s strong positions with key customers in the memory market, drove revenues to a new quarterly record of $88.6 million, up 8% from the first quarter, and up 38% from the second quarter of 2017. With gross margins continuing to deliver ahead of our financial model targets, and further improvements made to our tax rate, earnings per share also set a new quarterly record.

 

Continued Strong Adoption of Atlas® III. The company’s flagship automated optical critical dimension (“OCD”) system, the Atlas III, was qualified for high-volume manufacturing at a fifth leading 3D-NAND customer during the second quarter. With this qualification, the Atlas III has now been adopted into volume production at each of the five major 3D-NAND manufacturers, and at both of the largest DRAM manufacturers. Demonstrating the Atlas III’s market leadership for OCD metrology for three-dimensional device structures, the company celebrated its 100th Atlas III shipment earlier this month.

 

Strong Free Cash Flow Generation. The second quarter was another strong period of free cash flow generation, following record cash flow performance in the first quarter. Year-to-date, the company has reported $59.0 million in cash flow from operating activities, and after capital expenditures of $1.8 million, generated first-half 2018 free cash flow of $57.2 million, or 33% of first-half revenues. Total cash, cash equivalents and marketable securities increased $24.8 million in the second quarter, to a record $148.7 million at quarter-end.

GAAP Results

 

Q2 2018

Q1 2018

Q2 2017

Revenues (Millions)

$88.6

$82.3

$64.4

Gross Margin

57.4%

57.7%

52.2%

Operating Margin

23.5%

25.0%

16.5%

Net Income (Millions)

$17.7

$16.4

$8.3

Earnings per Diluted Share

$0.72

$0.67

$0.32

 

 

 

 

Non-GAAP Results

 

Q2 2018

Q1 2018

Q2 2017

Gross Margin

57.5%

57.8%

52.4%

Operating Margin

24.2%

25.6%

17.2%

Net Income (Millions)

$17.4

$16.5

$7.8

Earnings per Diluted Share

$0.71

$0.67

$0.30

 

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 transition and search costs and certain discrete tax items.

 

“We are very pleased to report new quarterly records for both revenue and earnings per share in the second quarter,” commented Dr. Pierre-Yves Lesaicherre, president and chief executive officer of Nanometrics. “Our financial results reflect the first-half strength in memory capital spending, our gains in market share, and the demonstrable progress the company is making toward our financial model targets. Customer demand from both the NAND and DRAM market segments was very strong throughout the first half, and, as expected, will be lower in the second half. While we have seen some shifts in demand – both between NAND and DRAM, and among our key customers – our outlook for strong year-over-year growth in 2018 is consistent with our prior forecast.

 

 


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

With Nanometrics’ revenue growth expected to outperform the overall increase in industry spending this year, our company has been scaling to support a much higher level of business. Our continued strong gross margin performance has enabled us to increase our investments in R&D and our global sales organization to support higher levels of revenue, while delivering strong profits and cash flows.” Dr. Lesaicherre concluded, “With our current visibility, we continue to forecast 2018 revenue growth of at least 20% year-over-year.  We remain confident that 2018 will be our fifth straight year of double-digit revenue growth, with expanding gross and operating margins, increased earnings per share, and significant free cash flow generation.”

 

Second Quarter 2018 Summary

Revenues for the second quarter of 2018 were $88.6 million, up 8% from $82.3 million in the first quarter of 2018, and up 38% from $64.4 million in the second quarter of 2017.  On a GAAP basis, gross margin was 57.4%, compared to 57.7% in the prior quarter and 52.2% in the year-ago period.  Total operating expenses were $30.1 million, compared to $27.0 million in the prior quarter and $23.0 million in the year-ago period. Operating income was $20.8 million, compared to $20.6 million in the prior quarter and $10.7 million in the year-ago period.  Net income was $17.7 million or $0.72 per diluted share, compared to $16.4 million or $0.67 per diluted share in the prior quarter and $8.3 million or $0.32 per diluted share in the second quarter of 2017.

