Cohu Reports Second Quarter 2018 Results
- First half 2018 sales of
$195 million , up 11% year-over-year - GAAP gross margin of 41.6%; non-GAAP gross margin of 42.4%
- GAAP earnings per share of
$0.39 ; non-GAAP adjusted earnings per share of$0.64 - Received regulatory approvals to proceed with the acquisition of
Xcerra
| GAAP Results (1) | ||||||||||||||||
| (in millions, except per share amounts) | Q2 FY 2018 | Q1 FY 2018 | Q2 FY 2017 | 6 Months 2018 | 6 Months 2017 | |||||||||||
| Net sales | $99.8 | $95.2 | $93.9 | $195.0 | $175.0 | |||||||||||
| Income | $11.6 | $8.1 | $10.7 | $19.8 | $17.5 | |||||||||||
| Income per share | $0.39 | $0.28 | $0.37 | $0.67 | $0.61 | |||||||||||
| Non-GAAP Results (1) | ||||||||||||||||
| (in millions, except per share amounts) | Q2 FY 2018 | Q1 FY 2018 | Q2 FY 2017 | 6 Months 2018 | 6 Months 2017 | |||||||||||
| Income | $18.8 | $10.5 | $13.8 | $29.3 | $23.7 | |||||||||||
| Income per share | $0.64 | $0.36 | $0.48 | $0.99 | $0.83 | |||||||||||
(1) All amounts presented are from continuing operations.
Total cash and investments at the end of the second quarter were
Luis Müller, President and Chief Executive Officer of
Müller continued, “The proposed acquisition of
Conference Call Information:
The teleconference replay will be available through
About
Use of Non-GAAP Financial Information:
Included within this press release are non-GAAP financial measures, including non-GAAP Gross Margin, Income and Income (adjusted earnings) per share, that supplement the Company's Condensed Consolidated Statements of Income prepared under generally accepted accounting principles (GAAP). These non-GAAP financial measures adjust the Company's actual results prepared under GAAP to exclude charges and the related income tax effect for share-based compensation, the amortization of acquired intangible assets, manufacturing transition costs, employee severance costs, acquisition related costs, fair value adjustment to contingent consideration, and purchase accounting inventory step-up included in cost of sales. Reconciliations of GAAP to non-GAAP amounts for the periods presented herein are provided in schedules accompanying this release and should be considered together with the Condensed Consolidated Statements of Income.
These non-GAAP measures are not meant as a substitute for GAAP, but are included solely for informational and comparative purposes. The Company's management believes that this information can assist investors in evaluating the Company’s operational trends, financial performance, and cash generating capacity. Management believes these non-GAAP measures allow investors to evaluate Cohu’s financial performance using some of the same measures as management. However, the non-GAAP financial measures should not be regarded as a replacement for (or superior to) corresponding, similarly captioned, GAAP measures.
Forward-Looking Statements:
Certain matters discussed in this release, including statements
regarding capturing new customers; momentum in automotive and industrial
semiconductor markets; demand for our equipment for smartphone
application processor test; Cohu’s third quarter 2018 sales forecast,
guidance and effective tax rate; 2018 sales growth;
No Offer or Solicitation:
This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
Participants in the Solicitation:
Additional Information and Where You Can Find It:
On
For press releases and other information of interest to investors, please visit Cohu’s website at www.cohu.com.
| COHU, INC. | |||||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||
| Three Months Ended (1) | Six Months Ended (1) | ||||||||||||||||||
| June 30, | June 24, | June 30, | June 24, | ||||||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||||||||
| Net sales | $ | 99,817 | $ | 93,866 | $ | 194,967 | $ | 174,963 | |||||||||||
| Cost and expenses: | |||||||||||||||||||
| Cost of sales | 58,316 | 56,736 | 113,915 | 105,577 | |||||||||||||||
| Research and development | 11,051 | 9,466 | 22,826 | 19,242 | |||||||||||||||
| Selling, general and administrative (2) | 16,652 | 16,020 | 34,415 | 30,480 | |||||||||||||||
| 86,019 | 82,222 | 171,156 | 155,299 | ||||||||||||||||
| Income from operations | 13,798 | 11,644 | 23,811 | 19,664 | |||||||||||||||
| Interest and other, net | 318 | 142 | 554 | 243 | |||||||||||||||
| Income from continuing operations before taxes | 14,116 | 11,786 | 24,365 | 19,907 | |||||||||||||||
| Income tax provision | 2,468 | 1,078 | 4,595 | 2,436 | |||||||||||||||
| Income from continuing operations | 11,648 | 10,708 | 19,770 | 17,471 | |||||||||||||||
