NOVA LTD.
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
The GAAP financial statements tables included in the press release attached hereto are hereby incorporated
by reference into the Registrant’s registration statements on Form S-8, filed with the Securities and Exchange Commission on the following dates: November 5, 2007 (File No. 333-147140); October 25, 2012 (File No. 333-184585), March 6, 2015 (File No.
333-202550); and August 25, 2017 (File No. 333-220158).
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.
Company Contact:
Guy Kizner, Chief Financial Officer
Tel: +972-73-229-5760
E-mail - investors@novami.com
Nova website link - https://www.novami.com/
Investor Relations Contact:
Miri Segal MS-IR LLC
Tel: +917-607-8654
E-mail - msegal@ms-ir.com
Nova Reports Record Second Quarter 2024 Financial Results
REHOVOT, Israel - Aug 8, 2024 - Nova (Nasdaq: NVMI) today announced financial results for the second quarter, the three-month period ended June 30, 2024.
Second Quarter 2024 Highlights:
|
● |
Record Quarterly revenue of $156.9 million, a 11% QoQ increase, exceeding the Company guidance and up 28% YoY.
|
|
● |
GAAP net income of $45.1 million, or $1.41 per diluted share, exceeding the Company guidance, a 23% QoQ increase and up 48% YoY.
|
|
● |
Non-GAAP net income of $52.0 million, or $1.61 per diluted share, exceeding the Company guidance, a 16% increase QoQ, and up 52% YoY.
|
|
● |
Record booking for advanced packaging processes and materials metrology solutions.
|
|
● |
Record revenue from chemical metrology, driven by demand in high-bandwidth-memory and front-end logic processes.
|
GAAP Results (K)
| |
Q2 2024
|
Q1 2024
|
Q2 2023
|
|
Revenues
|
$156,858
|
$141,798
|
$122,702
|
|
Net Income
|
$45,142
|
$36,860
|
$29,926
|
|
Earnings per Diluted Share
|
$1.41
|
$1.15
|
$0.95
|
Non-GAAP Results (K)
| |
Q2 2024
|
Q1 2024
|
Q2 2023
|
|
Net Income
|
$51,956
|
$44,612
|
$33,814
|
|
Earnings per Diluted Share
|
$1.61
|
$1.39
|
$1.06
|
A reconciliation between GAAP operating results and non-GAAP
operating results is provided following the financial statements included in this release. See also "Use of Non-GAAP Adjusted Financial Measures" section.
Management Comments
“Nova delivered an exceptionally strong quarter, exceeding the high end of the
guidance, with record results across the board,” said Gaby Waisman, President and CEO. “Our performance was driven by broad demand for our entire portfolio, from a large number of customers and diverse territories. We succeeded in leveraging
multiple opportunities created by the increasing demand for Gate-All-Around and advanced packaging solutions and the robust demand for mature nodes. We remain confident in our ability to outperform the market this year.”
2024 Third Quarter Financial Outlook
Management provided an outlook for the third quarter, the period ending September 30,
2024. Based on current estimates, management expects:
|
● |
$168 million to $176 million in revenue
|
|
● |
$1.39 to $1.52 in diluted GAAP EPS
|
|
● |
$1.60 to $1.73 in diluted non-GAAP EPS
|
2024 Second Quarter Results
Total revenues for the second quarter of 2024 were $156.9 million, an increase of
11% compared with the first quarter of 2024 and an increase of 28% compared with the second quarter of 2023.
Gross margin in the second quarter of 2024 was 59%, compared with 59% in the first
quarter of 2024 and 57% in the second quarter of 2023.
Operating expenses in the second quarter of 2024 were $46.9 million, compared with
$46.0 million in the first quarter of 2024 and $40.9 million in the second quarter of 2023.
On a GAAP basis, the Company reported net income of $45.1 million, or $1.41 per
diluted share, in the second quarter of 2024. This is compared with net income of $36.9 million, or $1.15 per diluted share, in the first quarter of 2024, and $29.9 million, or $ 0.95 per diluted share, in the second quarter of 2023.
On a non-GAAP basis, the Company reported net income of $52.0 million, or $1.61 per
diluted share, in the second quarter of 2024. This is compared with net income of $44.6 million, or $1.39 per diluted share, in the first quarter of 2024, and $33.8 million, or $1.06 per diluted share, in the second quarter of 2023.
Conference Call Information
Nova will host a conference call today, Aug 08, 2024, at 8:30 a.m. Eastern Time, to discuss the Company’s
second quarter 2024 financial results and outlook. To attend the conference call, please dial one of the following teleconferencing numbers. Please begin by placing your calls five minutes before the conference call commences. If you are unable to
connect using the toll-free numbers, please try the international dial-in number.
