Attached files

file filename
8-K - 8-K - Brooks Automation, Inc.brks-20200206x8k.htm

Exhibit 99.1

Image - Image1.jpeg

Brooks Automation Reports Results of First Quarter of Fiscal 2020, Ended December 31, 2019, and Announces Quarterly Cash Dividend

 

 

CHELMSFORD, Mass., February 6, 2020 (PR Newswire) -- Brooks Automation, Inc. (Nasdaq: BRKS), a leader in automation solutions for the semiconductor manufacturing and life sciences industries, today reported financial results for the first fiscal quarter of 2020, ended December 31, 2019.

 

 

Financial Results Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

 

 

Dollars in millions, except per share data

 

December 31, 

 

September 30,

 

 

December 31, 

 

Change vs.

 

 

 

 

 

2019

 

2019

 

 

2018

 

Prior Qtr

 

Prior Year

 

 

 

Revenue

    

$

210

    

$

199

 

    

$

179

 

 6

%

17

%

 

 

Semiconductor Solutions Group

 

$

119

 

$

105

 

 

$

113

 

13

%

 5

%

 

 

Life Sciences

 

$

92

 

$

94

 

 

$

67

 

(3)

%

38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS Continuing Operations

 

$

0.18

 

$

0.07

 

 

$

0.09

 

150

%

106

%

 

 

Diluted EPS Total

 

$

0.18

 

$

5.68

 

 

$

0.20

 

(97)

%

(11)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Diluted EPS Cont. Operations

 

$

0.23

 

$

0.23

 

 

$

0.17

 

(3)

%

37

%

 

 

 

 

Management Comments

“The results of our first fiscal quarter of 2020 showed good growth in each segment and we are solidly on track for a strong year” commented Steve Schwartz, CEO of Brooks Automation.  “Our Semiconductor Solutions business was lifted by another record quarter of revenue from Contamination Control Solutions, we delivered another quarter of gross margin improvement in Life Sciences Sample Management, and we had strong cash flow from operations.”  

 

Summary of GAAP Results for Continuing Operations

·

Revenue of $210 million grew 17% year-over-year and diluted EPS from continuing operations was $0.18, which has doubled from $0.09 in the first quarter of 2019. 

·

Life Sciences revenue of $92 million grew 38% year-over-year, helped by the acquisition and continued growth of GENEWIZ, which was acquired on November 15, 2018.  The organic growth of GENEWIZ was 22% and for Sample Management 3%, year-over-year.

·

Semiconductor Solutions revenue of $119 million grew 5% year-over-year and 13% sequentially, driven by strong shipments of Contamination Control Solutions to end-user fabs and vacuum robots to OEM customers. 

·

GAAP operating income was $11 million, compared to $5 million in the first quarter of 2019. The increase was driven by the growth and expanded operating margins in Life Sciences.  Life Sciences margins benefited from 340 basis points expansion of gross margins in Sample Management and improved mix from a full quarter of the higher margin results of GENEWIZ compared to a half quarter a year ago.  

·

Amortization of intangibles was $11 million, an increase of approximately $3 million due to carrying GENEWIZ for a full quarter in 2020 versus a half quarter of ownership in the first fiscal quarter of 2019.

·

Net interest expense was zero for the quarter, a $5 million reduction from the first quarter of 2019.

·

Cash flow from operations was $26 million in the quarter, compared to $6 million in the first quarter of 2019.  The ending balance of total debt was $51 million and the balance of cash, cash equivalents, restricted cash, and marketable securities was $353 million.  In January 2020, subsequent to the first quarter reporting period, the Company used $93 million of this cash balance to settle income taxes related to the 2019 gain on the sale of the Semiconductor Cryogenics business.

 

Summary of Non-GAAP Results for Continuing Operations

·

Diluted EPS from continuing operations for the quarter was $0.23, up 37% from the first quarter of 2019.  

·

Operating margins were 10.5%, down 50 basis points year-over-year.  The current quarter includes higher SG&A expense driven primarily by the additional structure acquired with GENEWIZ and subsequent investments for its growth.  The first fiscal quarter included excess professional fees of approximately $2 million, primarily associated with the previously disclosed material weaknesses that impacted operating margins negatively by approximately 100 basis points.

