LIVERMORE, CA--(Marketwired - Aug 2, 2016) - FormFactor, Inc. (NASDAQ: FORM), today announced its financial results for the
second quarter of fiscal 2016 ended June 25, 2016. Revenues were $83.1 million, up 55% from $53.6 million reported in the first
quarter and up 12% for the second quarter year-over-year.
"Our strong revenue result -- the highest level since 2007 -- reflects our solid execution as we doubled our Foundry and Logic
shipments for a key customer and experienced improvement in our DRAM business," said Mike Slessor, CEO of FormFactor, Inc. "In
addition, we completed the acquisition of Cascade Microtech, to create a more valuable industry player, with a larger addressable
market, extended product breadth, greater diversification, and new growth opportunities."
FormFactor Results
On a GAAP basis, net income for the second quarter of fiscal 2016 was $36.9 million, or $0.61 per fully-diluted share,
compared to a net loss for the first quarter of fiscal 2016 of ($13.8) million, or ($0.24) per fully-diluted share, and a net
income for the second quarter of fiscal 2015 of $0.8 million, or $0.01 per fully-diluted share. The results for the second
quarter of fiscal 2016 include a net acquisition-related benefit of $33.2 million, or $0.55 per fully diluted share, including a
one-time tax benefit of $43.9 million.
On a non-GAAP basis, net income for the second quarter of fiscal 2016 was $8.0 million, or $0.13 per fully-diluted share,
compared to a net loss for the first quarter of fiscal 2016 of ($6.3) million, or ($0.11) per fully-diluted share, and net income
for the second quarter of fiscal 2015 of $6.7 million, or $0.11 per fully-diluted share. A reconciliation of GAAP to non-GAAP net
income and net income per share is provided in the schedules included below.
Cash usage in the second quarter of fiscal 2016 was $68.8 million, compared to cash usage in the first quarter of fiscal 2016
of $0.4 million and cash generation of $7.1 million for the second quarter of fiscal 2015. Excluding cash attributable to the
acquisition of Cascade Microtech, cash usage for the second quarter was $1.5 million. At the close of the acquisition, FormFactor
had $118.8 million in cash and cash equivalents, marketable securities and restricted cash.
Cascade Microtech Second Quarter results ending June 24, 2016
Cascade Microtech's second quarter fiscal 2016 revenue was $37.0 million. On a GAAP basis, gross margin was 61.4% and GAAP
operating income was nil. On a non-GAAP basis, gross margin was 61.5% and non-GAAP operating income was $7.9 million.
A reconciliation of Cascade's GAAP to non-GAAP gross margin and operating income for the three months ended June 24, 2016 is
provided below (in thousands):
|
|
|
|
|
|
June 24, 2016 |
|
Gross profit per GAAP |
|
$ |
22,746 |
|
Stock-based compensation |
|
|
41 |
|
Non-GAAP gross profit |
|
$ |
22,787 |
|
Non-GAAP gross margin |
|
|
61.5 |
% |
|
|
|
|
|
|
|
June 24, 2016 |
|
Operating loss per GAAP |
|
$ |
(30 |
) |
Stock-based compensation |
|
|
1,177 |
|
Amortization of intangibles |
|
|
508 |
|
Acquisition related expenses |
|
|
6,282 |
|
|
|
$ |
7,937 |
|
|
|
|
|
|
Outlook
"We are currently expecting strong second half performance in each of our businesses," said Mike Slessor. "We are enthusiastic
about the Cascade product line-up's ability to expand our market share in the Foundry and Logic probe card business driven
by secular trends in RF filter growth as well as continued strength at FormFactor's historical Foundry and Logic customers. Our
third quarter guidance includes the immediately accretive impact of Cascade, and we are confident that 2016 will be a solid
growth year for FormFactor."
For the third quarter ending on September 24, 2016, FormFactor is providing the following guidance:
|
|
|
|
|
|
|
|
|
U.S. GAAP |
|
Reconciling Items* |
|
Non-GAAP |
Revenue |
|
$118 million to $126 million |
|
-- |
|
$118 million to $126 million |
Gross Margin |
|
32% to 36% |
|
$10 million |
|
40% to 44% |
Net income (loss) per diluted share |
|
($0.03) to $0.03 |
|
$0.20 |
|
$0.17 to $0.23 |
*Reconciling items are stock based compensation and amortization of intangibles |
|
Cash flow is forecasted to be positive $10 million to $12 million excluding acquisition related payments.
The company has posted its revenue breakdown by region and market segment on the Investors section of its website at www.formfactor.com.