| Discontinued operations: | |||||||||||||||||||
| Loss from discontinued operations before taxes (3) | - | (278 | ) | - | (278 | ) | |||||||||||||
| Income tax provision | - | - | - | - | |||||||||||||||
| Loss from discontinued operations | - | (278 | ) | - | (278 | ) | |||||||||||||
| Net income | $ | 11,648 | $ | 10,430 | $ | 19,770 | $ | 17,193 | |||||||||||
| Income per share: | |||||||||||||||||||
| Basic: | |||||||||||||||||||
| Income from continuing operations | $ | 0.40 | $ | 0.39 | $ | 0.69 | $ | 0.64 | |||||||||||
| Loss from discontinued operations | - | (0.01 | ) | - | (0.01 | ) | |||||||||||||
| $ | 0.40 | $ | 0.38 | $ | 0.69 | $ | 0.63 | ||||||||||||
| Diluted: | |||||||||||||||||||
| Income from continuing operations | $ | 0.39 | $ | 0.37 | $ | 0.67 | $ | 0.61 | |||||||||||
| Loss from discontinued operations | - | (0.01 | ) | - | (0.01 | ) | |||||||||||||
| $ | 0.39 | $ | 0.36 | $ | 0.67 | $ | 0.60 | ||||||||||||
| Weighted average shares used in | |||||||||||||||||||
| computing income per share: (4) | |||||||||||||||||||
| Basic | 28,893 | 27,708 | 28,747 | 27,343 | |||||||||||||||
| Diluted | 29,651 | 28,725 | 29,591 | 28,488 | |||||||||||||||
| (1) | The three- and six-month periods ended June 30, 2018 were comprised of 13 weeks and 26 weeks, respectively. The three- and six-month periods ended June 24, 2017 were comprised of 13 weeks and 25 weeks, respectively. | |
| (2) | SG&A expense for the three- and six-month periods ended June 30, 2018 include Xcerra transaction costs totaling $3.8 million and $4.1 million, respectively. | |
| (3) | All amounts presented result from an adjustment to the fair value of a contingent consideration receivable recorded in conjunction with the sale of BMS in 2015. | |
| (4) | The Company has utilized the "control number" concept in the computation of diluted earnings per share to determine whether a potential common stock instrument is dilutive. The control number used is income from continuing operations. The control number concept requires that the same number of potentially dilutive securities applied in computing diluted earnings per share from continuing operations be applied to all other categories of income or loss, regardless of their anti-dilutive effect on such categories. | |
| COHU, INC. | ||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (in thousands) (Unaudited) | ||||||||
| June 30, | December 30, | |||||||
| 2018 | 2017 | |||||||
| Assets: | ||||||||
| Current assets: | ||||||||
| Cash and investments | $ | 150,873 | $ | 155,615 | ||||
| Accounts receivable | 91,451 | 71,125 | ||||||
| Inventories | 63,136 | 62,085 | ||||||
| Other current assets | 10,986 | 8,613 | ||||||
| Total current assets | 316,446 | 297,438 | ||||||
| Property, plant & equipment, net | 33,537 | 34,172 | ||||||
| Goodwill | 64,765 | 65,613 | ||||||
| Intangible assets, net | 14,499 | 16,748 | ||||||
| Other assets | 6,524 | 6,486 | ||||||
| Total assets | $ | 435,771 | $ | 420,457 | ||||
| Liabilities & Stockholders’ Equity: | ||||||||
| Current liabilities: | ||||||||
| Deferred profit | $ | 1,709 | $ | 6,608 | ||||
| Other current liabilities | 84,839 | 78,659 | ||||||
| Total current liabilities | 86,548 | 85,267 | ||||||
| Other noncurrent liabilities | 44,760 | 46,099 | ||||||
| Stockholders’ equity | 304,463 | 289,091 | ||||||
| Total liabilities & stockholders’ equity | $ | 435,771 | $ | 420,457 | ||||
| COHU, INC. | |||||||||||||||||
| Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited) | |||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| June 30, | March 31, | June 24, | |||||||||||||||
| 2018 | 2018 | 2017 | |||||||||||||||
| Income from operations - GAAP basis (a) | $ | 13,798 | $ | 10,013 | $ | 11,644 | |||||||||||
| Non-GAAP adjustments: | |||||||||||||||||
| Share-based compensation included in (b): | |||||||||||||||||
| Cost of sales | 162 | 121 | 121 | ||||||||||||||
| Research and development | 395 | 349 | 262 | ||||||||||||||
| Selling, general and administrative (SG&A) | 1,391 | 1,199 | 1,376 | ||||||||||||||
| 1,948 | 1,669 | 1,759 | |||||||||||||||
| Amortization of intangible assets included in (c): | |||||||||||||||||
| Cost of sales | 639 | 676 | 570 | ||||||||||||||
| SG&A | 380 | 398 | 404 | ||||||||||||||
| 1,019 | 1,074 | 974 | |||||||||||||||
| Manufacturing transition and severance costs included in SG&A (d) | 100 | (13 | ) | 341 | |||||||||||||
| Adjustment to contingent consideration included in SG&A (e) | 577 | (147 | ) | - | |||||||||||||
| Acquisition costs included in SG&A (f) | 3,848 | 296 | 56 | ||||||||||||||