·

Non-GAAP gross margins were 41.6%, an increase of 20 basis points from the first quarter of 2019 driven by improved margins in Life Sciences, partially offset by lower margins in Semiconductor.  

·

Life Sciences non-GAAP operating margins were 6.5%, up 250 basis points year-over-year.  The improvement was primarily driven at the gross margin line which was 44.3%, up 350 basis points year-over-year.  This reflects 340 basis point improvement in Sample Management gross margins and the favorable mix of acquiring the GENEWIZ business which carries higher gross margins.

·

The Semiconductor Solutions non-GAAP operating margins were 12.6%, a decline of 270 basis points. The decline reflects softer gross margins of 39.6%, lower by 210 basis points from the prior year, primarily driven by the mix of revenue.  

·

Adjusted EBITDA was $32 million, up 14% from the first quarter of 2019.

 

A reconciliation of non-GAAP measures to the most nearly comparable GAAP measures follows the consolidated balance sheets, statements of operations and statements of cash flows included in this release.

 

Quarterly Cash Dividend

The Company additionally announced that the Board of Directors has reiterated a dividend of $0.10 per share payable on March 27, 2020 to stockholders of record on March 6, 2020.  Future dividend declarations, as well as the record and payment dates for such dividends, are subject to the final determination of the Company's Board of Directors.

 

Guidance for Fiscal Second Quarter Fiscal 2020

The Company announced revenue and earnings guidance for the second quarter of fiscal 2020.  Revenue is expected to be in the range of $213 million to $225 million and non-GAAP diluted earnings per share is expected to be in the range of $0.22 to $0.28.  GAAP diluted earnings per share for the second fiscal quarter is expected to be in the range of $0.09 to $0.15.

 

Conference Call

Brooks management will webcast its first quarter earnings conference call today at 4:30 p.m. Eastern Time. During the call, Company management will respond to questions concerning, but not limited to, the Company's financial performance, business conditions and industry outlook.  Management's responses could contain information that has not been previously disclosed.

 

2

The call will be broadcast live over the Internet and, together with presentation materials referenced on the call, will be hosted at the Investor Relations section of Brooks' website at www.brooks.com, and will be archived online on this website for convenient on-demand replay.  In addition, you may call 800-728-2056 (US & Canada only) or +1-212-231-2922 for international callers to listen to the live webcast.

 

Regulation G – Use of Non-GAAP financial Measures

The Company supplements its GAAP financial measures with certain non-GAAP financial measures to provide investors a better perspective on the results of business operations, which the Company believes is more comparable to the similar analysis provided by its peers.  These measures are not presented in accordance with, nor are they a substitute for, U.S. generally accepted accounting principles, or GAAP. These measures should always be considered in conjunction with appropriate GAAP measures.  A reconciliation of non-GAAP measures to the most nearly comparable GAAP measures is included at the end of this release following the consolidated balance sheets, statements of operations and statements of cash flows.

 

“Safe Harbor Statement” under Section 21E of the Securities Exchange Act of 1934

Some statements in this release are forward-looking statements made under Section 21E of the Securities Exchange Act of 1934. These statements are neither promises nor guarantees but involve risks and uncertainties, both known and unknown, that could cause Brooks' financial and business results to differ materially from our expectations. They are based on the facts known to management at the time they are made. These forward-looking statements include but are not limited to statements our revenue and earnings expectations, our ability to increase our profitability, our ability to improve or retain our market position, and our ability to deliver financial success in the future. Factors that could cause results to differ from our expectations include the following:  the volatility of the industries the Company serves, particularly the semiconductor industry; our possible inability to meet demand for our products due to difficulties in obtaining components and materials from our suppliers in required quantities and of required quality; risks and uncertainties related to the coronavirus originating in Wuhan, China and its effects on the Company’s operations in China, including supply chain, and the operations of our customers in China; the inability of customers to make payments to us when due; the timing and effectiveness of cost reduction and cost control measures; price competition; disputes concerning intellectual property; uncertainties in global political and economic conditions, and other factors and other risks, including those that we have described in our filings with the Securities and Exchange Commission, including but not limited to our Annual Report on Form 10-K, current reports on Form 8-K and our quarterly reports on Form 10-Q. As a result, we can provide no assurance that our future results will not be materially different from those projected. Brooks expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any such statement to reflect any change in our expectations or any change in events, conditions or circumstances on which any such statement is based. Brooks undertakes no obligation to update the information contained in this press release.

