Fiscal Third Quarter of 2016 Financial and Operational Highlights:
Summary of GAAP and Non-GAAP Earnings (Losses)
Quarter Ended | |||||||||||||
June 30, | March 31, | June 30, | |||||||||||
Dollars in thousands, except per share data | 2016 | 2016 | 2015 | ||||||||||
GAAP net income (loss) | $ | 8,564 | $ | (83,939 | ) | $ | 7,681 | ||||||
GAAP diluted earnings (loss) per share | $ | 0.12 | $ | (1.22 | ) | $ | 0.11 | ||||||
Non-GAAP net income | $ | 11,128 | $ | 4,920 | $ | 10,277 | |||||||
Non-GAAP diluted earnings per share | $ | 0.16 | $ | 0.07 | $ | 0.15 |
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.
Management Comments
“Our strong third quarter performance highlights the strength of our portfolio and the improved earnings power of our revised organization structure. Sequential growth in automation, contamination control, BioStore systems, and BioStorage services has supported improved gross margins and cash flow,” commented
GAAP Summary
Revenue increased 9% sequentially to
Beginning in the third quarter, the Company consolidated the operating results of Brooks Product Solutions (BPS) and Brooks Global Solutions (BGS) into one segment, referred to as
Amortization of intangibles, special charges, and one-time items are appropriately included in the GAAP summary of earnings. The impact on earnings of these items is set out in the unaudited table included with this release.
Results of Q3 Fiscal 2016 (Non-GAAP Discussion)
Non-GAAP net income was
As noted above, revenue for the third fiscal quarter of 2016 was
Adjusted gross margin, which excludes amortization, purchase accounting impacts and special charges, was 37.5% in the third quarter, up 2.2 percentage points from the prior quarter. The Semiconductor Solutions adjusted gross margin was 36.9% in the third quarter compared to 34.5% in the prior period, with improvements coming from both product and services lines. The Life Sciences adjusted gross margin was 40.0% in the third quarter compared to 38.5% in the prior period, with the legacy Life Sciences business delivering improved margins from large store systems. Gross margins for BioStorage Technologies were 43.9%, up 0.4 percentage points. In summary, the total adjusted gross profit increased by
Bookings for the Semiconductor Solutions business in the third quarter totaled
Non-GAAP operating expense of
Cash flow from operations was
Quarterly Cash Dividend
The Company additionally announced that the Board of Directors has approved a dividend of
Guidance for Fourth Fiscal Quarter 2016
The Company announced revenue and earnings guidance for the fourth quarter of fiscal 2016. Revenue is expected to be in the range of
Conference Call
Brooks management will webcast its third quarter earnings conference call today at
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 800-381-7839 (US &
About
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 and, by applying expertise in automation and cryogenics, has expanded its offerings to meet the sample storage needs of customers in the life sciences industry. Brooks recently completed a strategic acquisition of
“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 statements regarding our revenue and operating margin expectations, our ability to develop further our business in new and adjacent markets, and our ability to achieve financial success in the future. Factors that could cause results to differ from our expectations include the following: 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; continuing uncertainties in global political and economic conditions, and other factors and other risks that we have described in our filings with the
CONTACTS:
Lynne Yassemedis
978.262.2400
lynne.yassemedis@brooks.com
Partner
ICR, LLC
646.277.1254
john.mills@icrinc.com
BROOKS AUTOMATION, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(unaudited) | |||||||
(In thousands, except share and per share data) | |||||||
June 30, 2016 |
September 30, 2015 |
||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 66,116 | $ | 80,722 | |||
Marketable securities | 18 | 70,021 | |||||
