In the news release, Orbotech Reports Fourth Quarter and Full
Year 2017 Results, issued 14-Feb-2018
by Orbotech Ltd. over PR Newswire, we are advised by the company
that the third table should include the following line twice: "Gain
from the release of AMST earn out payment obligation" rather than
once as originally issued inadvertently. The complete, corrected
release follows:
Orbotech Reports Fourth Quarter and Full Year 2017 Results
YAVNE, Israel, Feb. 14, 2018 /PRNewswire/ --
2017 fourth quarter highlights
- Record revenues of $256.9
million
- Gross margin of 47.3%
- Cash flow from operations of $84.3
million
- GAAP EPS of $1.14 (diluted)
reflecting the tax benefit resulting from a valuation allowance
release; non-GAAP EPS of $0.87
(diluted)
2017 full year highlights compared with 2016 full
year
- Record revenues of $900.9
million, up 11.7%, compared with $806.4 million
- Gross margin of 47.2%, up from 46.2%
- Cash flow from operations of $130
million, compared with $108
million
- GAAP EPS of $2.71
(diluted) reflecting the tax benefit resulting from a
valuation allowance release, up 58% from $1.71 (diluted)
- Non-GAAP EPS of $2.91
(diluted), up 15% from $2.52
(diluted)
2018 guidance
- First quarter 2018 revenue range: $235 million to $250
million; gross margin range: 47.0%-47.5%
- First half 2018 revenue of approximately $500 million; gross margin range:
47.5%-48%
- Full year 2018 revenue growth of 12%-14%, compared to
2017
ORBOTECH LTD. (NASDAQ: ORBK) (the "Company") today
announced its consolidated financial results for the fourth quarter
and full year ended December 31,
2017.
Commenting on the results, Asher
Levy, Chief Executive Officer, said: "We are very pleased to
report strong quarterly results that concluded a record performance
in 2017. During the year, we achieved record bookings, and
our backlog at the end of 2017 is double the amount at the end of
2016, which also strengthens and improves our visibility. The
positive momentum in Orbotech's served industries, and our unique
positioning, enabled us to grow significantly during 2017 and to
reinforce our overall competitive position. As we enter into
2018, we expect to continue to introduce our customers to new and
innovative solutions that will help them overcome some of the most
difficult production challenges they face today."
Separately, this morning, the Company issued two important press
releases announcing orders for solutions from the Company's flat
panel display and semiconductor device divisions.
The first press release relates to a repeat order from LG
Display for multiple Automated Optical Inspection (AOI) solutions,
which will be deployed in LG's OLED Gen 6 fab for flexible mobile
device display production. This is testimony to the quality
of Orbotech's FPD solutions. Delivery of these solutions is
expected to be split between the first and the second quarters of
2018.
The second press release relates to $37
million in purchase orders received by Orbotech's SD
division for multiple etch and deposition systems from two GaAs
foundry customers. These systems will be used to manufacture
radio frequency (RF) devices for 4G and emerging 5G wireless
infrastructure and mobile device markets. Delivery of the
systems is expected to be split between the first and the second
quarters of 2018.
For more specific details about each of these significant
orders, please see the separate press releases.
Revenues for the fourth quarter of 2017 totaled $256.9 million, compared with $215.0 million in the fourth quarter of 2016, and
$245.7 million in the third quarter
of 2017.
In the Company's Production Solutions for Electronics Industry
segment:
- Revenues from the Company's printed circuit board
("PCB") business were $90.4
million (including $55.0
million in equipment sales) in the fourth quarter of
2017. This compares to PCB revenues of $77.2 million (including $48.6 million in equipment sales) in the fourth
quarter of 2016.
- Revenues from the Company's flat panel display ("FPD")
business were $72.1 million
(including $60.7 million in equipment
sales) in the fourth quarter of 2017. This compares to FPD
revenues of $71.6 million (including
$60.2 million in equipment sales) in
the fourth quarter of 2016.
- Revenues from the Company's semiconductor device ("SD")
business were $90.3 million
(including $77.8 million in equipment
sales) in the fourth quarter of 2017. This compares to SD
revenues of $62.1 million (including
$48.4 million in equipment sales) in
the fourth quarter of 2016.
Revenues in the Company's other segments totaled $4.0 million in the fourth quarter of 2017,
compared with $4.2 million in the
fourth quarter of 2016.
Service revenues for the fourth quarter of 2017 were
$61.0 million, compared with
$55.6 million in the fourth quarter
of 2016.
