CHELMSFORD, Mass., Nov. 19, 2018 /PRNewswire/ -- Brooks Automation,
Inc. (Nasdaq: BRKS) today reported financial results for the fourth
quarter and the fiscal year ended September
30, 2018.
|
GAAP
Summary
|
|
|
|
Quarter Ended
|
|
|
|
|
|
Year
Ended
|
|
|
|
Dollars in millions, except per share
data
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
Revenue - Continuing
Operations
|
|
$
|
160
|
|
$
|
135
|
|
19
|
%
|
|
|
$
|
632
|
|
$
|
527
|
|
20
|
%
|
Total Diluted EPS
attributable to Brooks
|
|
$
|
0.15
|
|
$
|
0.25
|
|
(41)
|
%
|
|
|
$
|
1.64
|
|
$
|
0.89
|
|
85
|
%
|
|
|
Non-GAAP
Summary
|
Aggregate View
which includes the Semiconductor Cryogenics Business in each
line
|
|
|
|
Quarter Ended
|
|
|
|
|
|
Year
Ended
|
|
|
|
Dollars in millions, except per share
data
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
Revenue - Continuing
Operations
|
|
$
|
160
|
|
$
|
135
|
|
19
|
%
|
|
|
$
|
632
|
|
$
|
527
|
|
20
|
%
|
Revenue -
Semiconductor Cryogenics
|
|
$
|
48
|
|
$
|
47
|
|
1
|
%
|
|
|
$
|
196
|
|
$
|
165
|
|
19
|
%
|
Aggregate view of
Revenue
|
|
$
|
208
|
|
$
|
182
|
|
14
|
%
|
|
|
$
|
828
|
|
$
|
693
|
|
19
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Total
Diluted EPS
attributable to Brooks
|
|
$
|
0.40
|
|
$
|
0.35
|
|
15
|
%
|
|
|
$
|
1.57
|
|
$
|
1.23
|
|
27
|
%
|
|
The Company announced on August 27,
2018 it had entered into a definitive agreement to sell the
Semiconductor Cryogenics business. In accordance with GAAP,
sales and expenses directly related to that business must be
removed from their applicable income statement caption for
continuing operations, and reported for all periods presented as
net income from discontinued operations in the GAAP financial
statements. For this transition quarter, we present the
non-GAAP summary above to provide a view of the entire business
including the Semiconductor Cryogenics business aggregated
line-by-line for a direct comparison to prior guidance and
historical results.
The Company provides additional non-GAAP information to provide
investors a better perspective on the results of operations, which
the Company believes is more comparable to the similar analysis
provided by its peers. 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.
Management Comments
"Our 2018 fiscal year was strong
from start to finish and has charted a new path with transformative
M&A agreements that are reshaping the company," commented
Steve Schwartz, CEO of Brooks
Automation. "The acquisition of GENEWIZ, which we completed last
week, is expanding our reach in sample services to thousands of
additional customers, supported by a highly talented global
team. Further, we signed an agreement in August to sell our
Semiconductor Cryogenics business and expect to complete the sale
during our second fiscal quarter of 2019. We believe these
transactions strengthen our growth portfolio and extend our
position as the leading provider of life science sample
services. Meanwhile we continued our strong operating
performance in the semiconductor business and delivered yet another
consecutive growth quarter in life sciences, yielding a 20%
top-line growth for the year."
Commentary on GAAP Earnings for Fiscal Year
2018
Revenue excludes the Semiconductor Cryogenics
revenue as a result of the pending sale of this business.
Profits related to this business are included in discontinued
operations.
- Total Earnings Per Share increased 85% for the fiscal year,
driven by 20% revenue growth, gross margin expansion of 126 basis
points, and a $43 million benefit of
reversing a valuation allowance reserve on deferred tax assets.
Fourth quarter net income declined 40% year over year, which
reflects 19% growth in revenue and 16% growth at the gross profit
line, offset largely by an increase in M&A costs, interest
expense, and amortization of intangible assets driven by
acquisitions.
- Cash flow from operations for the fiscal year 2018 was
$74 million, with $31 million in the fourth quarter. The cash
balance expanded to $251 million at
the end of the fourth quarter.