Accounts receivable, net | 101,091 | 86,448 | |||||
Inventories | 98,157 | 100,619 | |||||
Deferred tax assets | 3,958 | 17,609 | |||||
Assets held for sale | 2,806 | 2,900 | |||||
Prepaid expenses and other current assets | 21,078 | 15,158 | |||||
Total current assets | 293,224 | 373,477 | |||||
Property, plant and equipment, net | 54,763 | 41,855 | |||||
Long-term marketable securities | 6,068 | 63,287 | |||||
Long-term deferred tax assets | 1,125 | 70,476 | |||||
Goodwill | 202,386 | 121,408 | |||||
Intangible assets, net | 85,646 | 55,446 | |||||
Equity method investments | 26,530 | 24,308 | |||||
Other assets | 12,579 | 9,397 | |||||
Total assets | $ | 682,321 | $ | 759,654 | |||
Liabilities and Stockholders' equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 41,502 | $ | 44,890 | |||
Deferred revenue | 25,522 | 17,886 | |||||
Accrued warranty and retrofit costs | 5,955 | 6,089 | |||||
Accrued compensation and benefits | 18,031 | 20,401 | |||||
Accrued restructuring costs | 5,789 | 2,073 | |||||
Accrued income taxes payable | 7,168 | 6,111 | |||||
Deferred tax liabilities | 331 | 1,251 | |||||
Accrued expenses and other current liabilities | 17,751 | 15,550 | |||||
Total current liabilities | 122,049 | 114,251 | |||||
Long-term tax reserves | 2,714 | 3,644 | |||||
Long-term deferred tax liabilities | 6,962 | 3,196 | |||||
Long-term pension liabilities | 3,212 | 3,118 | |||||
Other long-term liabilities | 4,329 | 3,400 | |||||
Total liabilities | 139,266 | 127,609 | |||||
Commitments and contingencies | |||||||
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, 82,097,858 shares issued and 68,635,989 shares outstanding at June 30, 2016; 81,093,052 shares issued and 67,631,183 shares outstanding at September 30, 2015 | 821 | 811 | |||||
Additional paid-in capital | 1,851,292 | 1,846,357 | |||||
Accumulated other comprehensive income | 12,598 | 5,898 | |||||
Treasury stock at cost- 13,461,869 shares | (200,956 | ) | (200,956 | ) | |||
Accumulated deficit | (1,120,700 | ) | (1,020,065 | ) | |||
Total stockholders' equity | 543,055 | 632,045 | |||||
Total liabilities and stockholders' equity | $ | 682,321 | $ | 759,654 | |||
BROOKS AUTOMATION, INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(unaudited) | |||||||||||||||
(In thousands, except per share data) | |||||||||||||||
Three Months Ended June 30, |
Nine Months Ended June 30, |
||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | |||||||||||||||
Product | $ | 111,596 | $ | 120,816 | $ | 302,238 | $ | 336,941 | |||||||
Services | 35,938 | 24,078 | 100,532 | 70,002 | |||||||||||
Total revenue | 147,534 | 144,894 | 402,770 | 406,943 | |||||||||||
Cost of revenue (a) | |||||||||||||||
Product | 69,557 | 77,128 | 192,816 | 221,877 | |||||||||||
Services | 23,814 | 16,579 | 68,437 | 48,766 | |||||||||||
Total cost of revenue | 93,371 | 93,707 | 261,253 | 270,643 | |||||||||||
Gross profit | 54,163 | 51,187 | 141,517 | 136,300 | |||||||||||
Operating expenses | |||||||||||||||
Research and development | 12,819 | 12,834 | 39,208 | 39,001 | |||||||||||
Selling, general and administrative | 31,854 | 27,825 | 98,667 | 86,845 | |||||||||||
Restructuring and other charges | 996 | 358 | 9,807 | 3,711 | |||||||||||
Total operating expenses | 45,669 | 41,017 | 147,682 | 129,557 | |||||||||||
Operating income (loss) | 8,494 | 10,170 | (6,165 | ) | 6,743 | ||||||||||
Interest income | 55 | 199 | 310 | 678 | |||||||||||
Interest expense | (37 | ) | (100 | ) | (56 | ) | (300 | ) | |||||||
Other (loss) income, net | (107 | ) | 460 | (289 | ) | 2,640 | |||||||||
Income (loss) before income taxes and equity in earnings (losses) of equity method investments | 8,405 | 10,729 | (6,200 | ) | 9,761 | ||||||||||
Income tax provision | 220 | 3,340 | 75,070 | 1,790 | |||||||||||
Income (loss) income before equity in earnings (losses) of equity method investments | 8,185 | 7,389 | (81,270 | ) | 7,971 | ||||||||||
Equity in earnings (losses) of equity method investments | 379 | 292 | 1,248 | (313 | ) | ||||||||||
Net income (loss) | 8,564 | 7,681 | (80,022 | ) | 7,658 | ||||||||||