 

About Brooks Automation, Inc.

Brooks is a leading provider of life science and semiconductor manufacturing automation solutions worldwide.  The Company applies its automation and cryogenics expertise to provide a full suite of reliable cold-chain sample management solutions across life sciences in areas such as drug development, clinical research and advanced cell therapies.  Brooks recently added global capability for gene sequencing and gene synthesis services through its strategic acquisition of GENEWIZ, expanding its sample-based services offerings.  With over 40 years as a partner to the semiconductor manufacturing industry, Brooks is a provider of industry-leading precision robotics, integrated automation systems and services.  Brooks is headquartered in Chelmsford, MA, with operations in North America, Europe and Asia.  For more information, visit www.brooks.com.

 

3

INVESTOR CONTACTS:
Mark Namaroff

Director, Investor Relations

Brooks Automation

978.262.2635

mark.namaroff@brooks.com 

 

Sherry Dinsmore
Brooks Automation
978.262.2400
sherry.dinsmore@brooks.com

 

John Mills
Senior Managing Partner
ICR, LLC
646.277.1254
john.mills@icrinc.com 

 

 

 

 

 

 

 

4

BROOKS AUTOMATION, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 (In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

December 31, 

 

 

 

 

 

 

2019

 

2018

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

Products

 

$

131,862

    

$

125,375

 

 

 

 

Services

 

 

78,638

 

 

53,993

 

 

 

 

Total revenue

 

 

210,500

 

 

179,368

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

Products

 

 

79,971

 

 

74,574

 

 

 

 

Services

 

 

45,543

 

 

32,713

 

 

 

 

Total cost of revenue

 

 

125,514

 

 

107,287

 

 

 

 

Gross profit

 

 

84,986

 

 

72,081

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

14,401

 

 

13,148

 

 

 

 

Selling, general and administrative

 

 

59,343

 

 

53,541

 

 

 

 

Restructuring charges

 

 

576

 

 

59

 

 

 

 

Total operating expenses

 

 

74,320

 

 

66,748

 

 

 

 

Operating income

 

 

10,666

 

 

5,333

 

 

 

 

Interest income

 

 

699

 

 

423

 

 

 

 

Interest expense

 

 

(737)

 

 

(5,290)

 

 

 

 

Other expenses, net

 

 

(417)

 

 

(30)

 

 

 

 

Income before income taxes

 

 

10,211

 

 

436

 

 

 

 

Income tax benefit

 

 

(2,963)

 

 

(5,830)

 

 

 

 

Income from continuing operations

 

 

13,174

 

 

6,266

 

 

 

 

(Loss) income from discontinued operations, net of tax

 

 

(117)

 

 

8,149

 

 

 

 

Net income

 

$

13,057

 

$

14,415

 

 

 

 

Basic net income per share:

 

 

 

 

 

 

 

 

 

 

Basic net income per share from continuing operations

 

$

0.18

 

$

0.09

 

 

 

 

Basic net (loss) income per share from discontinued operations

 

 

(0.00)

 

 

0.11

 

 

 

 

Basic net income per share

 

$

0.18

 

$

0.20

 

 

 

 

Diluted net income per share:

 

 

 

 

 

 

 

 

 

 

Diluted net income per share from continuing operations

 

$

0.18

 

$

0.09

 

 

 

 

Diluted net (loss) income per share from discontinued operations

 

 

(0.00)

 

 

0.11

 

 

 

 

Diluted net income per share

 

$

0.18

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding used in computing net income per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

72,972

 

 

71,450

 

 

 

 

Diluted

 

 

73,645

 

 

72,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

BROOKS AUTOMATION, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited)

 (In thousands, except share and per share data)

 

 

 

 

 

 

 

December 31, 

 

September 30,

 

2019

 

2019

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

$

335,319

    

$

301,642

Marketable securities

 

11,233

 

 

34,124

Accounts receivable, net

 

165,176

 

 

165,602

Inventories

 

105,181

 

 

99,445

Prepaid expenses and other current assets

 

46,560

 