Revenues for the full year of 2017 totaled $900.9 million, compared with $806.4 million for the full year of 2016.
Gross profit and gross margin in the fourth quarter of 2017 were
$121.6 million and 47.3%,
respectively, compared with $100.7
million and 46.8%, respectively, in the fourth quarter of
2016. Gross profit and gross margin in the full year of 2017
were $425.3 million and 47.2%,
respectively, compared with $372.4
million and 46.2%, respectively, in the full year of
2016.
GAAP net income and GAAP net income margin in the fourth quarter
of 2017 were $55.9 million and 21.8%,
respectively, compared with $25.6
million and 11.9%, respectively, in the fourth quarter of
2016. GAAP net income and GAAP net income margin for the full
year of 2017 were $132.4 million and
14.7%, respectively, compared with $79.4
million and 9.9% in the full year of 2016. The GAAP
results reflect a net benefit of approximately $16 million consisting of the impact of increase
in deferred tax assets mainly for a valuation allowance releases
and decrease in deferred tax liabilities offset by an increase in
the Company's tax provisions. The valuation allowance release
of $18.8 million occurred in the
fourth quarter and the most significant component related to the
Company's carryforward losses in the United States. In view
of the strong business conditions, the Company believes it is more
likely than not that it will be able to use these carryforward
losses in the United States and
therefore released the applicable valuation allowance.
GAAP earnings per share (diluted) for the fourth quarter of 2017
were $1.14, compared with
$0.53, for the fourth quarter of
2016. GAAP earnings per share (diluted) for the full year of
2017 were $2.71 compared with
$1.71 in the full year of 2016.
Adjusted EBITDA (as defined below) and adjusted EBITDA margin
for the fourth quarter of 2017 were $55.6
million and 21.6%, respectively, compared with $49.9 million and 23.2%, respectively, in the
fourth quarter of 2016. Adjusted EBITDA and adjusted EBITDA
margin for the full year of 2017 were $190.0
million and 21.1%, respectively, compared with $168.1 million and 20.8% for the full year of
2016.
Non-GAAP net income and non-GAAP net income margin for the
fourth quarter of 2017 were $42.5
million and 16.5%, respectively, compared with $33.7 million and 15.7%, respectively, for the
fourth quarter of 2016. Non-GAAP net income and non-GAAP net
income margin for the full year of 2017 were $142.4 and 15.8%, respectively, compared with
$116.9 million and 14.5%,
respectively, for the full year of 2016. Non-GAAP earnings
per share (diluted) for the fourth quarter of 2017 were
$0.87, compared with $0.70 per share, for the fourth quarter of
2016. Non-GAAP earnings per share (diluted) for the full year
of 2017 were $2.91, compared with
$2.52 for the full year of 2016.
All of the Company's non-GAAP information has been adjusted to
remove the impact attributable to a tax benefit resulting mainly
from the valuation allowance release described above. A
reconciliation of each of the Company's non-GAAP measures to the
comparable GAAP measure (the "Reconciliation") is included
at the end of this press release.
As of December 31, 2017, the
Company had cash, cash equivalents, short term bank deposits and
marketable securities of $327.8
million, and debt of $72.5
million. During the fourth quarter of 2017, the
Company generated cash from operations of $84.3 million. As of December 31, 2017, the actual number of ordinary
shares outstanding was approximately 48.4 million.
2018 Guidance
The Company expects first quarter 2018 revenue to be in the
range of $235 million to $250 million and gross margin to be in the range
of 47.0%-47.5%, based on current expectations of product mix.
The Company expects first half 2018 revenues to be approximately
$500 million. The Company
expects gross margin in the range of 47.5%-48% for the first half
of 2018, based on current expectations of product mix. The
Company expects full year 2018 revenue growth of approximately
12%-14%, compared to 2017.
Conference Call
An earnings conference call for the Company's fourth quarter and
full year 2017 results is scheduled for today, February 14, 2018, at 8:30
a.m. EDT. The dial-in number for the conference call
is +1 323-701-0225 or (US toll-free) 888-394-8218 and a replay will
be available on telephone number +1 719-457-0820 or (US toll-free)
888-203-1112 until February 28,
2018. The pass code is 4004533. A live webcast of the
conference call can also be heard by accessing the Company's
website at: https://edge.media-server.com/m6/p/x4x4897o. The
webcast will remain available for 12 months at:
https://investors.orbotech.com/webcast-archives.
About Orbotech Ltd.