- Subsequent to the fiscal year end, the Company closed on the
acquisition of GENEWIZ, a global provider of gene sequencing and
synthesis services. The transaction closed on November 15, 2018 for a cash price of
approximately $450 million. The
acquisition was funded from cash on the balance sheet and new debt
in the form of an incremental $350
million term loan.
Commentary on Non-GAAP Earnings in an Aggregate View with
Semiconductor Cryogenics Included
The aggregate view is
shown on a non-GAAP basis for investors wishing to compare results
to the performance reports provided in previous periods and to the
Company's most recent guidance.
Fourth Quarter, Fiscal 2018
- Non-GAAP EPS was $0.40 in the
quarter, representing 15% growth year over year. The EPS growth
were driven by 14% revenue growth and operating margin expansion
through leverage of operating expense. The positive operating
margin improvement was largely offset by interest expense on new
debt in the year.
- Life Sciences revenue was $51
million, 16% higher compared to Q4 2017, inclusive of 6%
organic growth.
- Semiconductor Solutions revenue was $157
million, a 14% improvement year over year and a decline of
10% compared to the third quarter of 2018.
Full Year, Fiscal Year 2018
- 19% year over year revenue growth was driven by both business
segments. Semiconductor Solutions, inclusive of the Cryogenics
business, grew 19% for the year and was led by 25% year over year
growth in automation product revenue. Life Sciences grew 32% for
the year and was led by storage services growth of 31% year over
year and the acquisition of 4titude. Life Science organic growth
was 14% for the year.
- Non-GAAP Diluted EPS for the fiscal year was $1.57, an improvement of 27% year over year. The
EPS growth was driven by 19% revenue growth and gross margin
expansion, compared to 2017. Increased interest expense was largely
offset by lower tax rates year over year.
|
Non-GAAP
Summary
|
Continuing
Operations which excludes Semiconductor Cryogenics
Business
|
|
|
|
Quarter Ended
|
|
|
|
|
|
Year
Ended
|
|
|
|
Dollars in millions, except per share
data
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
Revenue - Continuing
Operations
|
|
$
|
160
|
|
$
|
135
|
|
19
|
%
|
|
|
$
|
632
|
|
$
|
527
|
|
20
|
%
|
Semiconductor Solutions
Group
|
|
|
109
|
|
|
91
|
|
20
|
%
|
|
|
|
435
|
|
|
379
|
|
15
|
%
|
Life
Sciences
|
|
|
51
|
|
|
44
|
|
16
|
%
|
|
|
|
197
|
|
|
149
|
|
32
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Diluted
EPS
|
|
$
|
0.17
|
|
$
|
0.12
|
|
36
|
%
|
|
|
$
|
0.64
|
|
$
|
0.44
|
|
44
|
%
|
|
Commentary on Non-GAAP Earnings for Continuing Operations
with Semiconductor Cryogenics Excluded
The Continuing
Operations view shown on a non-GAAP basis provides investors
additional performance information by excluding the impact of
M&A costs, amortization, restructuring, purchase price
accounting, and special charges or gains. This profile
will be used in reporting future results.
Fourth Quarter, Fiscal 2018
- Non-GAAP EPS for the quarter was $0.17, an improvement of 36% year over year.
Improved earnings was driven by the 20% year over year revenue
growth and leverage of operating expense.
- Revenue was $160 million in the
fourth quarter. Sequentially, this was a decline of 7% compared to
the third fiscal quarter of 2018. Semiconductor Solutions revenue
declined 11% from the third quarter to $109
million. Life Sciences fourth quarter revenue grew 2%
compared to the third fiscal quarter, the 13th quarter
of sequential expansion.
- Revenue in this view, which excludes the Semiconductor
Cryogenics business, grew 19% year over year for the fourth
quarter. Both business segments drove high year over year growth
and Life Sciences has increased to be approximately 32% of fourth
quarter revenue. With the addition of GENEWIZ, revenue from Life
Sciences is expected to exceed 40% of total revenue.
Full Year, Fiscal Year 2018
- Non-GAAP EPS for the year increased 44% year over year to
$0.64 per share. The growth in
earnings was driven by 20% revenue growth and gross margin
expansion.
- Net interest expense for the year was $8
million, an increase of $8
million year over year. The company took on $200 million of debt in the first fiscal quarter
of 2018 in anticipation of M&A activity through the year. This
had an unfavorable impact on non-GAAP EPS of approximately
$0.11 cents per share compared to
2017.