 

46,332

Total current assets

 

663,469

 

 

647,145

Property, plant and equipment, net

 

105,296

 

 

100,669

Long-term marketable securities

 

3,039

 

 

2,845

Long-term deferred tax assets

 

6,004

 

 

5,064

Goodwill

 

490,370

 

 

488,602

Intangible assets, net

 

242,248

 

 

251,168

Other assets

 

48,532

 

 

20,506

Total assets

$

1,558,958

 

$

1,515,999

Liabilities and Stockholders' Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current portion of long-term debt

$

827

 

$

829

Accounts payable

 

65,306

 

 

58,919

Deferred revenue

 

29,042

 

 

29,435

Accrued warranty and retrofit costs

 

7,493

 

 

7,175

Accrued compensation and benefits

 

25,810

 

 

31,375

Accrued restructuring costs

 

844

 

 

1,040

Accrued income taxes payable

 

100,451

 

 

99,263

Accrued expenses and other current liabilities

 

53,179

 

 

44,234

Total current liabilities

 

282,952

 

 

272,270

Long-term debt

 

49,918

 

 

50,315

Long-term tax reserves

 

18,543

 

 

18,274

Long-term deferred tax liabilities

 

13,636

 

 

20,636

Long-term pension liabilities

 

5,397

 

 

5,338

Long-term operating lease liabilities

 

20,526

 

 

 —

Other long-term liabilities

 

9,291

 

 

10,212

Total liabilities

 

400,263

 

 

377,045

Stockholders' Equity

 

 

 

 

 

Preferred stock, $0.01 par value - 1,000,000 shares authorized, no shares issued or outstanding

 

 —

 

 

 —

Common stock, $0.01 par value - 125,000,000 shares authorized, 87,080,017 shares issued and 73,618,148 shares outstanding at December 31, 2019, 85,759,700 shares issued and 72,297,831 shares outstanding at September 30, 2019

 

871

 

 

857

Additional paid-in capital

 

1,926,350

 

 

1,921,954

Accumulated other comprehensive income

 

13,154

 

 

3,511

Treasury stock at cost - 13,461,869 shares

 

(200,956)

 

 

(200,956)

Accumulated deficit

 

(580,724)

 

 

(586,412)

Total stockholders' equity

 

1,158,695

 

 

1,138,954

Total liabilities and stockholders' equity

$

1,558,958

 

$

1,515,999

 

 

 

 

 

 

 

 

 

 

 

BROOKS AUTOMATION, INC.

6

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

(In thousands)

 

 

 

 

 

 

 

Three Months Ended

 

December 31, 

 

2019

 

2018

Cash flows from operating activities

 

 

 

 

 

Net income

$

13,057

    

$

14,415

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

16,477

 

 

11,838

Stock-based compensation

 

4,410

 

 

4,467

Amortization of premium on marketable securities and deferred financing costs

 

67

 

 

235

Earnings of equity method investments

 

 —

 

 

(1,772)

Deferred income taxes

 

(8,183)

 

 

(7,682)

Other gains on disposals of assets

 

126

 

 

 6

Loss on sale of divestiture, net of tax

 

319

 

 

 —

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

1,503

 

 

(13,826)

Inventories

 

(4,335)

 

 

(12,260)

Prepaid expenses and current assets

 

6,120

 

 

1,029

Accounts payable

 

5,255

 

 

7,932

Deferred revenue

 

(720)

 

 

6,385

Accrued warranty and retrofit costs

 

221

 

 

572

Accrued compensation and tax withholdings

 

(5,755)

 

 

(13,842)

Accrued restructuring costs

 

(203)

 

 

(181)

Accrued expenses and current liabilities

 

(2,616)

 

 

8,948

Net cash provided by operating activities

 

25,743

 

 

6,264

Cash flows from investing activities

 

 

 

 

 

Purchases of property, plant and equipment

 

(9,614)

 

 

(3,560)

Purchases of marketable securities

 

(10,742)

 

 

(1,290)

Sales of marketable securities

 

 —

 

 

48,904

Maturities of marketable securities

 

33,584

 

 

2,557

Acquisitions, net of cash acquired

 

 —

 

 

(445,210)

Net cash provided by (used) in investing activities

 

13,228

 

 