Orbotech Ltd. (NASDAQ: ORBK) is a leading global supplier of
yield-enhancing and process-enabling solutions for the manufacture
of electronics products. Orbotech provides cutting-edge
solutions for use in the manufacture of printed circuit boards
(PCBs), flat panel displays (FPDs), and semiconductor devices
(SDs), designed to enable the production of innovative,
next-generation electronic products and improve the cost
effectiveness of existing and future electronics production
processes. Orbotech's core business lies in enabling
electronic device manufacturers to inspect and understand PCBs and
FPDs and to verify their quality ('reading'); pattern the desired
electronic circuitry on the relevant substrate and perform
three-dimensional shaping of metalized circuits on multiple
surfaces ('writing'); and utilize advanced vacuum deposition and
etching processes in SD and semiconductor manufacturing
('connecting'). Orbotech refers to this 'reading', 'writing'
and 'connecting' as enabling the 'Language of Electronics'.
For more information, visit www.orbotech.com and www.spts.com
Israeli Tax Matters, Audit Committee Review and Cautionary
Statement Regarding Forward-Looking Statements
As previously reported, in May
2017, the Company received a best judgment tax assessment
from the Israel Tax Authority (the "ITA") with respect to an
audit of the Company for the fiscal years 2012-2014 (the
"Assessment"), for an aggregate amount of tax against the
Company, after offsetting all accumulated net operating losses for
tax purposes ("NOL"s) available through the end of 2014, of
approximately NIS 207 million
(currently approximately $59
million), which amount includes related interest and linkage
differentials to the Israeli consumer price index (as of date of
the Assessment). All amounts related to the Assessment are
given after application of the Company's NOLs. Approximately
80% of the amount of the Assessment, assuming that all NOLs are set
off against the other matters included in the Assessment, relates
to the following two matters: (i) the use of tax exempt income
derived from the Company's approved and benefited enterprises under
the Law for the Encouragement of Capital Investment, 1959, in
particular in its investments in, or acquisitions of, foreign
subsidiaries; and (ii) the purchase of shares of the Company by its
foreign subsidiaries during the audit period. The Company has
not taken any reserves or provisions related to these two matters
because it reasonably believes its positions are more likely than
not correct as a legal matter. The Company intends vigorously
to contest the ITA's position on both of these matters and has not,
as of December 31, 2017, established,
and does not anticipate establishing, a provision related to these
matters. The other significant item in the Assessment relates
to the Company's transfer pricing with respect to certain
intercompany transactions in the Far East. As of December 31, 2017, the Company's tax provisions
with respect to the tax audit period cover a majority of the
remaining 20% of the Assessment. In light of the Assessment
and the ongoing criminal investigation in Israel, the Audit Committee of the Board of
Directors of the Company (the "Audit Committee"), with the
assistance of outside advisors, reviewed the Company's tax returns
in Israel for certain periods
since fiscal year 2009. The Audit Committee did not identify
any fraudulent or criminal activity in the course of its
review. In addition, the Audit Committee and its outside
advisors had the full cooperation of management and the Audit
Committee did not identify any 'tone at the top' issues or any
significant issues in the Company's control environment.
The evaluation of tax positions involves significant
judgment. If the Company's judgment with respect to its tax
positions proves to be inaccurate, it may be required to increase
its provisions or take a charge in future periods. The amount
of the increase and/or the charge against earnings could be
material. There is an ongoing criminal investigation in
Israel against the Company,
certain of its employees and its tax consultant related to tax
positions taken by the Company in the tax audit period as well as
in prior periods. The Company does not have any insight into
the scope or time period of the criminal investigation or the
timing of any prosecutorial action related to the investigation
which may occur in the coming days, weeks, months or years.
Although the Company cannot predict the timing of any prosecutorial
action, the Company expects to be summoned to the Israeli
prosecutor's office for a hearing, at which it will have the
opportunity to present its positions, prior to any indictments of
the Company and/or certain of its employees and/or payment of
monetary amounts in lieu of such indictments. The Company has
not conducted its own investigation into any matters that may be
the subject of such investigation and will only do so once the
criminal investigation has been completed. The Company
intends vigorously to contest the Assessment in accordance with
Israeli law as well as defend itself and its employees in the
criminal matter, but it cannot assure investors as to the outcome
or timing of completion of either process, including the amount of
tax ultimately payable related to fiscal years 2012-2014 and prior
fiscal years, or any additional taxes, penalties, criminal
sanctions, indictments, fines and other amounts that may be imposed
as a result of the Assessment and criminal investigation, which may
be material in amount or in adverse impact on the Company's results
of operations, financial position and reputation.