U.S. TOLL-FREE Dial-in Number: 1-833-816-1427
ISRAEL TOLL-FREE Dial-in Number: 1-809-213-284
INTERNATIONAL Dial-in Number: 1-412-317-0519
At:
8:30 a.m. Eastern Time
5:30 a.m. Pacific Time
The conference call will also be webcast live from a Link on Nova's website
at https://www.novami.com/investors/events/.
A replay of the conference call will be available from August 8, 2024, at 11:30 a.m.
Eastern Time until August 15, 2024, at 11:59 p.m. Eastern Time. To access the replay, please dial one of the following numbers:
Replay Dial-in U.S. TOLL-FREE: 1-877-344-7529
Replay Dial-in INTERNATIONAL: 1-412-317-0088
Replay Pin Number: 6382602
A replay will also be available for 90 days on Nova's website link at
https://www.novami.com/investors/events/.
About Nova
Nova is a leading innovator and key provider of material, optical and chemical
metrology solutions for advanced process control in semiconductor manufacturing. Nova delivers continuous innovation by providing state-of-the-art, high-performance metrology solutions for effective process control throughout the semiconductor
fabrication lifecycle. Nova’s product portfolio, which combines high-precision hardware and cutting-edge software, provides its customers with deep insight into developing and producing the most advanced semiconductor devices. Nova’s unique
capability to deliver innovative solutions enables its customers to improve performance, enhance product yields and accelerate time to market. Nova acts as a partner to semiconductor manufacturers from its offices worldwide. Additional information
may be found on Nova’s website link - https://www.novami.com/.
Nova is traded on the Nasdaq and TASE, Nasdaq ticker symbol NVMI.
Use of Non-GAAP Adjusted Financial Measures
This press release provides financial measures that exclude amortization of
acquired intangible assets, stock-based compensation expenses, revaluation of operating lease liabilities and remeasurement of intercompany loans, amortization of issuance costs and tax effect of non-GAAP adjustment, as applicable, and are
therefore not calculated in accordance with generally accepted accounting principles (GAAP). Management believes that these non-GAAP financial measures provide meaningful supplemental information regarding Nova's performance because they reflect
our operational results and enhance management's and investors' ability to evaluate Nova's performance before charges or benefits considered by management to be outside Nova's ongoing operating results. The presentation of this non-GAAP financial
information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. Management believes that it is in the best interest of its investors to provide financial
information that will facilitate comparison of both historical and future results and allow greater transparency to supplemental information used by management in its financial and operational decision making. A reconciliation of each GAAP to
non-GAAP financial measure discussed in this press release is contained in the accompanying financial tables.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of safe
harbor provisions of the Private Securities Litigation Reform Act of 1995 relating to future events or our future performance, such as statements regarding, but not limited to, anticipated growth opportunities and projections about our business and
its future revenues, expenses and profitability. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially
from any future results, levels of activity, performance or achievements expressed or implied in those forward-looking statements. Factors that may affect our results, performance, circumstances or achievements include, but are not limited to, the
following: increased information technology security threats and sophisticated computer crime; foreign political and economic risks including supply-chain difficulties; regulations that could restrict our operations such as economic sanctions and
export restrictions; changes in U.S. trade policies; indirect effects of the Russia – Ukraine conflict; market instability including inflation and recessionary pressures; risks related to doing business with China; catastrophic events; inability to
protect our intellectual property; open source technology exposure, including risks related to artificial intelligence; failure to compete effectively or to respond to rapid technological changes; consolidation in our industry; difficulty in
predicting the length and strength of any downturn or expansion period of the market we target; factors that adversely affect the pricing and demand for our product lines; dependency on a small number of large customers; dependency on a single
manufacturing facility per product line; dependency on a limited number of suppliers; difficulty in integrating current or future acquisitions; lengthy sales cycle and customer delays in orders; risks related to conditions in Israel, including
related to the war against Hamas and other terrorist organizations; risks related to our convertible notes; currency fluctuations; and quarterly fluctuations in our operating results. We cannot guarantee future results, levels of activity,
performance or achievements. The matters discussed in this press release also involve risks and uncertainties summarized under the heading "Risk Factors" in Nova's Annual Report on Form 20-F for the year ended December 31, 2023, filed with the
Securities and Exchange Commission on February 20, 2024. These factors are updated from time to time through the filing of reports and registration statements with the Securities and Exchange Commission. Nova Ltd. does not assume any obligation to
update the forward-looking information contained in this press release.