Basic net income (loss) per share | $ | 0.12 | $ | 0.11 | $ | (1.17 | ) | $ | 0.11 | ||||||
Diluted net income (loss) per share | $ | 0.12 | $ | 0.11 | $ | (1.17 | ) | $ | 0.11 | ||||||
Dividend declared per share | $ | 0.10 | $ | 0.10 | $ | 0.30 | $ | 0.30 | |||||||
Weighted average shares outstanding used in computing net (loss) income per share: | |||||||||||||||
Basic | 68,628 | 67,454 | 68,437 | 67,321 | |||||||||||
Diluted | 69,166 | 68,571 | 68,437 | 68,520 | |||||||||||
(a) Periods ended June 30, 2016 on a year-to-date basis and June 30, 2015 on a quarter-to-date and year-to-date basis reflect a reclassification correction between the cost of service revenue and the cost of product revenue. Please refer to the Form 10-Q for the quarter ended June 30, 2016. | |||||||||||||||
BROOKS AUTOMATION, INC. | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(unaudited) | |||||||
(In thousands) | |||||||
Nine months ended June 30, | |||||||
2016 | 2015 | ||||||
Cash flows from operating activities | |||||||
Net (loss) income | $ | (80,022 | ) | $ | 7,658 | ||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 21,320 | 18,929 | |||||
Stock-based compensation | 8,206 | 9,510 | |||||
Amortization of premium on marketable securities and deferred financing costs | 368 | 917 | |||||
Undistributed (earnings) losses of equity method investments | (1,248 | ) | 313 | ||||
Deferred income tax provision (benefit) | 71,875 | (2,262 | ) | ||||
Gain on disposal of long-lived assets | — | (4 | ) | ||||
Changes in operating assets and liabilities, net of acquisitions: | |||||||
Accounts receivable | 2,862 | (19,070 | ) | ||||
Inventories | 2,110 | (1,519 | ) | ||||
Prepaid expenses and other current assets | (3,909 | ) | (4,881 | ) | |||
Accounts payable | (4,689 | ) | 11,600 | ||||
Deferred revenue | 7,171 | (2,339 | ) | ||||
Accrued warranty and retrofit costs | (87 | ) | (320 | ) | |||
Accrued compensation and benefits | (6,558 | ) | (1,907 | ) | |||
Accrued restructuring costs | 3,720 | (660 | ) | ||||
Accrued expenses and other current liabilities | (5,010 | ) | 5,506 | ||||
Net cash provided by operating activities | 16,109 | 21,471 | |||||
Cash flows from investing activities | |||||||
Purchases of property, plant and equipment | (9,414 | ) | (5,945 | ) | |||
Purchases of marketable securities | (12,901 | ) | (58,991 | ) | |||
Sales and maturities of marketable securities | 139,388 | 74,515 | |||||
Disbursement for a loan receivable | (1,491 | ) | — | ||||
Acquisitions, net of cash acquired | (125,498 | ) | (17,257 | ) | |||
Proceeds from sales of property, plant and equipment | — | 6 | |||||
Purchases of other investments | (500 | ) | (5,000 | ) | |||
Net cash used in investing activities | (10,416 | ) | (12,672 | ) | |||
Cash flows from financing activities | |||||||
Proceeds from issuance of common stock | 948 | 867 | |||||
Principal repayments of capital lease obligations | — | (368 | ) | ||||
Payment of deferred financing costs | (508 | ) | — | ||||
Common stock dividends paid | (20,613 | ) | (20,229 | ) | |||
Net cash used in financing activities | (20,173 | ) | (19,730 | ) | |||
Effects of exchange rate changes on cash and cash equivalents | (126 | ) | (3,513 | ) | |||
Net decrease in cash and cash equivalents | (14,606 | ) | (14,444 | ) | |||
Cash and cash equivalents, beginning of period | 80,722 | 94,114 | |||||
Cash and cash equivalents, end of period | $ | 66,116 | $ | 79,670 | |||
Notes on Non-GAAP Financial Measures:
The information in this press release is for: internal managerial purposes; when publicly providing guidance on future results; and as a means to evaluate period-to-period comparisons. 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 believes these financial measures provide an additional way of viewing aspects of our operations, that, when viewed with our GAAP results and the accompanying reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of our business. Management strongly encourages investors to review our financial statements and publicly-filed reports in their entirety and not rely on any single measure.