Except for historical information, the matters discussed in this
press release are forward-looking statements within the meaning of
the U.S. Private Securities Litigation Reform Act of 1995.
These statements relate to, among other things, future prospects,
developments and business strategies and involve certain risks and
uncertainties. The words "anticipate," "believe," "could,"
"will," "plan," "expect" and "would" and similar terms and phrases,
including references to assumptions, have been used in this press
release to identify forward-looking statements. These
forward-looking statements are made based on management's
expectations and beliefs concerning future events affecting
Orbotech and are subject to uncertainties and factors relating to
Orbotech's operations and business environment, all of which are
difficult to predict and many of which are beyond the Company's
control. Many factors could cause the actual results to
differ materially from those projected including, without
limitation, the risk that the Company may not achieve its revenue
and margin expectations within and for 2018 (including, without
limitation, due to shifting move-in dates); cyclicality in the
industries in which the Company operates, the Company's supply
chain management and production capacity, order cancelation often
without penalty; timing and occurrence of product acceptance (the
Company defines 'bookings' and 'backlog' as purchase arrangements
with customers that are based on mutually agreed terms, which, in
some cases for bookings and backlog, may still be subject to
completion of written documentation and may be changed or cancelled
by the customer, often without penalty), fluctuations in product
mix, within and among divisions, worldwide economic conditions
generally, especially in the industries in which the Company
operates, the timing and strength of product and service offerings
by the Company and its competitors, changes in business or pricing
strategies, changes in the prevailing political and regulatory
framework in which the relevant parties operate, including as a
result of the 'Brexit' process and political uncertainty in
the United States, or in economic
or technological trends or conditions, including currency
fluctuations, inflation and consumer confidence, on a global,
regional or national basis, the level of consumer demand for
sophisticated devices such as smartphones, tablets and other
electronic devices as well as automobiles, the Company's global
operations and its ability to comply with varying legal,
regulatory, exchange, tax and customs regimes, the timing and
outcome of tax audits, including the Assessment process in
Israel and related criminal
investigation (see above), the Company's ability to achieve
strategic initiatives, including related to its acquisition
strategy, the Company's debt and corporate financing activities;
the final timing and outcome, and impact of the criminal matter and
ongoing investigation in Korea, including any impact on existing or
future business opportunities in Korea and elsewhere, any civil
actions related to the Korean matter brought by third parties,
including the Company's customers, which may result in monetary
judgments or settlements, expenses associated with the Korean
matter, and ongoing or increased hostilities in Israel and the surrounding areas.
The foregoing information should be read in connection with the
Company's Annual Report on Form 20-F for the year ended
December 31, 2016, and subsequent SEC
filings. The Company is subject to the foregoing and other
risks detailed in those reports. The Company assumes no
obligation to update the information in this press release to
reflect new information, future events or otherwise, except as
required by law.
Non-GAAP Financial Measures
Non-GAAP net income, non-GAAP net income margin, non-GAAP net
income per share detailed in the Reconciliation exclude charges,
income or losses, as applicable, related to one or more of the
following: (i) equity-based compensation expenses; (ii) certain
items associated with acquisitions, including release of earn outs,
amortization of intangible assets and acquisition costs; (iii) tax
impact including tax effect of Non-GAAP adjustments and tax
benefit; (iv) share in losses of equity method investee and amounts
associated with non-controlling interests company; (v) release of
valuation allowance and/or (vi) charges associated with the
financing activities related to the retirement of the Company's
2014 credit agreement with JPMorgan.
The Company uses the non-GAAP measures indicated in the
Reconciliation to supplement the Company's financial results
presented on a GAAP basis. These non-GAAP measures exclude
equity based compensation expenses, amortization of intangible
assets, share in losses/profits of associated companies, as well as
certain financial and other expenses and items that are believed to
be helpful in understanding and comparing past operating and
financial performance with current results. Management uses
all of the non-GAAP measures to evaluate the Company's operating
and financial performance in light of business objectives and for
planning purposes. These measures are not in accordance with
GAAP and may differ from non-GAAP methods of accounting and
reporting used by other companies. Orbotech believes that
these measures enhance investors' ability to review the Company's
business from the same perspective as the Company's management and
facilitate comparisons with results for prior periods. In
addition, these non-GAAP measures are among the primary factors
management uses in planning for and forecasting future
periods. However, the non-GAAP measures presented are subject
to limitations as an analytical tool because they exclude certain
recurring items (such as, equity compensation, financial expense
and amortization of intangible assets) as described below and in
the Reconciliation. The presentation of this additional
non-GAAP information should not be considered in isolation or as a
substitute for net income; net income attributable to Orbotech Ltd.
or earnings per share prepared in accordance with GAAP, and should
be read only in conjunction with the Company's consolidated
financial statements prepared in accordance with GAAP. For a
quantification of the adjustments made to comparable GAAP measures,
please see the Reconciliation.