FormFactor will conduct a conference call at 1:30 p.m. PDT, or 4:30 p.m. EDT, today.
The public is invited to listen to a live webcast of FormFactor's conference call on the Investors section of the company's
web site at www.formfactor.com.
A telephone recording of the conference call will be available approximately two hours after the conclusion of the call. The
recording will be available by telephone through August 4, 2016, 8:30 p.m. PDT, and can be accessed by dialing (855) 859-2056 (domestic) or (404) 537-3406 (international) and entering confirmation code 47175796. The
recording will also be available on the Investors section of our website, www.formfactor.com.
Use of Non-GAAP Financial Information:
To supplement our condensed consolidated financial results prepared under generally accepted accounting principles, or GAAP,
we disclose certain non-GAAP measures of non-GAAP net income and non-GAAP earnings per fully-diluted share that are adjusted from
the nearest GAAP financial measure to exclude certain costs, expenses and gains. Reconciliations of the adjustments to GAAP
results for the three and six months ended June 25, 2016 are provided below. Information regarding the ways in which management
uses non-GAAP financial information to evaluate its business, management's reasons for using this non-GAAP financial information,
and limitations associated with the use of non-GAAP financial information, is included under "About our Non-GAAP Net Income and
Adjustments" following the tables below.
About FormFactor:
FormFactor, Inc. (NASDAQ: FORM), is a worldwide leader in essential test technologies and expertise, including a broad
portfolio of high-performance probe cards, engineering probes, probe stations and reliability test systems. For semiconductor
companies and scientific institutions, FormFactor delivers access to electrical information from wafers, integrated circuits
(ICs), IC packages, optical devices, and more. Customers use FormFactor's products and services to lower overall production
costs, improve their yields, and enable complex next-generation ICs. The company services customers through its network of
facilities in Asia, Europe, and North America. For more information, visit the company's website at www.formfactor.com.
Forward-looking Statements:
This press release contains forward-looking statements within the meaning of the "safe harbor" provisions of the Private
Securities Litigation Reform Act of 1995, including with respect to the company's future financial and operating results, the
company's plans, strategies and objectives for future operations, and the anticipated results of the acquisition of Cascade
Microtech. These statements are based on management's current expectations and beliefs as of the date hereof, and are subject to
a number of risks and uncertainties, many of which are beyond the company's control, that could cause actual results to differ
materially from those described in the forward-looking statements. These forward-looking statements include, but are not limited
to, expected financial synergies, gross margins, profitability and earnings accretion; future financial and operating results;
benefits of the acquisition of Cascade Microtech; potential synergies and cost savings; the ability of the company to drive
growth and expand customer and partner relationships; the plans, strategies and objectives of the company for future operations;
the expected development, performance, market share or competitive performance relating to the company's products and services;
and other statements regarding the company's business. Forward-looking statements may contain words such as "may," "might,"
"will," "expect," "plan," "anticipate," and "continue," the negative or plural of these words and similar expressions, and
include the assumptions that underlie such statements. The following factors, among others, could cause actual results to differ
materially from those described in the forward-looking statements: failure of the company to realize the anticipated benefits of
the acquisition of Cascade Microtech; the company's ability to remain in compliance with the terms of its debt financing; changes
in demand for the company's products; industry seasonality; risks to the company's ability to realize operational efficiencies;
changes in the market, macro-economic environments, and other factors, including those set forth in the company's most current
annual report on Form 10-K, quarterly reports on Form 10-Q and other filings by the company with the U.S. Securities and Exchange
Commission. No assurances can be given that any of the events anticipated by the forward-looking statements will transpire or
occur, or if any of them do so, what impact they will have on the results of operations or financial condition of the company.
Unless required by law, the company is under no obligation (and expressly disclaims any such obligation) to update or revise its
forward-looking statements whether as a result of new information, future events, or otherwise.