The press release includes financial measures which exclude the effects of special charges such as restructuring charges and acquisition related charges. Management believes these measures are useful to investors because it eliminates accounting charges that do not reflect Brooks' day-to-day operations. Tables reconciling GAAP to the non-GAAP measures are presented below.
Quarter Ended | |||||||||||||||||||||||
June 30, 2016 | March 31, 2016 | June 30, 2015 | |||||||||||||||||||||
Dollars in thousands, except per share data | $ | Per Diluted Share | $ | Per Diluted Share | $ | Per Diluted Share | |||||||||||||||||
GAAP net (loss) income | $ | 8,564 | $ | 0.12 | $ | (83,939 | ) | $ | (1.22 | ) | $ | 7,681 | $ | 0.11 | |||||||||
Adjustments: | |||||||||||||||||||||||
Purchase accounting impact on inventory and contracts acquired | 125 | — | 250 | — | — | — | |||||||||||||||||
Amortization of intangible assets | 3,837 | 0.06 | 3,809 | 0.06 | 3,216 | 0.05 | |||||||||||||||||
Restructuring charges | 996 | 0.01 | 7,336 | 0.11 | 358 | 0.01 | |||||||||||||||||
Gain on sale of a building | (55 | ) | — | — | — | — | — | ||||||||||||||||
Liquidation costs due to dissolution of joint venture | — | — | — | — | 69 | — | |||||||||||||||||
Merger costs | 84 | — | 215 | — | 44 | — | |||||||||||||||||
Change in valuation allowance against deferred tax assets | — | — | 79,340 | 1.15 | — | — | |||||||||||||||||
Tax effect of adjustments | (2,423 | ) | (0.04 | ) | (2,091 | ) | (0.03 | ) | (1,091 | ) | (0.02 | ) | |||||||||||
Non-GAAP adjusted net income | 11,128 | 0.16 | 4,920 | 0.07 | 10,277 | 0.15 | |||||||||||||||||
Stock-based compensation, pre-tax | 1,637 | — | 1,855 | — | 2,402 | — | |||||||||||||||||
Tax rate | 20 | % | — | 16 | % | — | 30 | % | — | ||||||||||||||
Stock-based compensation, net of tax (a) | 1,318 | 0.02 | 1,556 | 0.02 | 1,677 | 0.03 | |||||||||||||||||
Non-GAAP adjusted net income - excluding stock-based compensation | $ | 12,446 | $ | 0.18 | $ | 6,476 | $ | 0.09 | $ | 11,954 | $ | 0.17 | |||||||||||
Shares used in computing non-GAAP diluted net (loss) income per share | — | 69,166 | — | 69,101 | — | 68,571 | |||||||||||||||||
(a) The tax rate represents the effective tax rate on non-GAAP taxable ordinary income. We expanded our disclosure to correct and clarify the after tax impact of stock-based compensation on Non-GAAP adjusted net income and diluted EPS. For additional information on the impact of this correction on prior periods, please refer to the conference call presentation included in Investor Relations section of the Brooks website at www.brooks.com. |
Nine Months Ended | |||||||||||||||
June 30, 2016 | June 30, 2015 | ||||||||||||||
Dollars in thousands, except per share data | $ | Per Diluted Share | $ | Per Diluted Share | |||||||||||
GAAP net loss | $ | (80,022 | ) | $ | (1.17 | ) | $ | 7,658 | $ | 0.11 | |||||
Adjustments: | |||||||||||||||
Purchase accounting impact on inventory and contracts acquired | 499 | 0.01 | 1,511 | 0.02 | |||||||||||
Amortization of intangible assets | 11,153 | 0.16 | 9,646 | 0.14 | |||||||||||
Impairment of equity method investments | — | — | 681 | 0.01 | |||||||||||