- Taxes are applied to the specific jurisdictional mix of
continuing versus discontinued operations. In doing so, the 2018
effective non-GAAP tax rate was approximately 16% for continuing
operations and 2017 was approximately 25%.
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
December 20, 2018 to stockholders of
record on December 7, 2018. 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 First Quarter 2019
The Company
announced revenue and earnings guidance for the first quarter of
fiscal 2019. Revenue from continuing operations is expected
to be in the range of $170 million to
$180 million and non-GAAP diluted
earnings per share from continuing operations is expected to be in
the range of $0.10 to $0.14. Total GAAP diluted earnings per
share, inclusive of the discontinued operations for the first
quarter is expected to be in the range of $0.05 to $0.14.
Conference Call
Brooks management will webcast its
fourth quarter earnings conference call today at 5:00 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.
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 800-772-4206
(US & Canada only) or
+1-212-271-4651 to listen to the live webcast.
About Brooks Automation, Inc.
Brooks is a leading
worldwide provider of automation and cryogenic solutions for
multiple markets including semiconductor manufacturing and life
sciences. Brooks' technologies, engineering competencies and global
service capabilities provide customers speed to market and ensure
high uptime and rapid response, which equate to superior value in
their mission-critical controlled environments. Since 1978,
Brooks has been a leading partner to the global semiconductor
manufacturing market as a provider of precision automation and
cryogenic vacuum solutions. Since 2011, Brooks has applied
its automation and cryogenics expertise to meet the sample storage
needs of customers in the life sciences industry. Brooks'
life sciences offerings include a broad range of products and
services for on-site infrastructure for sample management in
temperatures of ‑20°C to -196°C, as well as comprehensive outsource
service solutions across the complete life cycle of biological
samples including collection, transportation, processing, storage,
protection, retrieval and disposal. Brooks is headquartered
in Chelmsford, MA, with operations
in North America, Europe and Asia. For more information, visit
www.brooks.com.
"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 about the expected timing for completion of our sale of
the Semiconductor Cryogenics business, our revenue and earnings
expectations, our ability to increase our profitability, our
ability to improve or retain our market position, the expected
financial results from our recently acquired GENEWIZ business 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; 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.
CONTACTS:
Sherry Dinsmore
Brooks Automation
978.262.2400
sherry.dinsmore@brooks.com
John Mills
Partner
ICR, LLC
646.277.1254
john.mills@icrinc.com
BROOKS AUTOMATION,
INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(unaudited)
|
(In thousands, except
per share data)
|
|
|
|
|
Three Months Ended
|
|
|
Year
Ended
|
|
|
|
|
September 30,
|
|
|
September
30,
|
|
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
$
|
120,646
|
|
$
|
100,181
|
|
|
$
|
482,729
|
|
$
|
406,986
|
|
Services
|
|
|
|
39,000
|
|
|
34,391
|
|
|
|
148,831
|
|
|