The effect of equity-based compensation expenses has been
excluded from the non-GAAP measures. Although equity-based
compensation is a key incentive offered to employees, and the
Company believes such compensation contributed to the revenues
earned during the periods presented and also believes it will
contribute to the generation of future period revenues, the Company
continues to evaluate its business performance excluding equity
based compensation expenses. Equity-based compensation
expenses will recur in future periods.
The effects of amortization of intangible assets have also been
excluded from the measures. This item is inconsistent in
amount and frequency and is significantly affected by the timing
and size of acquisitions and dispositions. Investors should
note that the use of intangible assets contributed to revenues
earned during the periods presented and will contribute to future
period revenues as well. Amortization of intangible assets
will recur in future periods and the Company may be required to
record impairment charges in the future. The Company believes
that it is useful for investors to understand the effects of these
items on total operating expenses.
Adjusted EBITDA is also a non-GAAP financial measure. The
Company defines adjusted EBITDA as net income attributable to
Orbotech Ltd., further adjusted, in addition to the items described
above, to exclude taxes on income, financial expenses (income) –
net and depreciation. The Company presents adjusted EBITDA
because it considers it to be an important supplemental measure and
believes it is frequently used by securities analysts, investors
and other interested parties in the evaluation of companies in
Orbotech's industry. Adjusted EBITDA margin is a measurement
of Orbotech's adjusted EBITDA as a percentage of its
revenues. Although the Company believes its presentation of
adjusted EBITDA is useful, its adjusted EBITDA measure may not be
comparable to similarly named measures presented by other
companies.
For more information about all of the foregoing items, see the
Reconciliation, the Company's Annual Report on Form 20-F filed with
the SEC for the year ended December 31,
2016, and its subsequent SEC filings.
ORBOTECH
LTD.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
U. S. dollars
in thousands
|
(Unaudited)
|
|
December
31,
|
|
December
31,
|
|
|
2017
|
|
2016
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
Cash and cash equivalents
|
$
315,803
|
|
$
216,292
|
|
Restricted cash
|
|
|
12,487
|
|
Marketable securities
|
|
|
|
|
Short-term bank deposits
|
4,115
|
|
789
|
|
Accounts receivable - trade
|
362,839
|
|
326,343
|
|
Prepaid expenses and other current assets
|
56,448
|
|
47,258
|
|
Inventories
|
182,152
|
|
132,435
|
|
T o t a l current assets
|
921,357
|
|
735,604
|
|
|
|
|
|
|
INVESTMENTS AND
NON-CURRENT ASSETS:
|
|
|
|
|
Marketable securities
|
7,888
|
|
7,012
|
|
Funds in respect of employee rights upon retirement
|
10,622
|
|
8,375
|
|
Deferred income taxes
|
43,157
|
|
19,840
|
|
Equity method investee and other receivables
|
5,556
|
|
9,113
|
|
|
67,223
|
|
44,340
|
|
|
|
|
|
|
PROPERTY, PLANT
AND EQUIPMENT, net
|
69,612
|
|
62,375
|
|
|
|
|
|
|
OTHER INTANGIBLE
ASSETS, net
|
68,226
|
|
84,210
|
|
|
|
|
|
|
GOODWILL
|
177,486
|
|
176,374
|
|
|
|
|
|
|
T o t a l assets
|
$
1,303,904
|
|
$
1,102,903
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
Current
maturities of long-term loan
|
$
16,364
|
|
$
16,364
|
|
Accounts payable and accruals:
|
|
|
|
|
Trade
|
96,166
|
|
72,085
|
|
Other
|
123,510
|
|
114,692
|
|
Deferred income
|
37,445
|
|
28,576
|
|
T o t a l current liabilities
|
273,485
|
|
231,717
|
|
|
|
|
|
|
LONG-TERM
LIABILITIES:
|
|
|
|
|
Long-term loan, net
|
56,117
|
|
72,002
|
|
Liability with respect to Applied Microstructure, Inc.
