MKS Inc. Reports Second Quarter 2025 Financial Results
MKS Inc. (NASDAQ: MKSI) reported strong Q2 2025 financial results, with revenue of $973 million exceeding guidance. The company achieved GAAP net income of $62 million and earnings per diluted share of $0.92. Key highlights include Adjusted EBITDA of $240 million and Non-GAAP earnings per share of $1.77.
The Semiconductor segment led growth with $432 million in revenue, while Electronics & Packaging contributed $266 million. The company made significant progress in deleveraging, with two $100 million debt prepayments in June and August 2025. For Q3 2025, MKS guides revenue of $960 million (±$40M) and expects Non-GAAP EPS of $1.80 (±$0.29).
MKS Inc. (NASDAQ: MKSI) ha riportato solidi risultati finanziari per il secondo trimestre del 2025, con ricavi pari a 973 milioni di dollari, superiori alle previsioni. L'azienda ha registrato un utile netto GAAP di 62 milioni di dollari e un utile per azione diluito di 0,92 dollari. Tra i punti salienti figurano un EBITDA rettificato di 240 milioni di dollari e un utile per azione Non-GAAP di 1,77 dollari.
Il segmento Semiconductor ha guidato la crescita con 432 milioni di dollari di ricavi, mentre Electronics & Packaging ha contribuito con 266 milioni. L'azienda ha fatto notevoli progressi nel ridurre il debito, effettuando due rimborsi anticipati da 100 milioni di dollari ciascuno a giugno e agosto 2025. Per il terzo trimestre 2025, MKS prevede ricavi per 960 milioni di dollari (±40 milioni) e un utile per azione Non-GAAP di 1,80 dollari (±0,29).
MKS Inc. (NASDAQ: MKSI) reportó sólidos resultados financieros en el segundo trimestre de 2025, con ingresos de 973 millones de dólares que superaron las expectativas. La compañía logró un ingreso neto GAAP de 62 millones de dólares y ganancias por acción diluida de 0,92 dólares. Destacan un EBITDA ajustado de 240 millones de dólares y ganancias por acción Non-GAAP de 1,77 dólares.
El segmento de Semiconductores lideró el crecimiento con 432 millones de dólares en ingresos, mientras que Electrónica y Empaques aportaron 266 millones. La empresa avanzó significativamente en la reducción de deuda, realizando dos pagos anticipados de deuda de 100 millones de dólares en junio y agosto de 2025. Para el tercer trimestre de 2025, MKS proyecta ingresos de 960 millones de dólares (±40M) y ganancias por acción Non-GAAP de 1,80 dólares (±0,29).
MKS Inc. (NASDAQ: MKSI)는 2025년 2분기에 강력한 재무 실적을 보고했으며, 매출은 9억 7,300만 달러로 가이던스를 상회했습니다. 회사는 GAAP 순이익 6,200만 달러와 희석 주당순이익 0.92달러를 달성했습니다. 주요 성과로는 조정 EBITDA 2억 4,000만 달러와 비GAAP 주당순이익 1.77달러가 있습니다.
반도체 부문이 4억 3,200만 달러 매출로 성장을 주도했으며, 전자 및 패키징 부문은 2억 6,600만 달러를 기여했습니다. 회사는 2025년 6월과 8월에 각각 1억 달러 규모의 부채 선지급 두 차례를 통해 부채 축소에 큰 진전을 이루었습니다. 2025년 3분기에는 매출 9억 6,000만 달러(±4,000만 달러)를 전망하며, 비GAAP 주당순이익은 1.80달러(±0.29)로 예상합니다.
MKS Inc. (NASDAQ : MKSI) a annoncé de solides résultats financiers pour le deuxième trimestre 2025, avec un chiffre d'affaires de 973 millions de dollars dépassant les prévisions. La société a réalisé un bénéfice net GAAP de 62 millions de dollars et un bénéfice par action dilué de 0,92 dollar. Parmi les points clés figurent un EBITDA ajusté de 240 millions de dollars et un bénéfice par action Non-GAAP de 1,77 dollar.
Le segment des semi-conducteurs a mené la croissance avec 432 millions de dollars de revenus, tandis que l'électronique et l'emballage ont contribué pour 266 millions. La société a fait des progrès significatifs dans la réduction de sa dette, avec deux remboursements anticipés de dette de 100 millions de dollars en juin et août 2025. Pour le troisième trimestre 2025, MKS prévoit un chiffre d'affaires de 960 millions de dollars (±40 millions) et un bénéfice par action Non-GAAP de 1,80 dollar (±0,29).