120,513
|
|
Total
revenue
|
|
|
|
159,646
|
|
|
134,572
|
|
|
|
631,560
|
|
|
527,499
|
|
Cost of
revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
|
71,820
|
|
|
58,864
|
|
|
|
288,323
|
|
|
249,396
|
|
Services
|
|
|
|
25,206
|
|
|
21,741
|
|
|
|
97,156
|
|
|
79,216
|
|
Total cost of
revenue
|
|
|
|
97,026
|
|
|
80,605
|
|
|
|
385,479
|
|
|
328,612
|
|
Gross
profit
|
|
|
|
62,620
|
|
|
53,967
|
|
|
|
246,081
|
|
|
198,887
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
|
|
12,138
|
|
|
10,996
|
|
|
|
46,936
|
|
|
39,875
|
|
Selling, general and
administrative
|
|
|
|
46,281
|
|
|
40,485
|
|
|
|
167,022
|
|
|
141,549
|
|
Restructuring
charges
|
|
|
|
585
|
|
|
563
|
|
|
|
714
|
|
|
3,144
|
|
Total operating
expenses
|
|
|
|
59,004
|
|
|
52,044
|
|
|
|
214,672
|
|
|
184,568
|
|
Operating
income
|
|
|
|
3,616
|
|
|
1,923
|
|
|
|
31,409
|
|
|
14,319
|
|
Interest
income
|
|
|
|
688
|
|
|
32
|
|
|
|
1,881
|
|
|
464
|
|
Interest
expense
|
|
|
|
(2,679)
|
|
|
(122)
|
|
|
|
(9,520)
|
|
|
(408)
|
|
Gain on settlement of
equity method investment
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,847
|
|
Other expense,
net
|
|
|
|
(257)
|
|
|
(30)
|
|
|
|
(3,304)
|
|
|
(1,702)
|
|
Income before income
taxes and earnings of equity method investments
|
|
|
|
1,368
|
|
|
1,803
|
|
|
|
20,466
|
|
|
14,520
|
|
Income tax (benefit)
provision
|
|
|
|
2,580
|
|
|
4,540
|
|
|
|
(47,251)
|
|
|
3,380
|
|
Income (loss) before
equity in earnings of equity method investments
|
|
|
$
|
(1,212)
|
|
$
|
(2,737)
|
|
|
$
|
67,717
|
|
$
|
11,140
|
|
Equity in earnings of
equity method investments
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(453)
|
|
Income (loss) from
continuing operations
|
|
|
|
(1,212)
|
|
|
(2,737)
|
|
|
|
67,717
|
|
|
10,687
|
|
Income from
discontinued operations, net of tax
|
|
|
|
11,563
|
|
|
20,123
|
|
|
|
48,747
|
|
|
51,925
|
|
Net income
|
|
|
$
|
10,351
|
|
$
|
17,386
|
|
|
$
|
116,464
|
|
$
|
62,612
|
|
Net loss attributable
to noncontrolling interest
|
|
|
|
—
|
|
|
—
|
|
|
|
111
|
|
|
—
|
|
Net income
attributable to Brooks Automation, Inc.
|
|
|
$
|
10,351
|
|
$
|
17,386
|
|
|
$
|
116,575
|
|
$
|
62,612
|
|
Basic net income
(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss)
per share from continuing operations
|
|
|
$
|
(0.02)
|
|
$
|
(0.04)
|
|
|
$
|
0.96
|
|
$
|
0.15
|
|
Basic net income per
share from discontinued operations
|
|
|
|
0.16
|
|
|
0.29
|
|
|
|
0.69
|
|
|
0.75
|
|
Basic net income per
share attributable to Brooks Automation, Inc.
|
|
|
$
|
0.15
|
|
$
|
0.25
|
|
|
$
|
1.65
|
|
$
|
0.90
|
|
Diluted net income
(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income
(loss) per share from continuing operations
|
|
|
$
|
(0.02)
|
|
$
|
(0.04)
|
|
|
$
|
0.95
|
|
$
|
0.15
|
|
Diluted net income per
share from discontinued operations
|
|
|
|
0.16
|
|
|
0.28
|
|
|
|
0.69
|
|
|
0.74
|
|
Diluted net income
per share attributable to Brooks Automation, Inc.
|
|
|
$
|
0.15
|
|
$
|
0.25
|
|
|
$
|
1.64
|
|
$
|
0.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend declared per
share
|
|
|
$
|
0.10
|
|
$
|
0.10
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding used in computing net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
70,681
|
|
|
69,808
|
|
|
|
70,489
|
|
|
69,575
|
|
Diluted
|
|
|
|
71,085
|
|
|
70,681
|
|
|
|
70,937
|
|
|
70,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROOKS AUTOMATION,
INC.