("AMST")
|
|
|
1,471
|
|
Liability for employee rights upon retirement
|
24,997
|
|
22,973
|
|
Deferred income taxes
|
14,536
|
|
14,392
|
|
Other tax liabilities
|
22,901
|
|
7,567
|
|
T o t a l long-term liabilities
|
118,551
|
|
118,405
|
|
|
|
|
|
|
T o t a l liabilities
|
392,036
|
|
350,122
|
|
|
|
|
|
|
EQUITY:
|
|
|
|
|
Share capital
|
2,404
|
|
2,381
|
|
Additional paid-in capital
|
433,922
|
|
420,185
|
|
Retained earnings
|
572,544
|
|
440,159
|
|
Accumulated other comprehensive income (loss)
|
252
|
|
(9,221)
|
|
|
1,009,122
|
|
853,504
|
|
Less treasury shares, at cost
|
(99,539)
|
|
(99,539)
|
|
T o t a l Orbotech Ltd. equity
|
909,583
|
|
753,965
|
|
Non-controlling interest
|
2,285
|
|
(1,184)
|
|
T o t a l equity
|
911,868
|
|
752,781
|
|
|
|
|
|
|
T o t a l liabilities and equity
|
$
1,303,904
|
|
$
1,102,903
|
|
|
|
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
U.S. dollars in
thousands (except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Year ended
|
|
Three months
ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$900,856
|
|
$806,402
|
|
$256,880
|
|
$215,042
|
|
Cost of
revenues
|
475,538
|
|
433,995
|
|
135,314
|
|
114,361
|
|
Gross
profit
|
425,318
|
|
372,407
|
|
121,566
|
|
100,681
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Research and
development, net
|
125,434
|
|
107,095
|
|
34,772
|
|
27,046
|
|
Selling, general and
administrative
|
143,363
|
|
124,356
|
|
40,344
|
|
31,999
|
|
Gain from the release
of AMST earn out payment obligation
|
(1,471)
|
|
|
|
(1,471)
|
|
|
|
Equity in earnings of
P.C.B. Solutions L.P ("Frontline")
|
(4,524)
|
|
(3,445)
|
|
(1,289)
|
|
(1,134)
|
|
Amortization of
intangible assets
|
25,006
|
|
27,456
|
|
6,371
|
|
6,706
|
|
Total operating
expenses
|
287,808
|
|
255,462
|
|
78,727
|
|
64,617
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
137,510
|
|
116,945
|
|
42,839
|
|
36,064
|
|
Financial expenses -
net
|
5,535
|
|
21,042
|
|
645
|
|
5,724
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
on income
|
131,975
|
|
95,903
|
|
42,194
|
|
30,340
|
|
Taxes on
income
|
1,088
|
|
16,308
|
|
(13,168)
|
|
4,709
|
|
Share in losses of
equity method investee
|
|
|
600
|
|
|
|
150
|
|
|
|
|
|
|
|
|
|
|
Net income
|
130,887
|
|
78,995
|
|
55,362
|
|
25,481
|
|
Net loss attributable
to non-controlling interests
|
(1,498)
|
|
(443)
|
|
(519)
|
|
(150)
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Orbotech Ltd.
|
$132,385
|
|
$79,438
|
|
$55,881
|
|
$25,631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
$2.76
|
|
$1.74
|
|
$1.16
|
|
$0.54
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
$2.71
|
|
$1.71
|
|
$1.14
|
|
$0.53
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares (in thousands)
|
|
|
|
|
|
|
|
|
used in computation
of:
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
47,989
|
|
45,534
|
|
48,213
|
|
47,645
|
|
Diluted earnings per
share
|
48,850
|
|
46,461
|
|
49,034
|
|
48,513
|
|
|
|
|
|
|
|
|
|
|
ORBOTECH
LTD.