 

On a non-GAAP basis, which excludes amortization of acquired intangible assets and severance included in cost of revenues, gross margin was 57.5%, compared to 57.8% in the prior quarter and 52.4% in the year-ago period.  Gross margin continued to benefit from a strong contribution of high-margin upgrades in both the first and second quarters, while the first quarter gross margin also benefited from a non-recurring favorable accrual adjustment. Non-GAAP operating expenses exclude severance and executive search and transition costs, and were $29.5 million, up from $26.5 million in the first quarter primarily due to higher R&D project spending, investments in the global sales organization, and increased accruals for variable compensation due to the increased level of profitability. Non-GAAP operating income was $21.4 million, compared to $21.0 million in the prior quarter and $11.1 million in the second quarter of 2017. Non-GAAP net income also adjusts for certain discrete tax items and the tax effect of non-GAAP adjustments and was $17.4 million or $0.71 per diluted share, reflecting a non-GAAP tax rate of 18%. This compares to non-GAAP net income of $16.5 million or $0.67 per diluted share in the prior quarter and $7.8 million or $0.30 per diluted share in the second quarter of 2017.

 

Business Outlook

Management expects third quarter 2018 revenues in the range of $70 to $78 million and gross margin is expected to be approximately 57%, plus or minus 1%, on both a GAAP and non-GAAP basis. Management expects third-quarter operating expenses of approximately $29 million, plus or minus $0.5 million, on both a GAAP and non-GAAP basis, and earnings in the range of $0.36 to $0.52 per diluted share on both a GAAP and non-GAAP basis. The earnings per share expectations reflect an improved tax rate of 19% to 20%, compared to the 22% to 23% rate provided previously.

 

Conference Call Details

A conference call to discuss second quarter 2018 results will be held today at 4:30 p.m. EDT (1:30 p.m. PDT). 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 3279607. 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 transition and 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 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.

 

2/7


 

Nanometrics Incorporated

1550 Buckeye Drive

Milpitas, CA 95035

 

Tel: 408.545.6000

Fax: 408.232.5910

www.nanometrics.com

 

Forward Looking Statements

Certain statements in this press release, including those found in Dr. Lesaicherre’s quote, under the caption “Business Outlook,” and elsewhere regarding expected future financial performance, 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 product; 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 30, 2017, as filed with the Securities and Exchange Commission on February 26, 2018 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.

3/7


 

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)

 

 

June 30, 2018

 

 

December 30, 2017

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

86,201

 

 

$

34,899

 

Marketable securities

 

 

62,501

 

 

 

82,130

 

Accounts receivable, net

 

 

54,623

 

 

 

62,457

 

Inventories

 

 

54,238

 

 

 

52,860

 

Inventories-delivered systems

 

 

1,855

 

 

 

1,534

 

Prepaid expenses and other

 

 

9,851

 

 

 

6,234

 

Total current assets

 

 

269,269

 

 

 

240,114

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

43,050

 

 

 

44,810

 

Goodwill

 

 

10,611

 

 

 

10,232

 

Intangible assets, net

 

 

4,136

 

 

 

2,206

 

Deferred income tax assets

 

 

7,405

 

 

 

11,924

 

Other assets

 

 

332

 

 

 

413

 

Total assets

 

$

334,803

 

 

$

309,699

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

18,976

 

 

$

13,857

 

Accrued payroll and related expenses

 

 

13,457

 

 

 

12,901

 

Deferred revenue

 

 

8,962

 

 

 

7,408

 

Other current liabilities

 

 

8,508

 

 

 

7,249

 

Income taxes payable

 

 

3,133

 

 

 

2,680

 

Total current liabilities

 

 

53,036

 

 

 

44,095

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

1,649

 

 

 

1,661

 

Income taxes payable

 

 

943

 

 

 

860

 

Deferred tax liabilities

 

 

179

 

 

 

179

 

Other long-term liabilities

 

 

512

 

 

 

521

 

Total liabilities

 

 

56,319

 

 

 

47,316

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock

 

 

24

 

 

 

26

 

Additional paid-in capital

 

 

237,378

 

 

 

255,368

 

Retained earnings

 

 

43,811

 

 

 

9,113

 

Accumulated other comprehensive income (loss)

 

 

(2,729

)

 

 

(2,124

)

Total stockholders’ equity

 

 

278,484

 

 

 

262,383

 

Total liabilities and stockholders’ equity

 

$

334,803

 

 

$

309,699

 

4/7


 

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

 

 

Six Months Ended

 

 

 

June 30, 2018

 

 

July 1, 2017

 

 

June 30, 2018

 

 

July 1, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

76,704

 