|
CONSOLIDATED BALANCE
SHEETS
|
(unaudited)
|
(In thousands, except
share and per share data)
|
|
|
September 30,
|
|
September 30,
|
|
2018
|
|
2017
|
Assets
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
197,708
|
|
$
|
101,622
|
Marketable
securities
|
|
46,281
|
|
|
28
|
Accounts receivable,
net
|
|
125,942
|
|
|
93,465
|
Inventories
|
|
96,986
|
|
|
73,397
|
Prepaid expenses and
other current assets
|
|
31,741
|
|
|
22,594
|
Current assets held
for sale
|
|
66,148
|
|
|
60,671
|
Total current
assets
|
|
564,806
|
|
|
351,777
|
Property, plant and
equipment, net
|
|
59,988
|
|
|
56,981
|
Long-term marketable
securities
|
|
7,237
|
|
|
2,642
|
Long-term deferred tax
assets
|
|
43,798
|
|
|
1,692
|
Goodwill
|
|
255,876
|
|
|
207,154
|
Intangible assets,
net
|
|
99,956
|
|
|
83,504
|
Other
assets
|
|
5,294
|
|
|
6,325
|
Non-current assets
held for sale
|
|
59,052
|
|
|
56,553
|
Total
assets
|
$
|
1,096,007
|
|
$
|
766,628
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Current portion of
long term debt
|
$
|
2,000
|
|
$
|
—
|
Accounts
payable
|
|
55,873
|
|
|
49,100
|
Deferred
revenue
|
|
26,634
|
|
|
22,564
|
Accrued warranty and
retrofit costs
|
|
6,340
|
|
|
5,479
|
Accrued compensation
and benefits
|
|
29,322
|
|
|
23,876
|
Accrued restructuring
costs
|
|
659
|
|
|
1,708
|
Accrued income taxes
payable
|
|
6,746
|
|
|
11,417
|
Accrued expenses and
other current liabilities
|
|
30,405
|
|
|
24,808
|
Current liabilities
held for sale
|
|
7,388
|
|
|
7,825
|
Total current
liabilities
|
|
165,367
|
|
|
146,777
|
Long-term
debt
|
|
194,071
|
|
|
—
|
Long-term tax
reserves
|
|
1,102
|
|
|
1,687
|
Long-term deferred tax
liabilities
|
|
7,135
|
|
|
3,748
|
Long-term pension
liabilities
|
|
4,255
|
|
|
1,783
|
Other long-term
liabilities
|
|
5,547
|
|
|
4,336
|
Non-current
liabilities held for sale
|
|
698
|
|
|
652
|
Total
liabilities
|
|
378,175
|
|
|
158,983
|
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, 84,164,130 shares issued
and
70,702,261 shares outstanding at September 30, 2018,
83,294,848 shares issued and 69,832,979
shares outstanding at September 30, 2017
|
|
841
|
|
|
833
|
Additional paid-in
capital
|
|
1,898,434
|
|
|
1,874,918
|
Accumulated other
comprehensive income
|
|
13,587
|
|
|
15,213
|
Treasury stock at cost
- 13,461,869 shares
|
|
(200,956)
|
|
|
(200,956)
|
Accumulated
deficit
|
|
(994,074)
|
|
|
(1,082,363)
|
Total stockholders'
equity
|
|
717,832
|
|
|
607,645
|
Total liabilities and
stockholders' equity
|
$
|
1,096,007
|
|
$
|
766,628
|
BROOKS AUTOMATION,
INC.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(unaudited)
|
(In
thousands)
|
|
|
Year
Ended
|
|
September 30,
|
|
2018
|
|
2017
|
Cash flows from
operating activities
|
|
|
|
|
|
Net income
|
$
|
116,464
|
|
$
|
62,612
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and
amortization
|
|
37,429
|
|
|
28,149
|
Gain on settlement of
equity method investment
|
|
—
|
|
|
(1,847)
|
Impairment of other
assets
|
|
—
|
|
|
—
|
Stock-based
compensation
|
|
19,822
|
|
|
17,278
|
Amortization of
premium on marketable securities and deferred financing
costs
|
|
710
|
|
|
252
|
Earnings of equity
method investments
|
|
(6,788)
|
|
|
(9,381)
|
Loss recovery on
insurance claim
|
|
(1,103)
|
|
|
—
|
Deferred income tax
benefit
|
|
(45,217)
|
|
|
517
|
Pension
settlement
|
|
—
|
|
|
(259)
|
Other gains on
disposals of assets