|
RECONCILIATION OF
GAAP TO NON-GAAP RESULTS
|
U.S. dollars in
thousands (except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended
|
|
Three months
ended
|
|
December
31,
|
|
December
31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported operating
income on GAAP basis
|
$137,510
|
|
$116,945
|
|
$42,839
|
|
$36,064
|
Equity-based
compensation expenses
|
9,876
|
|
6,356
|
|
2,894
|
|
2,037
|
Amortization of
intangible assets
|
25,006
|
|
27,456
|
|
6,371
|
|
6,706
|
Gain from the release
of AMST earn out payment obligation
|
(1,471)
|
|
|
|
(1,471)
|
|
|
Non-GAAP operating
income
|
$170,921
|
|
$150,757
|
|
$50,633
|
|
$44,807
|
|
|
|
|
|
|
|
|
Reported net income
attributable to Orbotech Ltd. on GAAP
basis(1)
|
$132,385
|
|
$79,438
|
|
$55,881
|
|
$25,631
|
Equity-based
compensation expenses
|
9,876
|
|
6,356
|
|
2,894
|
|
2,037
|
Amortization of
intangible assets
|
25,006
|
|
27,456
|
|
6,371
|
|
6,706
|
Tax effect of
non-GAAP adjustments
|
(4,656)
|
|
(3,205)
|
|
(2,412)
|
|
(795)
|
Tax
benefit
|
(18,778)
|
|
|
|
(18,778)
|
|
|
Share in losses of
equity method investee
|
|
|
600
|
|
|
|
150
|
Gain from the release
of AMST earn out payment obligation
|
(1,471)
|
|
|
|
(1,471)
|
|
|
Charges associated
with the retirement
of the 2014 Credit Agreement
|
|
|
6,228
|
|
|
|
|
Non-GAAP net
income
|
$142,362
|
|
$116,873
|
|
$42,485
|
|
$33,729
|
|
|
|
|
|
|
|
|
GAAP earnings per
diluted share
|
$2.71
|
|
$1.71
|
|
$1.14
|
|
$0.53
|
|
|
|
|
|
|
|
|
Non-GAAP earnings per
diluted share
|
$2.91
|
|
$2.52
|
|
$0.87
|
|
$0.70
|
|
|
|
|
|
|
|
|
Shares used in
earnings per diluted share computation - in thousands
|
48,850
|
|
46,461
|
|
49,034
|
|
48,513
|
|
|
|
|
|
|
|
|
(1)
Reflects the net benefit of approximately $16 million consisting of
the impact of increase in deferred tax
assets mainly for the valuation allowance releases and decrease in
deferred tax liabilities offset by an
increase in our tax provisions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORBOTECH
LTD.
|
RECONCILIATION OF
GAAP NET INCOME TO ADJUSTED EBITDA
|
U.S. dollars in
thousands
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended
|
|
Three months
ended
|
|
December
31,
|
|
December
31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to
Orbotech Ltd. on GAAP basis
|
$132,385
|
|
$79,438
|
|
$55,881
|
|
$25,631
|
Minority interest and
equity losses
|
(1,498)
|
|
157
|
|
(519)
|
|
|
Taxes on
income
|
1,088
|
|
16,308
|
|
(13,168)
|
|
4,709
|
Financial expenses -
net
|
5,535
|
|
21,042
|
|
645
|
|
5,724
|
Depreciation and
amortization
|
44,543
|
|
44,756
|
|
11,316
|
|
11,759
|
Equity-based
compensation expenses
|
9,876
|
|
6,356
|
|
2,894
|
|
2,037
|
Gain from the release
of AMST earn out payment obligation
|
(1,471)
|
|
|
|
(1,471)
|
|
|
ADJUSTED
EBITDA
|
$190,458
|
|
$168,057
|
|
$55,578
|
|
$49,860
|
|
|
|
|
|
|
|
|
ORBOTECH
LTD.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
U.S. dollars in
thousands
|
|
(Unaudited)
|
|
|
|
Year ended
|
|
Three months
ended
|
|
|
|
December
31,
|
|
December
31,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
130,887
|
|
$
78,995
|
|
$
55,362
|
|
$
25,481
|
Adjustment to
reconcile net income to net cash
|
|
|
|
|
|
|
|
provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
44,543
|
|
44,756
|
|
11,316
|
|
11,759
|
|
Compensation relating
to equity awards granted to
|
|
|
|
|
|
|
|
|
|
employees and others
- net
|
9,876
|
|
6,356
|
|
2,894
|
|
2,037
|
|
Increase (decrease)
in liability for employee rights upon retirement, net
|
1,028
|
|
943
|
|
186
|
|
(588)