(398,599)

Cash flows from financing activities

 

 

 

 

 

Proceeds from term loans, net of discount

 

 —

 

 

340,540

Principal payments on debt

 

(414)

 

 

(1,789)

Payments of capital leases

 

(319)

 

 

(121)

Common stock dividends paid

 

(7,369)

 

 

(7,208)

Net cash provided by (used in) financing activities

 

(8,102)

 

 

331,422

Effects of exchange rate changes on cash and cash equivalents

 

2,808

 

 

(1,004)

Net increase (decrease) in cash and cash equivalents

 

33,677

 

 

(61,917)

Cash and cash equivalents and restricted cash, beginning of period

 

305,171

 

 

197,708

Cash and cash equivalents and restricted cash, end of period

$

338,848

 

$

135,791

 

 

 

 

 

 

Reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets

 

 

 

 

 

Cash and cash equivalents

$

335,319

 

$

135,741

Restricted cash included in prepaid expenses and other current assets

 

3,529

 

 

50

Total cash, cash equivalents and restricted cash shown in the consolidated statements of cash flows

$

338,848

 

$

135,791

7

Notes on Non-GAAP Financial Measures:

These financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and should not be relied upon to the exclusion of GAAP financial measures. Management adjusted the GAAP results for the impact of amortization of intangible assets, restructuring charges, purchase price accounting adjustments and charges related to M&A to provide investors better perspective on the results of operations which the Company believes is more comparable to the similar analysis provided by its peers. Management also excludes special charges and gains, such as impairment losses, gains and losses from the sale of assets, as well as other gains and charges that are not representative of the normal operations of the business. In this context, the Company has also removed the effect of reversing the valuation allowance reserve on the U.S. deferred income tax assets.  Management strongly encourages investors to review our financial statements and publicly-filed reports in their entirety and not rely on any single measure.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

December 31, 2019

 

September 30, 2019

 

December 31, 2018

 

 

 

 

per diluted

 

 

 

per diluted

 

 

 

per diluted

Dollars in thousands, except per share data    

 

 

 

share

 

 

 

share

 

 

 

share

Net income from continuing operations

    

$

13,174

    

$

0.18

    

$

5,195

    

$

0.07

    

$

6,266

    

$

0.09

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase accounting impact on inventory and contracts acquired

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

184

 

 

0.00

Amortization of intangible assets

 

 

10,584

 

 

0.14

 

 

8,931

 

 

0.12

 

 

7,776

 

 

0.11

Restructuring charges

 

 

576

 

 

0.01

 

 

1,209

 

 

0.02

 

 

59

 

 

0.00

Loss on extinguishment of debt

 

 

 —

 

 

 —

 

 

5,288

 

 

0.07

 

 

 —

 

 

 —

Merger costs

 

 

195

 

 

0.00

 

 

134

 

 

0.00

 

 

6,354

 

 

0.09

Restructuring related charges

 

 

 —

 

 

 —

 

 

285

 

 

0.00

 

 

 —

 

 

 —

Adjustment of valuation allowance against deferred tax assets

 

 

 —

 

 

 —

 

 

(233)

 

 

(0.00)

 

 

 —

 

 

 —

Tax Reform (1)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(1,125)

 

 

(0.02)

Tax adjustments (2)

 

 

(5,230)

 

 

(0.07)

 

 

 —

 

 

 —

 

 

(4,411)

 

 

(0.06)

Tax effect of adjustments 

 

 

(2,662)

 

 

(0.04)

 

 

(3,932)

 

 

(0.05)

 

 

(3,184)

 

 

(0.04)

Non-GAAP adjusted net income from continuing operations

 

$

16,637

 

$

0.23

 

$

16,877

 

$

0.23

 

$

11,919

 

$

0.17

  Stock based compensation, pre-tax

 

 

4,410

 

 

0.06

 

 

4,941

 

 

0.07

 

 

4,176

 

 

0.06

  Tax rate

 

 

15

%

 

 

 

15

%

 

 

 

15

%

 

Stock-based compensation, net of tax

 

 

3,749

 

 

0.05

 

 

4,200

 

 

0.06

 

 

3,550

 

 

0.05

Non-GAAP adjusted net income excluding stock-based compensation - continuing operations

 

$

20,386

 

$

0.28

 

$

21,077

 

$

0.29

 

$

15,469

 

$

0.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing non-GAAP diluted net income per share

 

 

 

 

73,645

 

 

 

 

72,558

 

 

 

 

72,165

 

(1)

Adjustments are related to U.S. Federal Tax Reform Transition Tax.