MKS Inc. (NASDAQ: MKSI) meldete starke Finanzergebnisse für das zweite Quartal 2025 mit einem Umsatz von 973 Millionen US-Dollar, der die Prognosen übertraf. Das Unternehmen erzielte einen GAAP-Nettogewinn von 62 Millionen US-Dollar und einen verwässerten Gewinn je Aktie von 0,92 US-Dollar. Zu den wichtigsten Highlights zählen ein bereinigtes EBITDA von 240 Millionen US-Dollar und ein Non-GAAP-Gewinn je Aktie von 1,77 US-Dollar.
Das Segment Halbleiter führte das Wachstum mit 432 Millionen US-Dollar Umsatz an, während Elektronik & Verpackung 266 Millionen beisteuerte. Das Unternehmen erzielte bedeutende Fortschritte bei der Schuldenreduzierung durch zwei vorzeitige Schuldenrückzahlungen von jeweils 100 Millionen US-Dollar im Juni und August 2025. Für das dritte Quartal 2025 prognostiziert MKS einen Umsatz von 960 Millionen US-Dollar (±40 Mio.) und erwartet einen Non-GAAP-Gewinn je Aktie von 1,80 US-Dollar (±0,29).
- Revenue grew to $973M, exceeding guidance expectations
- Strong year-over-year growth in Semiconductor (+17%) and Electronics & Packaging (+16%) segments
- Successful debt reduction with $200M in prepayments
- Improved cash position with $674M in cash and additional $675M available credit facility
- Non-GAAP EPS increased 16% YoY to $1.77
- Operating margin declined to 13.9% from 14.4% year-over-year
- Specialty Industrial segment revenue decreased 4.8% YoY to $275M
- Significant debt load remains with $3.1B in secured term loans and $1.4B in convertible notes
- Gross margin slightly decreased to 46.6% from 47.3% year-over-year
Insights
MKS delivered strong Q2 results with growing semiconductor demand and significant debt reduction, indicating positive operational momentum.
MKS Inc. reported impressive Q2 2025 results, exceeding guidance across key metrics. Revenue reached
Looking at segment performance, Semiconductor revenue grew
Particularly noteworthy is MKS's aggressive deleveraging, with
The Q3 guidance suggests continued momentum with projected revenue of
- Revenue of
$973 million , above the high end of guidance
- GAAP net income of
$62 million and net income per diluted share of$0.92 , each above the midpoint of guidance
- Adjusted EBITDA of
$240 million , above the high end of guidance, and Non-GAAP net earnings per diluted share of$1.77 , at the high end of guidance
ANDOVER, Mass., Aug. 06, 2025 (GLOBE NEWSWIRE) -- MKS Inc. (NASDAQ: MKSI), a global provider of enabling technologies that transform our world, today reported its financial results for the second quarter of 2025.
“We delivered revenue and adjusted EBITDA above the high end of our guidance, driven by strong year over year growth in our Semiconductor and Electronics & Packaging end markets,” said John T.C. Lee, President and Chief Executive Officer. “Our results reflect growing demand for products and solutions addressing advanced packaging and AI-related applications, underscoring our strength in enabling technologies that help customers solve their biggest challenges.”
Mr. Lee added, “We continue to execute exceptionally well for our customers, exercise agility to mitigate trade policy instability and generate strong cash flows for debt prepayment. Looking ahead, we are focused on creating durable value for both our customers and shareholders.”