|
|
(758)
|
|
|
(406)
|
Changes in operating
assets and liabilities, net of acquisitions:
|
|
|
|
|
|
Accounts
receivable
|
|
(29,213)
|
|
|
(11,178)
|
Inventories
|
|
(24,365)
|
|
|
(12,792)
|
Prepaid expenses and
other current assets
|
|
(3,676)
|
|
|
(5,829)
|
Accounts
payable
|
|
5,457
|
|
|
7,846
|
Deferred
revenue
|
|
3,541
|
|
|
8,049
|
Accrued warranty and
retrofit costs
|
|
(157)
|
|
|
1,602
|
Accrued compensation
and tax withholdings
|
|
5,978
|
|
|
5,565
|
Accrued restructuring
costs
|
|
(1,080)
|
|
|
(4,241)
|
Accrued pension
costs
|
|
—
|
|
|
(32)
|
Accrued expenses and
other current liabilities
|
|
(3,080)
|
|
|
10,319
|
Net cash provided by
operating activities
|
|
73,964
|
|
|
96,224
|
Cash flows from
investing activities
|
|
|
|
|
|
Purchases of property,
plant and equipment
|
|
(12,787)
|
|
|
(12,677)
|
Purchases of
technology intangibles
|
|
—
|
|
|
(240)
|
Purchases of
marketable securities
|
|
(69,692)
|
|
|
—
|
Sales of marketable
securities
|
|
1,584
|
|
|
3,590
|
Maturities of
marketable securities
|
|
17,482
|
|
|
—
|
Acquisitions, net of
cash acquired
|
|
(85,755)
|
|
|
(44,791)
|
Proceeds from
(purchases of) other investments
|
|
500
|
|
|
(170)
|
Proceeds from sales of
property, plant and equipment
|
|
200
|
|
|
100
|
Net cash used in
investing activities
|
|
(148,468)
|
|
|
(54,188)
|
Cash flows from
financing activities
|
|
|
|
|
|
Proceeds from issuance
of common stock
|
|
2,826
|
|
|
2,040
|
Proceeds from term
loan
|
|
197,554
|
|
|
—
|
Payment of deferred
financing costs
|
|
(318)
|
|
|
(28)
|
Repayment of term
loan
|
|
(1,500)
|
|
|
—
|
Common stock dividends
paid
|
|
(28,285)
|
|
|
(27,932)
|
Net cash provided by
(used in) financing activities
|
|
170,277
|
|
|
(25,920)
|
Effects of exchange
rate changes on cash and cash equivalents
|
|
313
|
|
|
420
|
Net increase in cash
and cash equivalents
|
|
96,086
|
|
|
16,536
|
Cash and cash
equivalents, beginning of period
|
|
101,622
|
|
|
85,086
|
Cash and cash
equivalents, end of period
|
$
|
197,708
|
|
$
|
101,622
|
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. Additionally, due to the pending sale of
the Company's Semiconductor Cryogenics business, the results from
this business are reported in discontinued operations in the
current and prior periods. As a result, the Company has
chosen to show the Aggregate View of the business which includes
the results of the Semiconductor Cryogenics business, which is
considered a non-GAAP financial measure Management strongly
encourages investors to review our financial statements and
publicly-filed reports in their entirety and not rely on any single
measure.
The following tables provide a reconciliation of Net income
attributable to Brooks Automation, Inc. to our Non-GAAP adjusted
net income attributable to Brooks Automation, Inc. on an aggregate
view as well as a reconciliation from the aggregate view to
Non-GAAP adjusted net on a continuing operations basis for the
quarters ended September, 30, 2018, June 30,
2018 and September 30, 2017
and then fiscal years ended September 30,
2018 and 2017.
|
|
Quarter Ended
|
|
|
September 30, 2018
|
|
June 30, 2018
|
|
September 30, 2017
|
|
|
|
|
per
diluted
|
|
|
|
per
diluted
|
|
|
|
per
diluted
|
Dollars in
thousands, except per share
data
|
|
$
|
|
share
|
|
$
|
|
share
|
|
$
|
|
share
|
Net income
attributable to Brooks Automation,
Inc.