Restructuring charges | 9,807 | 0.14 | 3,711 | 0.05 | |||||||||||
Gain on sale of a building | (55 | ) | — | — | — | ||||||||||
Liquidation costs due to dissolution of joint venture | — | — | 69 | — | |||||||||||
Merger costs | 3,295 | 0.05 | 432 | 0.01 | |||||||||||
Change in valuation allowance against deferred tax assets | 79,340 | 1.16 | — | — | |||||||||||
Tax effect of adjustments | (6,723 | ) | (0.10 | ) | (4,559 | ) | (0.07 | ) | |||||||
Non-GAAP adjusted net income | 17,294 | 0.25 | 19,149 | 0.28 | |||||||||||
Stock-based compensation, pre-tax | 8,206 | — | 9,510 | — | |||||||||||
Tax rate | 24 | % | — | 30 | % | — | |||||||||
Stock-based compensation, net of tax (a) | 6,237 | $ | 0.09 | 6,657 | $ | 0.10 | |||||||||
Non-GAAP adjusted net income - excluding stock-based compensation | $ | 23,531 | $ | 0.34 | $ | 25,806 | $ | 0.38 | |||||||
Shares used in computing non-GAAP diluted net loss per share | — | 68,437 | — | 68,520 | |||||||||||
(a) The tax rate represents the effective tax rate on non-GAAP taxable ordinary income. We expanded our disclosure to correct and clarify the after tax impact of stock-based compensation on Non-GAAP adjusted net income and diluted EPS. For additional information on the impact of this correction on prior periods, please refer to the conference call presentation included in Investor Relations section of the Brooks website at www.brooks.com. |
Quarter Ended | ||||||||||||||||||||
June 30, 2016 | March 31, 2016 | June 30, 2015 | ||||||||||||||||||
Dollars in thousands | $ | % | $ | % | $ | % | ||||||||||||||
GAAP gross profit/gross margin percentage | $ | 54,163 | 36.7 | % | $ | 46,800 | 34.6 | % | $ | 51,187 | 35.3 | % | ||||||||
Adjustments: | ||||||||||||||||||||
Amortization of intangible assets | 1,083 | 0.7 | % | 718 | 0.5 | % | 1,299 | 0.9 | % | |||||||||||
Purchase accounting impact on inventory and contracts acquired | 125 | 0.1 | % | 250 | 0.2 | % | — | — | ||||||||||||
Non-GAAP adjusted gross profit/gross margin percentage | $ | 55,371 | 37.5 | % | $ | 47,768 | 35.3 | % | $ | 52,486 | 36.2 | % |
Nine Months Ended | |||||||||||||
June 30, 2016 | June 30, 2015 | ||||||||||||
Dollars in thousands | $ | % | $ | % | |||||||||
GAAP gross profit/gross margin percentage | $ | 141,517 | 35.1 | % | $ | 136,300 | 33.5 | % | |||||
Adjustments: | |||||||||||||
Amortization of intangible assets | 3,097 | 0.8 | % | 3,903 | 1.0 | % | |||||||
Purchase accounting impact on inventory and contracts acquired | 499 | 0.1 | % | 1,511 | 0.4 | % | |||||||
Non-GAAP adjusted gross profit/gross margin percentage | $ | 145,113 | 36.0 | % | $ | 141,714 | 34.8 | % |
Quarter Ended | Nine Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | |||||||||||||||
Dollars in thousands | 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
GAAP net (loss) income | $ | 8,564 | $ | (83,939 | ) | $ | 7,681 | $ | (80,022 | ) | $ | 7,658 | |||||||
Adjustments: | |||||||||||||||||||
Less: Interest income | (55 | ) | (50 | ) | (199 | ) | (310 | ) | (678 | ) | |||||||||
Add: Interest expense | 37 | 16 | 100 | 56 | 300 | ||||||||||||||
Add: Income tax provision (benefit) | 220 | 78,220 | 3,340 | 75,070 | 1,790 | ||||||||||||||