“We delivered a strong quarter with improved sales, profitability and cash generation,” said Ram Mayampurath, Executive Vice President and Chief Financial Officer. “We are also progressing well on deleveraging our balance sheet with a
Selected GAAP and Non-GAAP Financial Measures (In millions, except per share data) | |||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
Q2 2025 | Q1 2025 | Q2 2024 | Q2 2025 | Q2 2024 | |||||||||||||||
Net Revenues | |||||||||||||||||||
Semiconductor | $ | 432 | $ | 413 | $ | 369 | $ | 846 | $ | 720 | |||||||||
Electronics & Packaging | 266 | 253 | 229 | 519 | 437 | ||||||||||||||
Specialty Industrial | 275 | 270 | 289 | 545 | 598 | ||||||||||||||
Total net revenues | $ | 973 | $ | 936 | $ | 887 | $ | 1,910 | $ | 1,755 | |||||||||
GAAP Financial Measures | |||||||||||||||||||
Gross margin | 46.6 | % | 47.4 | % | 47.3 | % | 47.0 | % | 47.5 | % | |||||||||
Operating margin | 13.9 | % | 11.9 | % | 14.4 | % | 12.9 | % | 13.3 | % | |||||||||
Net income | $ | 62 | $ | 52 | $ | 23 | $ | 114 | $ | 37 | |||||||||
Net income per diluted share | $ | 0.92 | $ | 0.77 | $ | 0.33 | $ | 1.69 | $ | 0.55 | |||||||||
Non-GAAP Financial Measures | |||||||||||||||||||
Gross margin | 46.6 | % | 47.4 | % | 47.3 | % | 47.0 | % | 47.5 | % | |||||||||
Operating margin | 20.8 | % | 20.2 | % | 21.7 | % | 20.5 | % | 21.0 | % | |||||||||
Net earnings | $ | 119 | $ | 116 | $ | 103 | $ | 235 | $ | 183 | |||||||||
Diluted earnings per diluted share | $ | 1.77 | $ | 1.71 | $ | 1.53 | $ | 3.48 | $ | 2.71 |
Additional Financial Information
At June 30, 2025, the Company had
Third Quarter 2025 Guidance
- Revenue of
$960 million , plus or minus$40 million - Gross margin of
46.5% , plus or minus1.0% - GAAP operating expenses of
$318 million , plus or minus$5 million and Non-GAAP operating expenses of$252 million , plus or minus$5 million - GAAP net income of
$67 million , plus or minus$21 million and Non-GAAP net earnings of$121 million , plus or minus$19 million - GAAP net income per diluted share of
$0.99 , plus or minus$0.31 and Non-GAAP net earnings per diluted share of$1.80 , plus or minus$0.29 - Adjusted EBITDA of
$232 million , plus or minus$24 million
The guidance for the third quarter is based on the current business environment, including the impact of U.S. import tariffs and the imposition of retaliatory actions taken by other countries up through but not including the date of this release. The Company will continue to monitor and adapt to changes in the business environment as needed.
Conference Call Details
A conference call with management will be held on Thursday, August 7, 2025 at 8:30 a.m. (Eastern Time). To participate in the call by phone, participants should visit the Investor Relations section of MKS’ website at investor.mks.com and click on Events & Presentations, where you will be able to register online and receive dial-in details. We encourage participants to register and dial in to the conference call at least 15 minutes before the start of the call to ensure a timely connection. A live and archived webcast and related presentation materials will be available on the Investor Relations section of the MKS website.
About MKS Inc.
MKS Inc. enables technologies that transform our world. We deliver foundational technology solutions to leading edge semiconductor manufacturing, electronics and packaging, and specialty industrial applications. We apply our broad science and engineering capabilities to create instruments, subsystems, systems, process control solutions and specialty chemicals technology that improve process performance, optimize productivity and enable unique innovations for many of the world's leading technology and industrial companies. Our solutions are critical to addressing the challenges of miniaturization and complexity in advanced device manufacturing by enabling increased power, speed, feature enhancement, and optimized connectivity. Our solutions are also critical to addressing ever-increasing performance requirements across a wide array of specialty industrial applications. Additional information can be found at www.mks.com.
Use of Non-GAAP Financial Results
This press release includes financial measures that are not in accordance with U.S. generally accepted accounting principles (“Non-GAAP financial measures”). These Non-GAAP financial measures should be viewed in addition to, and not as a substitute for, MKS’ reported results under U.S. generally accepted accounting principles (“GAAP”), and may be different from Non-GAAP financial measures used by other companies. In addition, these Non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. MKS management believes the presentation of these Non-GAAP financial measures is useful to investors for comparing prior periods and analyzing ongoing business trends and operating results. For further information regarding these Non-GAAP financial measures, please refer to the tables presenting reconciliations of our Non-GAAP results to our GAAP results and the “Notes on Our Non-GAAP Financial Information” at the end of this press release.
SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 regarding the future financial performance, business prospects and growth of MKS Inc. (“MKS,” the “Company,” “our,” or “we”). These statements are only predictions based on current assumptions and expectations. Any statements that are not statements of historical fact (including statements containing the words “will,” “projects,” “intends,” “believes,” “plans,” “anticipates,” “expects,” “estimates,” “forecasts,” “continues” and similar expressions) should be considered to be forward-looking statements. Actual events or results may differ materially from those in the forward-looking statements set forth herein. Among the important factors that could cause actual events to differ materially from those in the forward-looking statements that we make are the level and terms of our substantial indebtedness and our ability to service such debt; our entry into the chemicals technology business through our acquisition of Atotech Limited (“Atotech”) in August 2022 (the “Atotech Acquisition”), which has exposed us to significant additional liabilities; the risk that we are unable to realize the anticipated benefits of the Atotech Acquisition; risks related to cybersecurity, data privacy and intellectual property; competition from larger, more advanced or more established companies in our markets; the ability to successfully grow our business, including through growth of the Atotech business, and financial risks associated with that acquisition and potential future acquisitions, including goodwill and intangible asset impairments; manufacturing and sourcing risks, including those associated with limited and sole source suppliers and the impact and duration of supply chain disruptions, component shortages, and price increases; changes in global demand; risks associated with doing business internationally, including geopolitical conflicts, such as the conflict in the Middle East, trade compliance, trade protection measures, such as import tariffs by the United States or retaliatory actions taken by other countries, regulatory restrictions on our products, components or markets, particularly the semiconductor market, and unfavorable currency exchange and tax rate fluctuations, which risks become more significant as we grow our business internationally and in China specifically; conditions affecting the markets in which we operate, including fluctuations in capital spending in the semiconductor, electronics manufacturing and automotive industries, and fluctuations in sales to our major customers; disruptions or delays from third-party service providers upon which our operations may rely; the ability to anticipate and meet customer demand; the challenges, risks and costs involved with integrating or transitioning global operations of the companies we have acquired; risks associated with the attraction and retention of key personnel; potential fluctuations in quarterly results; dependence on new product development; rapid technological and market change; acquisition strategy; volatility of stock price; risks associated with chemical manufacturing and environmental regulation compliance; risks related to defective products; financial and legal risk management; and the other important factors described under the heading “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024 and any subsequent Quarterly Reports on Form 10-Q, each as filed with the U.S. Securities and Exchange Commission. MKS is under no obligation to, and expressly disclaims any obligation to, update or alter these forward-looking statements, whether as a result of new information, future events or otherwise, even if subsequent events cause our views to change, after the date of this press release. Amounts reported in this press release are preliminary and subject to finalization prior to the filing of our Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.
Company Contact:
Paretosh Misra
Vice President, Investor Relations
Telephone: (978) 284-4705
Email: paretosh.misra@mks.com
MKS Inc. | |||||||||||||||||||
Unaudited Consolidated Statements of Operations | |||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | |||||||||||||||