 

$

53,576

 

 

$

147,723

 

 

$

101,751

 

Service

 

 

11,900

 

 

 

10,851

 

 

 

23,194

 

 

 

21,990

 

Total net revenues

 

 

88,604

 

 

 

64,427

 

 

 

170,917

 

 

 

123,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs of net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of products

 

 

31,235

 

 

 

25,337

 

 

 

59,828

 

 

 

50,815

 

Cost of service

 

 

6,443

 

 

 

5,417

 

 

 

12,597

 

 

 

10,754

 

Amortization of intangible assets

 

 

35

 

 

 

52

 

 

 

70

 

 

 

104

 

Total costs of net revenues

 

 

37,713

 

 

 

30,806

 

 

 

72,495

 

 

 

61,673

 

Gross profit

 

 

50,891

 

 

 

33,621

 

 

 

98,422

 

 

 

62,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

12,491

 

 

 

9,139

 

 

 

22,693

 

 

 

17,833

 

Selling

 

 

10,151

 

 

 

7,239

 

 

 

19,175

 

 

 

15,177

 

General and administrative

 

 

7,465

 

 

 

6,591

 

 

 

15,206

 

 

 

12,898

 

Amortization of intangible assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total operating expenses

 

 

30,107

 

 

 

22,969

 

 

 

57,074

 

 

 

45,908

 

Income from operations

 

 

20,784

 

 

 

10,652

 

 

 

41,348

 

 

 

16,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

1

 

 

 

3

 

 

 

4

 

 

 

4

 

Interest expense

 

 

(49

)

 

 

(19

)

 

 

(145

)

 

 

(59

)

Other income, net

 

 

(166

)

 

 

274

 

 

 

186

 

 

 

271

 

Total other income (expense), net

 

 

(214

)

 

 

258

 

 

 

45

 

 

 

216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

20,570

 

 

 

10,910

 

 

 

41,393

 

 

 

16,376

 

Provision for income taxes

 

 

2,895

 

 

 

2,622

 

 

 

7,337

 

 

 

2,736

 

Net income

 

$

17,675

 

 

$

8,288

 

 

$

34,056

 

 

$

13,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.74

 

 

$

0.33

 

 

$

1.42

 

 

$

0.54

 

Diluted

 

$

0.72

 

 

$

0.32

 

 

$

1.39

 

 

$

0.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

23,953

 

 

 

25,307

 

 

 

24,008

 

 

 

25,220

 

Diluted

 

 

24,442

 

 

 

25,906

 

 

 

24,463

 

 

 

25,880

 

5/7


 

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)

 

 

 

Six Months Ended

 

 

 

June 30, 2018

 

 

July 1, 2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

34,056

 

 

$

13,640

 

Reconciliation of net income to net cash from operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3,326

 

 

 

3,552

 

Stock-based compensation

 

 

5,017

 

 

 

4,327

 

Loss on disposal of fixed assets

 

 

51

 

 

 

98

 

Inventory write down

 

 

269

 

 

 

1,015

 

Deferred income taxes

 

 

4,320

 

 

 

798

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

7,193

 

 

 

(4,720

)

Inventories

 

 

(1,722

)

 

 

(10,090

)

Inventories-delivered systems

 

 

(322

)

 

 

783

 

Prepaid expenses and other

 

 

(3,422

)

 

 

(947

)

Accounts payable, accrued and other liabilities

 

 

7,204

 

 

 

(521

)

Deferred revenue

 

 

2,464

 

 

 

1,837

 

Income taxes payable

 

 

537

 

 

 

486

 

Net cash provided by operating activities

 

 

58,971

 

 

 

10,258

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Payment for acquisition of certain assets

 

 

(2,000

)

 

 

(2,000

)

Sales of marketable securities

 

 

18,507

 

 

 

27,391

 

Maturities of marketable securities

 

 

17,345

 

 

 

40,923

 

Purchases of marketable securities

 

 

(16,320

)

 

 

(78,787

)

Purchase of property, plant and equipment

 

 

(1,761

)

 

 

(1,536

)

Net cash provided by (used in) investing activities

 

 

15,771

 

 

 

(14,009

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

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

 

 

2,709

 

 

 

2,865

 

Taxes paid on net issuance of stock awards

 

 

(2,731

)

 

 