|
|
$
|
10,351
|
|
$
|
0.15
|
|
$
|
22,717
|
|
$
|
0.32
|
|
$
|
17,386
|
|
$
|
0.25
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase accounting
impact on inventory and
contracts acquired
|
|
|
—
|
|
|
—
|
|
|
736
|
|
|
0.01
|
|
|
—
|
|
|
—
|
Amortization of
intangible assets
|
|
|
6,531
|
|
|
0.09
|
|
|
6,584
|
|
|
0.09
|
|
|
4,403
|
|
|
0.06
|
Restructuring
charges
|
|
|
585
|
|
|
0.01
|
|
|
82
|
|
|
0.00
|
|
|
563
|
|
|
0.01
|
Merger
costs
|
|
|
8,673
|
|
|
0.12
|
|
|
2,460
|
|
|
0.03
|
|
|
3,470
|
|
|
0.05
|
Adjustment of
valuation allowance against deferred tax assets
|
|
|
690
|
|
|
0.01
|
|
|
690
|
|
|
0.01
|
|
|
—
|
|
|
—
|
Tax effect of
adjustments
|
|
|
1,580
|
|
|
0.02
|
|
|
(800)
|
|
|
(0.01)
|
|
|
(1,300)
|
|
|
(0.02)
|
Net loss attributable
to noncontrolling interest
|
|
|
—
|
|
|
—
|
|
|
(111)
|
|
|
(0.00)
|
|
|
—
|
|
|
—
|
Non-GAAP adjusted
net income attributable
to Brooks Automation, Inc. - Aggregate view
|
|
|
28,410
|
|
|
0.40
|
|
|
32,358
|
|
|
0.46
|
|
|
24,522
|
|
|
0.35
|
Less: Income from
discontinued operations, net of tax
|
|
|
(11,563)
|
|
|
(0.16)
|
|
|
(17,793)
|
|
|
(0.25)
|
|
|
(20,123)
|
|
|
(0.28)
|
Adjustments to
discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
|
|
(1)
|
|
|
(0.00)
|
|
|
(1)
|
|
|
(0.00)
|
|
|
(1)
|
|
|
(0.00)
|
Restructuring
charges
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
Merger costs
|
|
|
(4,364)
|
|
|
(0.06)
|
|
|
(2,082)
|
|
|
(0.03)
|
|
|
—
|
|
|
—
|
Tax effect of
adjustments related to discontinued operations
|
|
|
(712)
|
|
|
(0.01)
|
|
|
2,348
|
|
|
0.03
|
|
|
4,239
|
|
|
0.06
|
Non-GAAP adjusted
net income from discontinued operations
|
|
|
(16,640)
|
|
|
(0.23)
|
|
|
(17,528)
|
|
|
(0.25)
|
|
|
(15,885)
|
|
|
(0.22)
|
Non-GAAP adjusted
net income attributable to continuing operations
|
|
|
11,770
|
|
|
0.17
|
|
|
14,830
|
|
|
0.21
|
|
|
8,637
|
|
|
0.12
|
Stock
based compensation, pre-tax
|
|
|
4,587
|
|
|
0.06
|
|
|
4,623
|
|
|
0.07
|
|
|
5,983
|
|
|
0.08
|
Tax
rate
|
|
|
9
|
%
|
|
—
|
|
|
10
|
%
|
|
—
|
|
|
13
|
%
|
|
—
|
Stock-based
compensation, net of tax
|
|
|
4,188
|
|
|
0.06
|
|
|
4,022
|
|
|
0.06
|
|
|
5,205
|
|
|
0.07
|
Non-GAAP adjusted net
income attributable to Brooks Automation, Inc.- excluding
stock-based compensation
|
|
$
|
15,958
|
|
$
|
0.22
|
|
$
|
18,852
|
|
$
|
0.27
|
|
$
|
13,842
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in
computing non-GAAP diluted net income attributable to Brooks
Automation, Inc. per share
|
|
|
—
|
|
|
71,085
|
|
|
—
|
|
|
70,978
|
|
|
—
|
|
|
70,681
|
|
|
Year
Ended
|
|
|
September 30, 2018
|
|
September 30, 2017
|
|
|
|
|
per
diluted
|
|
|
|
per
diluted
|
Dollars in
thousands, except per share
data
|
|
$
|
|
share
|
|
$
|
|
share
|
Net income
attributable to Brooks Automation, Inc.