2025 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||
Net revenues: | |||||||||||||||||||
Products | $ | 848 | $ | 819 | $ | 770 | $ | 1,668 | $ | 1,524 | |||||||||
Services | 125 | 117 | 117 | 242 | 231 | ||||||||||||||
Total net revenues | 973 | 936 | 887 | 1,910 | 1,755 | ||||||||||||||
Cost of revenues: | |||||||||||||||||||
Products | 463 | 437 | 412 | 900 | 810 | ||||||||||||||
Services | 57 | 55 | 56 | 113 | 111 | ||||||||||||||
Total cost of revenues (exclusive of amortization shown separately below) | 520 | 492 | 468 | 1,013 | 921 | ||||||||||||||
Gross profit | 453 | 444 | 419 | 897 | 834 | ||||||||||||||
Research and development | 76 | 70 | 66 | 145 | 136 | ||||||||||||||
Selling, general and administrative | 175 | 185 | 161 | 361 | 331 | ||||||||||||||
Acquisition and integration costs | — | — | 2 | — | 3 | ||||||||||||||
Restructuring and other | 5 | 16 | 2 | 21 | 5 | ||||||||||||||
Fees and expenses related to amendments to the Term Loan Facility | — | 2 | — | 2 | 3 | ||||||||||||||
Amortization of intangible assets | 62 | 60 | 61 | 122 | 123 | ||||||||||||||
Income from operations | 135 | 111 | 127 | 246 | 233 | ||||||||||||||
Interest income | (4 | ) | (3 | ) | (5 | ) | (7 | ) | (11 | ) | |||||||||
Interest expense | 55 | 53 | 79 | 108 | 166 | ||||||||||||||
Loss on extinguishment of debt | 2 | 3 | 38 | 5 | 47 | ||||||||||||||
Other (income) expense, net | 10 | (1 | ) | (7 | ) | 9 | (10 | ) | |||||||||||
Income before income taxes | 72 | 59 | 22 | 131 | 41 | ||||||||||||||
Provision (benefit) for income taxes | 10 | 7 | (1 | ) | 17 | 4 | |||||||||||||
Net income | $ | 62 | $ | 52 | $ | 23 | $ | 114 | $ | 37 | |||||||||
Net income per share: | |||||||||||||||||||
Basic | $ | 0.92 | $ | 0.77 | $ | 0.34 | $ | 1.69 | $ | 0.56 | |||||||||
Diluted | $ | 0.92 | $ | 0.77 | $ | 0.33 | $ | 1.69 | $ | 0.55 | |||||||||
Cash dividends per common share | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.44 | $ | 0.44 | |||||||||
Weighted average shares outstanding: | |||||||||||||||||||
Basic | 67.2 | 67.4 | 67.3 | 67.3 | 67.2 | ||||||||||||||
Diluted | 67.4 | 67.7 | 67.5 | 67.5 | 67.5 |
MKS Inc. | |||||||
Unaudited Consolidated Balance Sheet | |||||||
(In millions) | |||||||
June 30, | December 31, | ||||||
2025 | 2024 | ||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 674 | $ | 714 | |||
Trade accounts receivable, net | 649 | 615 | |||||
Inventories | 918 | 893 | |||||
Other current assets | 243 | 252 | |||||
Total current assets | 2,484 | 2,474 | |||||
Property, plant and equipment, net | 801 | 771 | |||||
Right-of-use assets | 283 | 238 | |||||
Goodwill | 2,570 | 2,479 | |||||
Intangible assets, net | 2,267 | 2,272 | |||||
Other assets | 421 | 356 | |||||
Total assets | $ | 8,826 | $ | 8,590 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Short-term debt | $ | 51 | $ | 50 | |||
Accounts payable | 355 | 341 | |||||
Other current liabilities | 426 | 384 | |||||
Total current liabilities | 832 | 775 | |||||
Long-term debt, net | 4,357 | 4,488 | |||||
Non-current deferred taxes | 504 | 504 | |||||
Non-current accrued compensation | 152 | 141 | |||||
Non-current lease liabilities | 258 | 211 | |||||
Other non-current liabilities | 170 | 149 | |||||
Total liabilities | 6,273 | 6,268 | |||||
Stockholders' equity: | |||||||
Common stock | — | — | |||||
Additional paid-in capital | 2,078 | 2,067 | |||||
Retained earnings | 559 | 503 | |||||
Accumulated other comprehensive loss | (84 | ) | (248 | ) | |||
Total stockholders' equity | 2,553 | 2,322 | |||||
Total liabilities and stockholders' equity | $ | 8,826 | $ | 8,590 |
MKS Inc. | |||||||||||||||||||
Unaudited Consolidated Statements of Cash Flows | |||||||||||||||||||
(In millions) | |||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | |||||||||||||||
2025 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||
Net income | $ | 62 | $ | 52 | $ | 23 | $ | 114 | $ | 37 | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
Depreciation and amortization | 87 | 85 | 86 | 172 | 175 | ||||||||||||||
Unrealized loss (gain) on derivatives not designated as hedging instruments | 2 | 2 | (3 | ) | 4 | — | |||||||||||||