 

(2)

The Company elected to apply the tax benefit related to the stock compensation windfall realized in the quarters ended December 31, 2019 and 2018 to the non-GAAP full year tax rate.   The Company elected to exclude a deferred tax benefit realized in the three month period ended December 31, 2019 related to the extension of the 15 percent tax rate incentive in China and a deferred tax benefit realized in the three month period ended December 31, 2018 related to a change in the Company’s state effective tax rate driven by the acquisition of GENEWIZ.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

December 31, 

 

September 30,

 

December 31, 

 

Dollars in thousands

 

2019

 

2019

 

2018

 

GAAP net income

    

$

13,057

    

$

412,326

    

$

14,415

    

Adjustments:

 

 

 

 

 

 

 

 

 

 

Less: Loss (income) from discontinued operations

 

 

117

 

 

(407,131)

 

 

(8,149)

 

Less: Interest income

 

 

(699)

 

 

(602)

 

 

(423)

 

Add: Interest expense

 

 

737

 

 

902

 

 

5,290

 

Add: Income tax benefit

 

 

(2,963)

 

 

(511)

 

 

(5,830)

 

Add: Depreciation

 

 

5,891

 

 

5,094

 

 

4,060

 

Add: Amortization of completed technology

 

 

2,674

 

 

2,764

 

 

2,007

 

Add: Amortization of customer relationships and acquired intangible assets

 

 

7,910

 

 

6,167

 

 

5,769

 

Add: Loss on extinguishment of debt

 

 

 —

 

 

5,288

 

 

 —

 

Earnings before interest, taxes, depreciation and amortization

 

$

26,724

 

$

24,297

 

$

17,139

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

December 31, 

 

September 30,

 

December 31, 

 

Dollars in thousands

 

2019

 

2019

 

2018

 

Earnings before interest, taxes, depreciation and amortization

    

$

26,726

    

$

24,297

    

$

17,139

    

Adjustments:

 

 

 

 

 

 

 

 

 

 

Add: Stock-based compensation

 

 

4,410

 

 

4,941

 

 

4,176

 

Add: Restructuring charges

 

 

576

 

 

1,209

 

 

59

 

Add: Restructuring related charges

 

 

 —

 

 

285

 

 

 —

 

Add: Purchase accounting impact on inventory and contracts acquired

 

 

 —

 

 

 —

 

 

184

 

Add: Merger costs

 

 

195

 

 

134

 

 

6,354

 

Adjusted earnings before interest, taxes, depreciation and amortization

 

$

31,907

 

$

30,866

 

$

27,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Dollars in thousands

 

December 31, 2019

 

September 30, 2019

 

December 31, 2018

GAAP gross profit/margin percentage

    

$

84,986

    

40.4

%

    

$

80,153

    

40.2

%

    

$

72,081

    

40.2

%  

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of completed technology

 

 

2,674

 

1.3

 

 

 

2,764

 

1.4

 

 

 

2,007

 

1.1

 

Restructuring related charges

 

 

 —

 

 —

 

 

 

285

 

0.1

 

 

 

 —

 

 —

 

Purchase accounting impact on inventory and contracts acquired

 

 

 —

 

 —

 

 

 

 —

 

 —

 

 

 

184

 

0.1

 

Non-GAAP adjusted gross profit/gross margin percentage

 

$

87,660

 

41.6

%  

 

$

83,202

 

41.8

%  

 

$

74,272

 

41.4

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brooks Semiconductor Solutions Group

 

 

Quarter Ended

Dollars in thousands

 

December 31, 2019

 

September 30, 2019

 

December 31, 2018

GAAP gross profit/margin percentage

    

$

46,300

    

39.0

%

 

$

42,262

    

40.2

%

 

$

45,915

    

40.7

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of completed technology

 

 

732

 

0.6

 

 

 

868

 

0.8

 

 

 

937

 

0.8

 