|
|
$
|
116,575
|
|
$
|
1.64
|
|
$
|
62,612
|
|
$
|
0.89
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase accounting
impact on inventory and contracts
acquired
|
|
|
1,896
|
|
|
0.03
|
|
|
523
|
|
|
0.01
|
Amortization of
intangible assets
|
|
|
24,219
|
|
|
0.34
|
|
|
17,146
|
|
|
0.24
|
Restructuring
charges
|
|
|
716
|
|
|
0.01
|
|
|
3,226
|
|
|
0.05
|
Merger costs
|
|
|
14,412
|
|
|
0.20
|
|
|
8,309
|
|
|
0.12
|
Less: Fair value
adjustment of equity investment
|
|
|
—
|
|
|
—
|
|
|
(1,847)
|
|
|
(0.03)
|
Add: True-up of
BioCision stub period adjustment
|
|
|
—
|
|
|
—
|
|
|
203
|
|
|
—
|
Adjustment of valuation
allowance against deferred tax assets
|
|
|
(43,062)
|
|
|
(0.61)
|
|
|
—
|
|
|
—
|
Tax effect of
adjustments
|
|
|
(2,438)
|
|
|
(0.03)
|
|
|
(3,157)
|
|
|
(0.04)
|
Tax Reform - rate
change applied to deferred tax liabilities
|
|
|
(671)
|
|
|
(0.01)
|
|
|
—
|
|
|
—
|
Net loss attributable
to noncontrolling interest
|
|
|
(111)
|
|
|
(0.00)
|
|
|
—
|
|
|
—
|
Non-GAAP adjusted
net income attributable to Brooks Automation, Inc. - Aggregate
view
|
|
|
111,536
|
|
|
1.57
|
|
|
87,015
|
|
|
1.23
|
Less: Income from
discontinued operations, net of tax
|
|
|
(48,747)
|
|
|
(0.69)
|
|
|
(51,925)
|
|
|
(0.73)
|
Adjustments to
discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
|
|
(3)
|
|
|
(0.00)
|
|
|
(3)
|
|
|
(0.00)
|
Restructuring
charges
|
|
|
(2)
|
|
|
(0.00)
|
|
|
(82)
|
|
|
(0.00)
|
Merger costs
|
|
|
(7,467)
|
|
|
(0.11)
|
|
|
—
|
|
|
—
|
Tax effect of
adjustments related to discontinued operations
|
|
|
(10,043)
|
|
|
(0.14)
|
|
|
(3,855)
|
|
|
(0.05)
|
Non-GAAP adjusted
net income from discontinued operations
|
|
|
(66,262)
|
|
|
(0.93)
|
|
|
(55,865)
|
|
|
(0.79)
|
Tax adjustments
due to discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted
net income attributable to continuing operations
|
|
|
45,274
|
|
|
0.64
|
|
|
31,150
|
|
|
0.44
|
Stock-based
compensation, pre-tax
|
|
|
18,856
|
|
|
0.27
|
|
|
16,638
|
|
|
0.24
|
Tax
rate
|
|
|
11
|
%
|
|
—
|
|
|
15
|
%
|
|
—
|
Stock-based
compensation, net of tax
|
|
|
16,838
|
|
$
|
0.24
|
|
|
14,142
|
|
|
0.20
|
Non-GAAP adjusted net
income attributable to Brooks Automation, Inc.- excluding
stock-based compensation
|
|
$
|
62,112
|
|
$
|
0.88
|
|
$
|
45,292
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in
computing non-GAAP diluted net income attributable to Brooks
Automation, Inc. per share
|
|
|
—
|
|
|
70,937
|
|
|
—
|
|
|
70,681
|
The following tables shows a reconciliation of revenue from
the Semiconductor Solutions Group on a continuing operations basis
to the revenue from the Semiconductor Solutions Group on an
aggregate view which includes the Semiconductor Cryogenics
Business for the quarters ended September 30, 2018, June
30, 2018 and September 30,
2017 and then fiscal years ended September 30, 2018 and 2017.
|
Quarter Ended
|
|
|
|
Year Ended
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
|
|
September 30,
|
|
September 30,
|
Dollars in
thousands
|
2018
|
|
2018
|
|
2017
|
|
|
|
2018
|
|
2017
|
Revenue -
Semiconductor Solutions Group
Continuing operations
|
$
|
108,789
|
|
$
|
122,660
|
|
$
|
90,626
|
|
|
|
$
|
435,019
|
|
$
|
378,790
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue - Cryogenics
Business
|
|
47,941
|
|
|
51,117
|
|
|
47,307
|
|
|
|
|
196,095
|
|
|
165,386
|
Revenue -
Semiconductor Solutions Group
Aggregate view
|
$
|
156,730
|
|
$
|
173,777
|
|
$
|
137,933
|
|
|
|
$
|
631,114
|
|
$
|
544,176
|
View original
content:http://www.prnewswire.com/news-releases/brooks-automation-reports-fourth-quarter-results-of-fiscal-year-ended-september-30-2018-300753211.html
SOURCE Brooks Automation