Amortization of debt issuance costs and original issue discounts | 7 | 6 | 8 | 13 | 16 | ||||||||||||||
Loss on extinguishment of debt | 2 | 3 | 38 | 5 | 47 | ||||||||||||||
Stock-based compensation | 12 | 22 | 11 | 34 | 26 | ||||||||||||||
Provision for excess and obsolete inventory | 10 | 17 | 14 | 27 | 25 | ||||||||||||||
Deferred income taxes | (44 | ) | (37 | ) | (59 | ) | (80 | ) | (95 | ) | |||||||||
Other | (1 | ) | 1 | 2 | — | 4 | |||||||||||||
Changes in operating assets and liabilities | 28 | (10 | ) | 2 | 17 | (46 | ) | ||||||||||||
Net cash provided by operating activities | 165 | 141 | 122 | 306 | 189 | ||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||
Proceeds from sale of long-lived assets | 2 | — | — | 2 | 1 | ||||||||||||||
Purchases of property, plant and equipment | (29 | ) | (18 | ) | (26 | ) | (47 | ) | (45 | ) | |||||||||
Net cash used in investing activities | (27 | ) | (18 | ) | (26 | ) | (45 | ) | (44 | ) | |||||||||
Cash flows from financing activities: | |||||||||||||||||||
Repurchase of common stock | — | (45 | ) | — | (45 | ) | — | ||||||||||||
Proceeds from borrowings | — | — | 1,400 | — | 2,161 | ||||||||||||||
Payments of borrowings | (113 | ) | (113 | ) | (1,269 | ) | (225 | ) | (2,075 | ) | |||||||||
Purchase of capped calls related to Convertible Notes | — | — | (167 | ) | — | (167 | ) | ||||||||||||
Payments of deferred financing fees | — | — | (31 | ) | — | (33 | ) | ||||||||||||
Dividend payments | (15 | ) | (15 | ) | (15 | ) | (30 | ) | (30 | ) | |||||||||
Net payments related to employee stock awards | — | (5 | ) | (2 | ) | (5 | ) | (11 | ) | ||||||||||
Other financing activities | (1 | ) | (2 | ) | (3 | ) | (4 | ) | (4 | ) | |||||||||
Net cash used in financing activities | (129 | ) | (180 | ) | (87 | ) | (309 | ) | (159 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | 10 | (2 | ) | (4 | ) | 8 | (11 | ) | |||||||||||
Increase (decrease) in cash and cash equivalents | 19 | (59 | ) | 5 | (40 | ) | (25 | ) | |||||||||||
Cash and cash equivalents at beginning of period | 655 | 714 | 845 | 714 | 875 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 674 | $ | 655 | $ | 850 | $ | 674 | $ | 850 |
The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS’ operating results: | |||||||||||||||||||
MKS Inc. | |||||||||||||||||||
Schedule Reconciling Selected Non-GAAP Financial Measures | |||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | |||||||||||||||
2025 | 2025 | 2024 | 2025 | 2024 | |||||||||||||||
Net income | $ | 62 | $ | 52 | $ | 23 | $ | 114 | $ | 37 | |||||||||
Acquisition and integration costs | — | — | 2 | — | 3 | ||||||||||||||
Restructuring and other | 5 | 16 | 2 | 21 | 5 | ||||||||||||||
Amortization of intangible assets | 62 | 60 | 61 | 122 | 123 | ||||||||||||||
Loss on extinguishment of debt | 2 | 3 | 38 | 5 | 47 | ||||||||||||||
Amortization of debt issuance costs | 5 | 5 | 5 | 9 | 11 | ||||||||||||||
Fees and expenses related to amendments to the Term Loan Facility | — | 2 | — | 2 | 3 | ||||||||||||||
Tax effect of Non-GAAP adjustments | (17 | ) | (22 | ) | (28 | ) | (38 | ) | (46 | ) | |||||||||
Non-GAAP net earnings | $ | 119 | $ | 116 | $ | 103 | $ | 235 | $ | 183 | |||||||||
Non-GAAP net earnings per diluted share | $ | 1.77 | $ | 1.71 | $ | 1.53 | $ | 3.48 | $ | 2.71 | |||||||||
Weighted average diluted shares outstanding | 67.4 | 67.7 | 67.5 | 67.5 | 67.5 | ||||||||||||||
Net cash provided by operating activities | $ | 165 | $ | 141 | $ | 122 | $ | 306 | $ | 189 | |||||||||
Purchases of property, plant and equipment | (29 | ) | (18 | ) | (26 | ) | (47 | ) | (45 | ) | |||||||||
Free cash flow | $ | 136 | $ | 123 | $ | 96 | $ | 259 | $ | 144 | |||||||||
GAAP and Non-GAAP gross profit | $ | 453 | $ | 444 | $ | 419 | $ | 897 | $ | 834 | |||||||||
GAAP and Non-GAAP gross margin | 46.6 | % | 47.4 | % | 47.3 | % | 47.0 | % | 47.5 | % | |||||||||
Operating expenses | $ | 318 | $ | 332 | $ | 292 | $ | 651 | $ | 601 | |||||||||
Acquisition and integration costs | — | — | 2 | — | 3 | ||||||||||||||
Restructuring and other | 5 | 16 | 2 | 21 | 5 | ||||||||||||||
Amortization of intangible assets | 62 | 60 | 61 | 122 | 123 | ||||||||||||||