Purchase accounting impact on inventory and contracts acquired

 

 

 —

 

 —

 

 

 

 —

 

 —

 

 

 

184

 

0.2

 

Non-GAAP adjusted gross profit/margin percentage

 

$

47,032

 

39.6

%

 

$

43,130

 

41.1

%

 

$

47,036

 

41.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brooks Life Sciences

 

 

Quarter Ended

Dollars in thousands

 

December 31, 2019

 

September 30, 2019

 

December 31, 2018

GAAP gross profit/margin percentage

    

$

38,686

 

42.2

%

 

$

37,891

 

40.2

%

 

$

26,166

 

39.3

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of completed technology

 

 

1,942

 

2.1

 

 

 

1,896

 

2.0

 

 

 

1,070

 

1.6

 

Restructuring related charges

 

 

 —

 

 —

 

 

 

285

 

0.3

 

 

 

 —

 

 —

 

Non-GAAP adjusted gross profit/margin percentage

 

$

40,628

 

44.3

%

 

$

40,072

 

42.6

%

 

$

27,236

 

40.9

%

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brooks Semiconductor Solutions Group

 

Brooks Life Sciences

 

Total Segments

 

 

Quarter Ended

 

Quarter Ended

 

Quarter Ended

 

 

December 31, 

 

September 30,

 

December 31, 

 

December 31, 

 

September 30,

 

December 31, 

 

December 31, 

 

September 30,

 

December 31, 

Dollars in thousands

 

2019

 

2019

 

2018

 

2019

 

2019

 

2018

 

2019

 

2019

 

2018

GAAP operating profit

  

$

14,268

  

$

12,726

  

$

16,141

  

$

4,032

  

$

4,586

  

$

1,590

 

$

18,300

  

$

17,312

  

$

17,731

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of completed technology

 

 

732

 

 

868

 

 

937

 

 

1,942

 

 

1,896

 

 

1,070

 

 

2,674

 

 

2,764

 

 

2,007

Purchase accounting impact on inventory and contracts acquired

 

 

 —

 

 

 —

 

 

184

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

184

Restructuring related charges

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

285

 

 

 —

 

 

 —

 

 

285

 

 

 —

Non-GAAP adjusted operating profit

 

$

15,000

 

$

13,594

 

$

17,262

 

$

5,974

 

$

6,767

 

$

2,660

 

$

20,974

 

$

20,361

 

$

19,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segments

 

Corporate

 

Total

 

 

Quarter Ended

 

Quarter Ended

 

Quarter Ended

 

 

December 31, 

 

September 30,

 

December 31, 

 

December 31, 

 

September 30,

 

December 31, 

 

December 31, 

 

September 30,

 

December 31, 

Dollars in thousands

 

2019

 

2019

 

2018

 

2019

 

2019

 

2018

 

2019

 

2019

 

2018

GAAP operating profit (loss)

  

$

18,300

  

$

17,312

  

$

17,731

  

$

(7,634)

  

$

(6,702)

  

$

(12,398)

  

$

10,666

  

$

10,610

  

$

5,333

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of completed technology

 

 

2,674

 

 

2,764

 

 

2,007

 

 

 —

 

 

 —

 

 

 —

 

 

2,674

 

 

2,764

 

 

2,007

Amortization of customer relationships and acquired intangible assets

 

 

 —

 

 

 —

 

 

 —

 

 

7,910

 

 

6,167

 

 

5,769

 

 

7,910

 

 

6,167

 

 

5,769

Restructuring charges

 

 

 —

 

 

 —

 

 

 —

 

 

576

 

 

1,209

 

 

59

 

 

576

 

 

1,209

 

 

59

Purchase accounting impact on inventory and contracts acquired

 

 

 —

 

 

 —

 

 

184

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

184

Merger costs

 

 

 —

 

 

 —

 

 

 —

 

 

195

 

 

134

 

 

6,354

 

 

195

 

 

134

 

 

6,354

Restructuring related charges

 

 

 —

 

 

285

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 —

 

 

285

 

 

 —

Non-GAAP adjusted operating profit (loss)

 

$

20,974

 

$

20,361

 

$

19,922

 

$

1,047

 

$

808

 

$

(216)

 

$

22,021

 

$

21,169

 

$

19,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10