FORM-F
|
FORMFACTOR, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
(In thousands, except per share amounts) |
(Unaudited) |
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 25, 2016 |
|
|
June 27, 2015 |
|
June 25, 2016 |
|
|
June 27, 2015 |
Revenues |
|
$ |
83,083 |
|
|
$ |
73,885 |
|
$ |
136,694 |
|
|
$ |
144,714 |
Cost of revenues |
|
|
57,656 |
|
|
|
50,582 |
|
|
101,475 |
|
|
|
98,621 |
Gross profit |
|
|
25,427 |
|
|
|
23,303 |
|
|
35,219 |
|
|
|
46,093 |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
11,133 |
|
|
|
11,217 |
|
|
21,982 |
|
|
|
22,302 |
|
Selling, general and administrative |
|
|
14,030 |
|
|
|
11,381 |
|
|
26,546 |
|
|
|
23,265 |
|
Restructuring charges, net |
|
|
6,910 |
|
|
|
-- |
|
|
6,910 |
|
|
|
503 |
|
Impairment of long-lived assets |
|
|
-- |
|
|
|
8 |
|
|
-- |
|
|
|
8 |
|
|
Total operating expenses |
|
|
32,073 |
|
|
|
22,606 |
|
|
55,438 |
|
|
|
46,078 |
Operating income (loss) |
|
|
(6,646 |
) |
|
|
697 |
|
|
(20,219 |
) |
|
|
15 |
Interest income, net |
|
|
88 |
|
|
|
65 |
|
|
205 |
|
|
|
149 |
Other income (expense), net |
|
|
(302 |
) |
|
|
100 |
|
|
(616 |
) |
|
|
1,602 |
Income (loss) before income taxes |
|
|
(6,860 |
) |
|
|
862 |
|
|
(20,630 |
) |
|
|
1,766 |
Provision (benefit) for income taxes |
|
|
(43,744 |
) |
|
|
24 |
|
|
(43,714 |
) |
|
|
145 |
Net income |
|
$ |
36,884 |
|
|
$ |
838 |
|
$ |
23,084 |
|
|
$ |
1,621 |
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.62 |
|
|
$ |
0.01 |
|
$ |
0.39 |
|
|
$ |
0.03 |
|
Diluted |
|
$ |
0.61 |
|
|
$ |
0.01 |
|
$ |
0.39 |
|
|
$ |
0.03 |
Weighted-average number of shares used in per share calculations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
59,572 |
|
|
|
58,109 |
|
|
59,001 |
|
|
|
57,532 |
|
Diluted |
|
|
59,988 |
|
|
|
59,094 |
|
|
59,639 |
|
|
|
58,874 |
|
|
FORMFACTOR, INC. |
RECONCILIATION OF NON-GAAP NET INCOME |
(In thousands, except per share amounts) |
(Unaudited) |
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 25, 2016 |
|
|
June 27, 2015 |
|
|
June 25, 2016 |
|
|
June 27, 2015 |
|
GAAP net income |
|
$ |
36,884 |
|
|
$ |
838 |
|
|
$ |
23,084 |
|
|
$ |
1,621 |
|
Stock-based compensation |
|
|
1,541 |
|
|
|
2,506 |
|
|
|
4,275 |
|
|
|
5,415 |
|
Restructuring charges, net |
|
|
6,910 |
|
|
|
-- |
|
|
|
6,910 |
|
|
|
503 |
|
Acquisition and integration related expenses (recoveries) |
|
|
3,795 |
|
|
|
2 |
|
|
|
5,796 |
|
|
|
(89 |
) |
Amortization of intangibles, inventory and fixed assets fair value adjustment due to acquisition |
|
|
2,767 |
|
|
|
3,430 |
|
|
|
5,537 |
|
|
|
6,722 |
|
Impairment of long-lived assets |
|
|
-- |
|
|
|
8 |
|
|
|
-- |
|
|
|
8 |
|
Income tax valuation allowance release |
|
|
(43,938 |
) |
|
|
-- |
|
|
|
(43,938 |
) |
|
|
-- |
|
Business interruption insurance claim recovery |
|
|
-- |
|
|
|
(37 |
) |
|
|
-- |
|
|
|
(1,521 |
) |
Non-GAAP net income |
|
$ |
7,959 |
|
|
$ |
6,747 |
|
|
$ |
1,664 |
|
|
$ |
12,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.13 |
|
|
$ |
0.12 |
|
|
$ |
0.03 |
|
|
$ |
0.22 |
|
Diluted |
|
$ |
0.13 |
|
|
$ |
0.11 |
|
|
$ |
0.03 |
|
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares used in per share calculations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
59,572 |
|
|
|
58,109 |
|
|
|
59,001 |
|
|
|
57,532 |
|
Diluted |
|
|
59,988 |
|
|
|
59,094 |
|
|
|
59,639 |
|
|
|
58,874 |
|
|
|
FORMFACTOR, INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(In thousands) |
(Unaudited) |
|
|
|
June 25, 2016 |
|
|
December 26, 2015 |
|
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
100,225 |
|
|
$ |
146,264 |
|
|
Marketable securities |
|
|
18,108 |
|
|
|
41,325 |
|
|
Accounts receivable, net |
|
|
86,137 |
|
|
|
36,725 |
|
|
Inventories, net |
|
|
68,357 |
|
|
|
27,223 |
|
|
Refundable income taxes |
|
|
1,517 |
|
|
|
-- |
|
|
Prepaid expenses and other current assets |
|
|
10,094 |
|
|
|
6,481 |
|
|
|
Total current assets |
|
|
284,438 |
|
|
|
258,018 |
|
Restricted cash |