Fees and expenses related to amendments to the Term Loan Facility | — | 2 | — | 2 | 3 | ||||||||||||||
Non-GAAP operating expenses | $ | 251 | $ | 254 | $ | 227 | $ | 505 | $ | 467 | |||||||||
Income from operations | $ | 135 | $ | 111 | $ | 127 | $ | 246 | $ | 233 | |||||||||
Operating margin | 13.9 | % | 11.9 | % | 14.4 | % | 12.9 | % | 13.3 | % | |||||||||
Acquisition and integration costs | — | — | 2 | — | 3 | ||||||||||||||
Restructuring and other | 5 | 16 | 2 | 21 | 5 | ||||||||||||||
Amortization of intangible assets | 62 | 60 | 61 | 122 | 123 | ||||||||||||||
Fees and expenses related to amendments to the Term Loan Facility | — | 2 | — | 2 | 3 | ||||||||||||||
Non-GAAP income from operations | $ | 202 | $ | 189 | $ | 192 | $ | 392 | $ | 367 | |||||||||
Non-GAAP operating margin | 20.8 | % | 20.2 | % | 21.7 | % | 20.5 | % | 21.0 | % | |||||||||
Interest expense, net | $ | 51 | $ | 50 | $ | 74 | $ | 101 | $ | 155 | |||||||||
Amortization of debt issuance costs | 5 | 5 | 5 | 9 | 11 | ||||||||||||||
Non-GAAP interest expense, net | $ | 46 | $ | 45 | $ | 69 | $ | 92 | $ | 144 | |||||||||
Net income | $ | 62 | $ | 52 | $ | 23 | $ | 114 | $ | 37 | |||||||||
Interest expense, net | 51 | 50 | 74 | 101 | 155 | ||||||||||||||
Other (income) expense, net | 10 | (1 | ) | (7 | ) | 9 | (10 | ) | |||||||||||
Provision (benefit) for income taxes | 10 | 7 | (1 | ) | 17 | 4 | |||||||||||||
Depreciation | 26 | 25 | 25 | 51 | 52 | ||||||||||||||
Amortization | 62 | 60 | 61 | 122 | 123 | ||||||||||||||
Stock-based compensation | 12 | 22 | 11 | 34 | 26 | ||||||||||||||
Acquisition and integration costs | — | — | 2 | — | 3 | ||||||||||||||
Restructuring and other | 5 | 16 | 2 | 21 | 5 | ||||||||||||||
Loss on extinguishment of debt | 2 | 3 | 38 | 5 | 47 | ||||||||||||||
Fees and expenses related to amendments to the Term Loan Facility | — | 2 | — | 2 | 3 | ||||||||||||||
Adjusted EBITDA | $ | 240 | $ | 236 | $ | 228 | $ | 476 | $ | 445 | |||||||||
Adjusted EBITDA margin | 24.7 | % | 25.2 | % | 25.7 | % | 24.9 | % | 25.4 | % |
MKS Inc. | |||||||||||||||||||||||
Schedule Reconciling Selected Non-GAAP Financial Measures | |||||||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||||||
Three Months Ended June 30, 2025 | Three Months Ended March 31, 2025 | ||||||||||||||||||||||
Income Before Income Taxes | Provision for Income Taxes | Effective Tax Rate | Income Before Income Taxes | Provision for Income Taxes | Effective Tax Rate | ||||||||||||||||||
GAAP | $ | 72 | $ | 10 | 13.6 | % | $ | 59 | $ | 7 | 12.3 | % | |||||||||||
Restructuring and other | 5 | — | 16 | — | |||||||||||||||||||
Amortization of intangible assets | 62 | — | 60 | — | |||||||||||||||||||
Loss on extinguishment of debt | 2 | — | 3 | — | |||||||||||||||||||
Amortization of debt issuance costs | 5 | — | 5 | — | |||||||||||||||||||
Fees and expenses related to amendments to the Term Loan Facility | — | — | 2 | — | |||||||||||||||||||
Tax effect of Non-GAAP adjustments | — | 17 | — | 22 | |||||||||||||||||||
Non-GAAP | $ | 146 | $ | 27 | 18.2 | % | $ | 145 | $ | 29 | 19.9 | % | |||||||||||
Three Months Ended June 30, 2024 | |||||||||||||||||||||||
Income Before Income Taxes | (Benefit) Provision for Income Taxes | Effective Tax Rate | |||||||||||||||||||||
GAAP | $ | 22 | $ | (1 | ) | (3.6 | %) | ||||||||||||||||
Acquisition and integration costs | 2 | — | |||||||||||||||||||||
Restructuring and other | 2 | — | |||||||||||||||||||||
Amortization of intangible assets | 61 | — | |||||||||||||||||||||
Loss on extinguishment of debt | 38 | — | |||||||||||||||||||||
Amortization of debt issuance costs | 5 | — | |||||||||||||||||||||
Tax effect of Non-GAAP adjustments | — | 28 | |||||||||||||||||||||
Non-GAAP | $ | 130 | $ | 27 | 20.5 | % | |||||||||||||||||
Six Months Ended June 30, 2025 | Six Months Ended June 30, 2024 | ||||||||||||||||||||||
Income Before Income Taxes | (Benefit) Provision for Income Taxes | Effective Tax Rate | Income Before Income Taxes | Provision for Income Taxes | Effective Tax Rate | ||||||||||||||||||
GAAP | $ | 131 | $ | 17 | 13.0 | % | $ | 41 | $ | 4 | 8.9 | % | |||||||||||
Acquisition and integration costs | — | — | 3 | — | |||||||||||||||||||