|
|
Long- term loans
discount amortization
|
|
|
1,866
|
|
|
|
|
|
Deferred financing
costs amortization
|
479
|
|
5,692
|
|
116
|
|
107
|
|
Deferred income
taxes
|
(29,241)
|
|
(2,693)
|
|
(22,453)
|
|
81
|
|
Amortization of
premium and accretion of discount on marketable
|
|
|
|
|
|
|
|
|
|
Securities,
net
|
167
|
|
145
|
|
130
|
|
33
|
|
Equity in earnings of
Frontline, net of dividend received
|
(727)
|
|
1,261
|
|
(364)
|
|
156
|
|
Other
|
127
|
|
751
|
|
|
|
120
|
|
Gain from the release
of AMST earn out payment obligation
|
(1,471)
|
|
|
|
(1,471)
|
|
|
|
Gain from step up
acquisition of a subsidiary
|
(478)
|
|
|
|
|
|
|
|
Decrease (increase)
in accounts receivable:
|
|
|
|
|
|
|
|
|
|
Trade
|
(36,496)
|
|
(41,607)
|
|
22,642
|
|
(6,292)
|
|
|
Other
|
(10,568)
|
|
(2,921)
|
|
(3,282)
|
|
(3,529)
|
|
Increase (decrease)
in accounts payable and accruals:
|
|
|
|
|
|
|
|
|
|
Trade
|
24,030
|
|
6,898
|
|
13,283
|
|
9,632
|
|
|
Deferred
income
|
8,869
|
|
(1,056)
|
|
3,933
|
|
734
|
|
|
Other
|
36,845
|
|
7,994
|
|
20,155
|
|
3,792
|
|
Decrease (increase)
in inventories
|
(47,914)
|
|
1,080
|
|
(18,103)
|
|
5,651
|
Net cash provided
by operating activities
|
129,956
|
|
108,460
|
|
84,344
|
|
49,174
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property,
plant and equipment
|
(24,445)
|
|
(23,550)
|
|
(4,595)
|
|
(6,163)
|
Purchase of
intellectual property
|
(700)
|
|
|
|
(700)
|
|
|
Proceeds from sale of
property, plan and equipment
|
157
|
|
|
|
157
|
|
|
Consideration
received for the sale of the Thermal Products business
|
|
|
12,000
|
|
|
|
|
Withdrawal of
(investment in) bank deposits
|
(3,326)
|
|
8,761
|
|
(3,142)
|
|
3,047
|
Purchase of
marketable securities
|
(1,994)
|
|
(5,553)
|
|
|
|
(717)
|
Redemption of
marketable securities
|
1,004
|
|
4,337
|
|
200
|
|
720
|
Investment in equity
method investee
|
|
|
(1,000)
|
|
|
|
|
Acquisition of
subsidiary consolidated for the first time
|
102
|
|
|
|
102
|
|
|
Acquisition of the
assets of AMST
|
|
|
(6,429)
|
|
0
|
|
(6,429)
|
Deposits of funds in
respect of employee
|
|
|
|
|
|
|
|
rights upon
retirement
|
(1,250)
|
|
249
|
|
(63)
|
|
55
|
Net cash used in
investing activities*
|
(30,452)
|
|
(11,185)
|
|
(8,041)
|
|
(9,487)
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
Repayment of long-
term loan
|
|
|
(239,635)
|
|
|
|
|
Repayment of bank
loan
|
(16,364)
|
|
(20,000)
|
|
|
|
(20,000)
|
Bank loan, net of $2
million financing costs
|
|
|
108,031
|
|
|
|
|
Issuance of shares,
net
|
|
|
99,962
|
|
|
|
|
Employee share
options exercised
|
3,884
|
|
7,427
|
|
1,746
|
|
2,327
|
Net cash provided
by (used in) financing activities
|
(12,480)
|
|
(44,215)
|
|
1,746
|
|
(17,673)
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash,
cash equivalents and restricted cash*
|
87,024
|
|
53,060
|
|
78,049
|
|
22,014
|
Cash, cash
equivalents and restricted cash at beginning of period*
|
228,779
|
|
175,719
|
|
237,754
|
|
206,765
|
|
|
|
|
|
|
|
|
|
|
CASH, CASH
EQUIVALENTS AND RESTRICTED
CASH AT END OF PERIOD*
|
$
315,803
|
|
$
228,779
|
|
$
315,803
|
|
$
228,779
|
|
|
|
|
|
|
|
|
|
|
|
*
Reclassified
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
Contacts:
|
|
Rami Rozen
|
Tally Kaplan
Porat
|
VP, Investor
Relations
|
Director of Corporate
Marketing
|
Orbotech
Ltd
|
Orbotech
Ltd
|
Tel: +972-8-942
3582
|
Tel: +972-8-942
3603
|
Rami.rozen@orbotech.com
|
Tally-Ka@orbotech.com
|
View original
content:http://www.prnewswire.com/news-releases/orbotech-reports-fourth-quarter-and-full-year-2017-results-300598579.html
SOURCE Orbotech Ltd.