(Tables to Follow)
NOVA LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
(U.S. dollars in thousands) - (Unaudited)
| |
|
|
|
| |
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
130,353
|
|
|
|
107,574
|
|
|
Short-term interest-bearing bank deposits
|
|
|
200,384
|
|
|
|
119,850
|
|
|
Marketable securities
|
|
|
207,101
|
|
|
|
216,258
|
|
|
Trade accounts receivable, net
|
|
|
93,590
|
|
|
|
111,256
|
|
|
Inventories
|
|
|
156,658
|
|
|
|
138,198
|
|
|
Other current assets
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
Marketable securities
|
|
|
213,641
|
|
|
|
191,351
|
|
|
Interest-bearing bank deposits and restricted deposits
|
|
|
7,585
|
|
|
|
6,254
|
|
|
Deferred tax assets
|
|
|
25,514
|
|
|
|
23,583
|
|
|
Operating lease right-of-use assets
|
|
|
39,697
|
|
|
|
41,856
|
|
|
Property plant and equipment, net
|
|
|
67,058
|
|
|
|
66,874
|
|
|
Intangible assets, net
|
|
|
35,025
|
|
|
|
39,184
|
|
|
Goodwill
|
|
|
49,090
|
|
|
|
50,080
|
|
|
Other long-term assets
|
|
|
|
|
|
|
|
|
|
Total non-current assets
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Convertible senior notes, net
|
|
|
198,322
|
|
|
|
197,678
|
|
|
Trade accounts payable
|
|
|
40,997
|
|
|
|
35,158
|
|
|
Deferred revenues
|
|
|
54,212
|
|
|
|
41,978
|
|
|
Operating lease current liabilities
|
|
|
6,417
|
|
|
|
6,703
|
|
|
Other current liabilities
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
Operating lease long-term liabilities
|
|
|
36,535
|
|
|
|
39,762
|
|
|
Long-term deferred tax liability
|
|
|
9,752
|
|
|
|
10,574
|
|
|
Other long-term liabilities
|
|
|
|
|
|
|
|
|
|
Total non-current liabilities
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
|
|
|
|
|
|
|
NOVA LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(U.S. dollars in thousands, except per share data) - (Unaudited)
| |
|
Three months ended
June 30,
|
|
|
Six months ended
June 30,
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
124,596
|
|
|
|
95,627
|
|
|
|
236,166
|
|
|
|
200,958
|
|
|
Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
92,561
|
|
|
|
69,658
|
|
|
|
175,822
|
|
|
|
146,924
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
25,513
|
|
|
|
22,413
|
|
|
|
50,265
|
|
|
|
45,381
|
|
|
Sales and marketing
|
|
|
16,023
|
|
|
|
12,927
|
|
|
|
32,516
|
|
|
|
26,449
|
|
|
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
45,618
|
|
|
|
28,716
|
|
|
|
82,838
|
|
|
|
64,453
|
|
|
Financing income, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes on income
|
|
|
53,579
|
|
|
|
34,344
|
|
|
|
96,799
|
|
|
|
74,809
|
|
|
Income tax expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in calculation of earnings per share
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOVA LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(U.S. dollars in thousands) - (Unaudited)
| |
|
Three months ended
June 30,
|
|
|
Six months
ended June 30,
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
45,142
|
|
|
|
29,926
|
|
|
|
82,002
|
|
|
|
64,553
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of property and equipment
|
|
|
2,918
|
|
|
|
2,476
|
|
|
|
5,821
|
|
|
|
4,816
|
|
|
Amortization of intangible assets
|
|
|
1,441
|
|
|
|
1,475
|
|
|
|
2,909
|
|
|
|
2,919
|
|
|
Amortization of premium and accretion of discount on marketable securities, net
|
|
|
(1,777
|
)
|
|
|
(621
|
)
|
|
|
(3,425
|
)
|
|
|
(1,049
|
)
|
|
Amortization of debt discount and issuance costs
|
|
|
322
|
|
|
|
320
|
|
|
|
644
|
|
|
|
636
|
|
|
Share-based compensation
|
|
|
6,294
|
|
|
|
3,667
|
|
|
|
12,666
|
|
|
|
8,061
|
|
|
Net effect of exchange rate fluctuation
|
|
|
678
|
|
|
|
407
|
|
|
|
1,935
|
|
|
|
1,756
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable, net
|
|
|
5,602
|
|
|
|
18,064
|
|
|
|
17,004
|
|
|
|
26,681
|
|
|
Inventories
|
|
|
(8,760
|
)
|
|
|
(14,689
|
)
|
|
|
(20,278
|
)
|
|
|
(35,024
|
)
|
|
Other current and long-term assets
|
|
|
2,915
|
|
|
|
5,513
|
|
|
|
(567
|
)
|
|
|
(2,718
|
)
|
|
Deferred tax, net
|
|
|
(1,583
|
)
|
|
|
(2,406
|
)
|
|
|