| Inventory step-up included in cost of sales (g) | - | - | 465 | ||||||||||||||
| Income from operations - non-GAAP basis (h) | $ | 21,290 | $ | 12,892 | $ | 15,239 | |||||||||||
| Income from continuing operations - GAAP basis | $ | 11,648 | 8,122 | $ | 10,708 | ||||||||||||
| Non-GAAP adjustments (as scheduled above) | 7,492 | 2,879 | 3,595 | ||||||||||||||
| Tax effect of non-GAAP adjustments (i) | (305 | ) | (501 | ) | (488 | ) | |||||||||||
| Income from continuing operations - non-GAAP basis | $ | 18,835 | $ | 10,500 | $ | 13,815 | |||||||||||
| GAAP income from continuing operations per share - diluted | $ | 0.39 | 0.28 | $ | 0.37 | ||||||||||||
| Non-GAAP income from continuing operations per share - diluted (j) | $ | 0.64 | 0.36 | $ | 0.48 | ||||||||||||
| Gross Profit Reconciliation | |||||||||||||||||
| Gross profit - GAAP basis | $ | 41,501 | $ | 39,551 | $ | 37,130 | |||||||||||
| Non-GAAP adjustments to cost of sales (as scheduled above) | 801 | 797 | 1,156 | ||||||||||||||
| Gross profit - Non-GAAP basis | $ | 42,302 | $ | 40,348 | $ | 38,286 | |||||||||||
| Non-GAAP gross profit as a percentage of net sales | 42.4 | % | 42.4 | % | 40.8 | % | |||||||||||
| Operating Expense Reconciliation | |||||||||||||||||
| Operating Expense - GAAP basis | $ | 27,703 | $ | 29,538 | $ | 25,486 | |||||||||||
| Non-GAAP adjustments to R&D and SG&A (as scheduled above) | (6,691 | ) | (2,082 | ) | (2,439 | ) | |||||||||||
| Operating Expenses - Non-GAAP basis | $ | 21,012 | $ | 27,456 | $ | 23,047 | |||||||||||
Management believes the presentation of these non-GAAP financial
measures, when taken together with the corresponding GAAP financial
measures, provides meaningful supplemental information regarding the
Company's operating performance. Our management uses these non-GAAP
financial measures in assessing the Company's operating results, as well
as when planning, forecasting and analyzing future periods and these
non-GAAP measures allow investors to evaluate the Company’s financial
performance using some of the same measures as management. Management
views share-based compensation as an expense that is unrelated to the
Company’s operational performance as it does not require cash payments
and can vary in amount from period to period and the elimination of
amortization charges provides better comparability of pre and
post-acquisition operating results and to results of businesses
utilizing internally developed intangible assets. Manufacturing
transition costs relate principally to employee severance expenses
incurred as a result of moving certain manufacturing activities to
| (a) | 13.8%, 10.5% and 12.4% of net sales, respectively. | |
| (b) | To eliminate compensation expense for employee stock options, stock units and our employee stock purchase plan. | |
| (c) | To eliminate the amortization of acquired intangible assets. | |
| (d) | To eliminate manufacturing transition and employee severance costs. | |
| (e) | To eliminate fair value adjustment to contingent consideration related to the acquisition of Kita. | |
| (f) | To eliminate professional fees and other direct incremental expenses incurred related to acquisitions. | |
| (g) | To eliminate the inventory step-up costs incurred related to the acquisition of Kita. | |
| (h) | 21.3%, 13.5% and 16.2% of net sales, respectively. | |
| (i) | To adjust the provision for income taxes related to the adjustments described above based on applicable tax rates. | |
| (j) | All periods presented were computed using the number of GAAP diluted shares outstanding. | |
| COHU, INC. | ||||||||||||
| Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited) | ||||||||||||
| (in thousands, except per share amounts) | ||||||||||||
| Six Months Ended | ||||||||||||
| June 30, | June 24, | |||||||||||
| 2018 | 2017 | |||||||||||
| Income from operations - GAAP basis (a) | $ | 23,811 | $ | 19,664 | ||||||||
| Non-GAAP adjustments: | ||||||||||||
| Share-based compensation included in (b): | ||||||||||||
| Cost of sales | 283 | 204 | ||||||||||
| Research and development | 744 | 578 | ||||||||||
| Selling, general and administrative (SG&A) | 2,590 | 2,694 | ||||||||||
| 3,617 | 3,476 | |||||||||||
| Amortization of intangible assets included in (c): | ||||||||||||
| Cost of sales | 1,315 | 1,338 | ||||||||||
| SG&A | 778 | 746 | ||||||||||
| 2,093 | 2,084 | |||||||||||
| Manufacturing transition and severance costs included in SG&A (d) | 87 | 445 | ||||||||||
| Adjustment to contingent consideration included in SG&A (e) | 430 | - | ||||||||||
| Acquisition costs included in SG&A (f) | 4,144 | 243 | ||||||||||