Restructuring and other | 21 | — | 5 | — | |||||||||||||||||||
Amortization of intangible assets | 122 | — | 123 | — | |||||||||||||||||||
Loss on extinguishment of debt | 5 | — | 47 | — | |||||||||||||||||||
Amortization of debt issuance costs | 9 | — | 11 | — | |||||||||||||||||||
Fees and expenses related to amendments to the Term Loan Facility | 2 | — | 3 | — | |||||||||||||||||||
Tax effect of Non-GAAP adjustments | — | 38 | — | 46 | |||||||||||||||||||
Non-GAAP | $ | 290 | $ | 55 | 19.1 | % | $ | 233 | $ | 50 | 21.7 | % |
MKS Inc. | |||||||
Schedule Reconciling Selected Non-GAAP Financial Measures - Q3’25 Guidance | |||||||
(In millions, except per share data) | |||||||
Three Months Ending September 30, 2025 | |||||||
$ Amount | Per Share | ||||||
GAAP net income and net income per share | $ | 67 | $ | 0.99 | |||
Restructuring and other | 4 | ||||||
Amortization of intangible assets | 62 | ||||||
Loss on extinguishment of debt | 2 | ||||||
Amortization of debt issuance costs | 4 | ||||||
Tax effect of Non-GAAP adjustments | (18 | ) | |||||
Non-GAAP net earnings and net earnings per share | $ | 121 | $ | 1.80 | |||
Weighted average diluted shares | 67.5 | ||||||
GAAP operating expenses | $ | 318 | |||||
Restructuring and other | (4 | ) | |||||
Amortization of intangible assets | (62 | ) | |||||
Non-GAAP operating expenses | $ | 252 | |||||
GAAP net income | 67 | ||||||
Interest expense, net | 49 | ||||||
Other expense (income), net | 1 | ||||||
Provision for income taxes | 9 | ||||||
Depreciation | 26 | ||||||
Restructuring and other | 4 | ||||||
Amortization of intangible assets | 62 | ||||||
Stock-based compensation | 12 | ||||||
Loss on extinguishment of debt | 2 | ||||||
Adjusted EBITDA | $ | 232 | |||||
MKS Inc.
Notes on Our Non-GAAP Financial Information
Non-GAAP financial measures adjust GAAP financial measures for the items listed below. These Non-GAAP financial measures should be viewed in addition to, and not as a substitute for, MKS’ reported GAAP results, and may be different from Non-GAAP financial measures used by other companies. In addition, these Non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. MKS management believes the presentation of these Non-GAAP financial measures is useful to investors for comparing prior periods and analyzing ongoing business trends and operating results. Totals presented may not sum and percentages may not recalculate using figures presented due to rounding.
Acquisition and integration costs include incremental expenses incurred to effect the Atotech Acquisition. Such acquisition costs may include advisory, legal, tax, accounting, valuation, and other professional or consulting fees. Such integration costs may include expenses directly related to integration of business and facility operations, information technology systems and infrastructure and other employee-related costs.
Restructuring and other include incremental expenses incurred in connection with restructuring programs and other strategic initiatives, primarily related to changes in business and/or cost structure. Such costs may include third-party services, one-time termination benefits, facility-related costs, contract termination fees and other items that have no direct correlation to our future business operations.
Amortization of intangible assets includes non-cash amortization expense associated with intangible assets acquired in acquisitions.
Loss on extinguishment of debt includes the non-cash write-off of unamortized debt issuance costs and original issue discount costs incurred from voluntary prepayments and/or repricing of our term loan facility.
Amortization of debt issuance costs includes non-cash additional interest expense related to the amortization of debt issuance costs associated with our term loan facility.
Fees and expenses related to amendments to the Term Loan Facility includes direct third-party costs related to repricings or refinancings of our term loan facility.
Tax effect of Non-GAAP adjustments includes the impact of Non-GAAP adjustments that are tax effected at applicable statutory rates resulting in a difference between the GAAP and Non-GAAP tax rates.