(2,349
|
)
|
|
|
(4,343
|
)
|
|
Operating lease right-of-use assets
|
|
|
1,101
|
|
|
|
839
|
|
|
|
2,145
|
|
|
|
1,641
|
|
|
Trade accounts payable
|
|
|
1,649
|
|
|
|
(7,773
|
)
|
|
|
5,624
|
|
|
|
(7,273
|
)
|
|
Deferred revenues
|
|
|
7,395
|
|
|
|
(3,055
|
)
|
|
|
12,279
|
|
|
|
(3,368
|
)
|
|
Operating lease liabilities
|
|
|
(1,933
|
)
|
|
|
(1,617
|
)
|
|
|
(3,499
|
)
|
|
|
(3,262
|
)
|
|
Other current and long-term liabilities
|
|
|
(1,038
|
)
|
|
|
(8,288
|
)
|
|
|
6,855
|
|
|
|
(6,618
|
)
|
|
Accrued severance pay, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investment activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in short-term and long-term interest-bearing bank deposits
|
|
|
(43,757
|
)
|
|
|
14,452
|
|
|
|
(82,016
|
)
|
|
|
(8,610
|
)
|
|
Investment in marketable securities
|
|
|
(81,393
|
)
|
|
|
(44,458
|
)
|
|
|
(146,548
|
)
|
|
|
(98,140
|
)
|
|
Proceeds from maturity of marketable securities
|
|
|
79,503
|
|
|
|
42,423
|
|
|
|
136,752
|
|
|
|
84,315
|
|
|
Purchase of property and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of treasury shares
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(112
|
)
|
|
Proceeds from exercise of options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate fluctuations on cash and cash equivalents
|
|
|
(23
|
)
|
|
|
(310
|
)
|
|
|
4
|
|
|
|
(1,306
|
)
|
|
Changes in cash and cash equivalents and restricted cash
|
|
|
12,247
|
|
|
|
33,115
|
|
|
|
22,779
|
|
|
|
17,469
|
|
|
Cash and cash equivalents and restricted cash -beginning of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOVA LTD.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(U.S. dollars in thousands, except percentage and per share data) - (Unaudited)
| |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
92,561
|
|
|
|
83,261
|
|
|
|
69,658
|
|
|
Stock-based compensation*
|
|
|
1,723
|
|
|
|
1,763
|
|
|
|
1,071
|
|
|
Amortization of acquired intangible assets
|
|
|
1,356
|
|
|
|
1,366
|
|
|
|
1,368
|
|
|
Non-GAAP gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin as a percentage of revenues
|
|
|
59
|
%
|
|
|
59
|
%
|
|
|
57
|
%
|
|
Non-GAAP gross margin as a percentage of revenues
|
|
|
61
|
%
|
|
|
61
|
%
|
|
|
59
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
|
45,618
|
|
|
|
37,220
|
|
|
|
28,716
|
|
|
Stock-based compensation*
|
|
|
6,294
|
|
|
|
6,372
|
|
|
|
3,667
|
|
|
Amortization of acquired intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating margin as a percentage of revenues
|
|
|
29
|
%
|
|
|
26
|
%
|
|
|
23
|
%
|
|
Non-GAAP operating margin as a percentage of revenues
|
|
|
34
|
%
|
|
|
32
|
%
|
|
|
28
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
|
45,142
|
|
|
|
36,860
|
|
|
|
29,926
|
|
|
Stock-based compensation*
|
|
|
6,294
|
|
|
|
6,372
|
|
|
|
3,667
|
|
|
Amortization of acquired intangible assets
|
|
|
1,441
|
|
|
|
1,468
|
|
|
|
1,475
|
|
|
Amortization of issuance costs
|
|
|
322
|
|
|
|
322
|
|
|
|
320
|
|
|
Revaluation of operating lease and intercompany loans
|
|
|
(69
|
)
|
|
|
893
|
|
|
|
(768
|
)
|
|
Tax effect of non-GAAP adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used for calculation of earnings per share
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
* Stock-based compensation for the three months ended June 30, 2024 included in – Cost of
revenues - 1,723; Research and development, net – 2,849; Sales and marketing – 1,201; General and administrative – 521.
NOVA LTD.
SUPPLEMENTAL INFORMATION - RECONCILIATION OF THIRD QUARTER 2024
GAAP TO NON-GAAP GUIDANCE
(U.S. dollars) (Unaudited)
| |
|
|
|
|
|
|
|
Estimated GAAP net income per diluted share
|
|
|
1.39
|
|
|
|
1.52
|
|
|
Estimated non-GAAP items:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
0.20
|
|
|
|
0.20
|
|
|
Amortization of acquired intangible assets
|
|
|
0.04
|
|
|
|
0.04
|
|
|
Amortization of issuance costs
|
|
|
0.01
|
|
|
|
0.01
|
|
|
Tax effect of non-GAAP adjustments
|
|
|
|
|
|
|
|
|
|
Estimated non-GAAP net income per diluted share
|
|
|
|
|
|
|
|
|