| Inventory step-up included in cost of sales (g) | - | 812 | ||||||||||
| Income from operations - non-GAAP basis (h) | $ | 34,182 | $ | 26,724 | ||||||||
| Income from continuing operations - GAAP basis | $ | 19,770 | $ | 17,471 | ||||||||
| Non-GAAP adjustments (as scheduled above) | 10,371 | 7,060 | ||||||||||
| Tax effect of non-GAAP adjustments (i) | (806 | ) | (864 | ) | ||||||||
| Income from continuing operations - non-GAAP basis | $ | 29,335 | $ | 23,667 | ||||||||
| GAAP income per share - diluted | $ | 0.67 | $ | 0.61 | ||||||||
| Non-GAAP income per share - diluted (j) | $ | 0.99 | $ | 0.83 | ||||||||
| Gross Profit Reconciliation | ||||||||||||
| Gross profit - GAAP basis | $ | 81,052 | $ | 69,386 | ||||||||
| Non-GAAP adjustments to cost of sales (as scheduled above) | 1,598 | 2,354 | ||||||||||
| Gross profit - Non-GAAP basis | $ | 82,650 | $ | 71,740 | ||||||||
| Non-GAAP gross profit as a percentage of net sales | 42.4 | % | 41.0 | % | ||||||||
| Operating Expense Reconciliation | ||||||||||||
| Operating Expense- GAAP basis | $ | 57,241 | $ | 49,722 | ||||||||
| Non-GAAP adjustments to R&D and SG&A (as scheduled above) | (8,773 | ) | (4,706 | ) | ||||||||
| Operating Expenses - Non-GAAP basis | $ | 48,468 | $ | 45,016 | ||||||||
Management believes the presentation of these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures, provides meaningful supplemental information regarding the Company's operating performance. Our management uses these non-GAAP financial measures in assessing the Company's operating results, as well as when planning, forecasting and analyzing future periods and these non-GAAP measures allow investors to evaluate the Company’s financial performance using some of the same measures as management. Management views share-based compensation as an expense that is unrelated to the Company’s operational performance as it does not require cash payments and can vary in amount from period to period and the elimination of amortization charges provides better comparability of pre and post-acquisition operating results and to results of businesses utilizing internally developed intangible assets. Manufacturing transition costs relate principally to employee severance expenses incurred as a result of moving certain manufacturing activities to Asia as part of our cost reduction efforts and employee severance are costs incurred in conjunction with the termination of certain employees to streamline our operations and reduce costs. Management has excluded these costs primarily because they are not reflective of the ongoing operating results and they are not used to assess ongoing operational performance. Acquisition costs, fair value adjustment to contingent consideration and inventory step-up costs have been excluded by management as they are unrelated to the core operating activities of the Company and the frequency and variability in the nature of the charges can vary significantly from period to period. Excluding this data provides investors with a basis to compare Cohu’s performance against the performance of other companies without this variability. However, the non-GAAP financial measures should not be regarded as a replacement for (or superior to) corresponding, similarly captioned, GAAP measures. The presentation of non-GAAP financial measures above may not be comparable to similarly titled measures reported by other companies and investors should be careful when comparing our non-GAAP financial measures to those of other companies.
| (a) | 12.2% and 11.2% of net sales, respectively. | |
| (b) | To eliminate compensation expense for employee stock options, stock units and our employee stock purchase plan. | |
| (c) | To eliminate the amortization of acquired intangible assets. | |
| (d) | To eliminate manufacturing transition and employee severance costs. | |
| (e) | To eliminate fair value adjustment to contingent consideration related to the acquisition of Kita. | |
| (f) | To eliminate professional fees and other direct incremental expenses incurred related to the acquisitions. | |
| (g) | To eliminate the inventory step-up costs incurred related to acquisitions. | |
| (h) | 17.5% and 15.3% of net sales, respectively. | |
| (i) | To adjust the provision for income taxes related to the adjustments described above based on applicable tax rates. | |
| (j) | All periods presented were computed using the number of GAAP diluted shares outstanding. | |
View source version on businesswire.com: https://www.businesswire.com/news/home/20180802005895/en/
Source:
Cohu, Inc.
Investor Relations
Jeffrey D. Jones, 858-848-8106