|
|
438 |
|
|
|
435 |
|
Property, plant and equipment, net |
|
|
43,791 |
|
|
|
23,853 |
|
Goodwill |
|
|
188,517 |
|
|
|
30,731 |
|
Intangibles, net |
|
|
172,146 |
|
|
|
25,552 |
|
Deferred tax assets |
|
|
3,926 |
|
|
|
3,281 |
|
Other assets |
|
|
2,000 |
|
|
|
853 |
|
|
|
Total assets |
|
$ |
695,256 |
|
|
$ |
342,723 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
54,063 |
|
|
$ |
18,072 |
|
|
Accrued liabilities |
|
|
51,088 |
|
|
|
21,507 |
|
|
Current portion of term loan |
|
|
7,077 |
|
|
|
-- |
|
|
Income taxes payable |
|
|
1,662 |
|
|
|
110 |
|
|
Deferred revenue |
|
|
4,868 |
|
|
|
3,892 |
|
|
|
Total current liabilities |
|
|
118,758 |
|
|
|
43,581 |
|
Long-term income taxes payable |
|
|
1,240 |
|
|
|
1,069 |
|
Term loan, less current portion |
|
|
141,417 |
|
|
|
-- |
|
Deferred tax liabilities |
|
|
5,662 |
|
|
|
-- |
|
Deferred rent and other liabilities |
|
|
4,595 |
|
|
|
3,392 |
|
|
|
Total liabilities |
|
|
271,672 |
|
|
|
48,042 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
|
Common stock and capital in excess of par value |
|
|
823,222 |
|
|
|
718,962 |
|
|
Accumulated other comprehensive loss |
|
|
(663 |
) |
|
|
(2,222 |
) |
|
Accumulated deficit |
|
|
(398,975 |
) |
|
|
(422,059 |
) |
|
|
Total stockholders' equity |
|
|
423,584 |
|
|
|
294,681 |
|
|
|
Total liabilities and stockholders' equity |
|
$ |
695,256 |
|
|
$ |
342,723 |
|
|
|
|
|
|
|
|
|
|
|
|
About our Non-GAAP Net Income and Adjustments:
We believe that the presentation of non-GAAP net income and non-GAAP earnings per fully-diluted share provides supplemental
information that we believe are important to understanding financial and business trends relating to our financial condition and
results of operations. Non-GAAP net income and non-GAAP earnings per fully-diluted share are among the primary indicators used by
management as a basis for planning and forecasting future periods, and by management and our board of directors to determine
whether our operating performance has met certain targets and thresholds. Management uses non-GAAP net income and non-GAAP
earnings per fully-diluted share when evaluating operating performance because it believes that the exclusion of the items
indicated herein, for which the amounts or timing may vary significantly depending upon the company's activities and other
factors, facilitates comparability of the company's operating performance from period to period. We have chosen to provide this
information to investors so they can analyze our operating results closer to the way that management does, and use this
information in their assessment of our business and the valuation of our company. We compute non-GAAP net income and non-GAAP
fully-diluted earnings per share by adjusting GAAP net income and GAAP earnings per fully-diluted share to remove the impact of
certain adjustments and the tax effect of those adjustments. These non-GAAP measures are not in accordance with, or an
alternative to, GAAP and may be materially different from other non-GAAP measures, including similarly titled non-GAAP measures
used by other companies. The presentation of this additional information should not be considered in isolation from, as a
substitute for, or superior to, net income or earnings per fully-diluted share prepared in accordance with GAAP. Non-GAAP
financial measures have limitations in that they do not reflect certain items that may have a material impact upon our reported
financial results. We may expect to continue to incur expenses of a nature similar to the non-GAAP adjustments described above,
and exclusion of these items from our non-GAAP net income and non-GAAP earnings per fully-diluted share should not be construed
as an inference that these costs are unusual, infrequent or non-recurring. For more information on the non-GAAP adjustments,
please see the table captioned "Reconciliation of non-GAAP Net Income" included in this press release.