(3,392

)

Repurchases of common stock under share repurchase plans

 

 

(22,987

)

 

 

-

 

Net cash (used in) financing activities

 

 

(23,009

)

 

 

(527

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(432

)

 

 

(430

)

Net increase in cash and cash equivalents

 

 

51,302

 

 

 

(4,708

)

Cash and cash equivalents, beginning of period

 

 

34,899

 

 

 

47,062

 

Cash and cash equivalents, end of period

 

$

86,201

 

 

$

42,354

 

 

 


6/7


 

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

 

 

 

June 30, 2018

 

 

March 31, 2018

 

 

July 1, 2017

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit and gross margin, respectively

 

$

50,891

 

 

 

57.4

%

 

$

47,531

 

 

 

 

 

57.7

%

 

$

33,621

 

 

 

52.2

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance included in cost of revenues

 

 

21

 

 

 

0.0

%

 

 

-

 

 

 

 

 

0.0

%

 

 

53

 

 

 

0.1

%

Amortization of intangible assets

 

 

35

 

 

 

0.0

%

 

 

35

 

 

 

 

 

0.0

%

 

 

52

 

 

 

0.1

%

Non-GAAP gross profit and gross margin, respectively

 

$

50,947

 

 

 

57.5

%

 

$

47,566

 

 

 

 

 

57.8

%

 

$

33,726

 

 

 

52.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP operating income to non-GAAP operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income and operating margin, respectively

 

$

20,784

 

 

 

23.5

%

 

$

20,564

 

 

 

 

 

25.0

%

 

$

10,652

 

 

 

16.5

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets included in cost of revenues

 

 

35

 

 

 

0.0

%

 

 

35

 

 

 

 

 

0.0

%

 

 

52

 

 

 

0.1

%

Severance included in cost of revenues

 

 

21

 

 

 

0.0

%

 

 

-

 

 

 

 

 

0.0

%

 

 

53

 

 

 

0.1

%

Severance included in operating expenses

 

 

339

 

 

 

0.4

%

 

 

-

 

 

 

 

 

0.0

%

 

 

120

 

 

 

0.2

%

Executive transition costs

 

 

236

 

 

 

0.3

%

 

 

376

 

 

 

 

 

0.4

%

 

 

-

 

 

 

0.0

%

Executive search costs

 

 

-

 

 

 

0.0

%

 

 

46

 

 

 

 

 

0.0

%

 

 

230

 

 

 

0.4

%

Total non-GAAP adjustments to operating income

 

 

631

 

 

 

0.7

%

 

 

457

 

 

 

 

 

0.6

%

 

 

455

 

 

 

0.7

%

Non-GAAP operating income and operating margin, respectively

 

$

21,415

 

 

 

24.2

%

 

$

21,021

 

 

 

 

 

25.6

%

 

$

11,107

 

 

 

17.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to non-GAAP net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

17,675

 

 

 

 

 

 

$

16,381

 

 

 

 

 

 

 

 

$

8,288

 

 

 

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments to non-GAAP operating income

 

 

631

 

 

 

 

 

 

 

457

 

 

 

 

 

 

 

 

 

455

 

 

 

 

 

Discrete tax items and tax effect of non-GAAP adjustments

 

 

(912

)

 

 

 

 

 

 

(344

)

 

 

 

 

 

 

 

 

(948

)

 

 

 

 

Tax Reform

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

Non-GAAP net income

 

$

17,394

 

 

 

 

 

 

$

16,494

 

 

 

 

 

 

 

 

$

7,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income per diluted share

 

$

0.72

 

 

 

 

 

 

$

0.67

 

 

 

 

 

 

 

 

$

0.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per diluted share

 

$

0.71

 

 

 

 

 

 

$

0.67

 

 

 

 

 

 

 

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in diluted net income per share calculation

 

 

24,442

 

 

 

 

 

 

 

24,483

 

 

 

 

 

 

 

 

 

25,906

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net cash provided by operating activities

 

$

26,257

 

 

 

 

$

32,714

 

 

 

 

$

7,183

 

 

 

Purchase of property and equipment

 

 

(442

)

 

 

 

 

(1,319

)

 

 

 

 

(1,489

)

 

 

Free cash flow

 

$

25,815

 

 

 

 

$

31,395

 

 

 

 

$

5,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7/7