Add: Depreciation | 3,633 | 3,596 | 2,979 | 10,167 | 9,281 | ||||||||||||||
Add: Amortization of completed technology | 1,083 | 718 | 1,299 | 3,097 | 3,903 | ||||||||||||||
Add: Amortization of customer relationships and acquired intangible assets | 2,754 | 3,091 | 1,917 | 8,056 | 5,743 | ||||||||||||||
Earnings (losses) before interest, taxes, depreciation and amortization | $ | 16,236 | $ | 1,652 | $ | 17,117 | $ | 16,114 | $ | 27,997 |
Quarter Ended | Nine Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30 | |||||||||||||||
Dollars in thousands | 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Earnings (losses) before interest, taxes, depreciation and amortization | $ | 16,236 | $ | 1,652 | $ | 17,117 | $ | 16,112 | $ | 27,997 | |||||||||
Adjustments: | |||||||||||||||||||
Add: Stock-based compensation | 1,637 | 1,855 | 2,402 | 8,206 | 9,510 | ||||||||||||||
Add: Restructuring charges | 996 | 7,336 | 358 | 9,807 | 3,711 | ||||||||||||||
Add: Purchase accounting impact on inventory and contracts acquired | 125 | 250 | — | 499 | 1,511 | ||||||||||||||
Less: Gain on sale of a building | (55 | ) | — | — | (55 | ) | — | ||||||||||||
Add: Liquidation of a joint venture | — | — | 69 | — | 69 | ||||||||||||||
Add: Merger costs | 84 | 215 | 44 | 3,295 | 432 | ||||||||||||||
Add: Impairment of equity method investments | — | — | — | — | 681 | ||||||||||||||
Adjusted earnings before interest, taxes, depreciation and amortization | $ | 19,023 | $ | 11,308 | $ | 19,990 | $ | 37,864 | $ | 43,911 |
Quarter Ended | Nine Months Ended | ||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | |||||||||||||||
Dollars in thousands | 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
GAAP selling, general and administrative expenses | $ | 31,854 | $ | 32,692 | $ | 27,825 | $ | 98,667 | $ | 86,845 | |||||||||
Adjustments: | |||||||||||||||||||
Less: Amortization of customer relationships and acquired intangible assets | (2,754 | ) | (3,091 | ) | (1,917 | ) | (8,056 | ) | (5,743 | ) | |||||||||
Less: Merger costs | (84 | ) | (215 | ) | (44 | ) | (3,295 | ) | (432 | ) | |||||||||
Non-GAAP adjusted selling, general and administrative expenses | $ | 29,016 | $ | 29,386 | $ | 25,864 | $ | 87,316 | $ | 80,670 | |||||||||
Research and development expenses | $ | 12,819 | $ | 13,111 | $ | 12,834 | $ | 39,208 | $ | 39,001 | |||||||||
Non-GAAP adjusted operating expenses | $ | 41,835 | $ | 42,497 | $ | 38,698 | $ | 126,524 | $ | 119,671 |
Brooks Semiconductor Solutions Group | Brooks Life Science Systems | ||||||||||||||||||||||
Quarter Ended | Quarter Ended | ||||||||||||||||||||||
Dollars in thousands | June 30, 2016 | March 31, 2016 | June 30, 2015 | June 30, 2016 | March 31, 2016 | June 30, 2015 | |||||||||||||||||
GAAP gross profit | $ | 42,904 | $ | 36,943 | $ | 46,515 | $ | 11,259 | $ | 9,857 | $ | 4,672 | |||||||||||
Adjustments: | |||||||||||||||||||||||
Amortization of intangible assets | 711 | 390 | 901 | 372 | 328 | 398 | |||||||||||||||||
Purchase accounting impact on inventory and contracts acquired | 125 | 250 | — | — | — | — | |||||||||||||||||
Non-GAAP adjusted gross profit | $ | 43,740 | $ | 37,583 | $ | 47,416 | $ | 11,631 | $ | 10,185 | $ | 5,070 |
Brooks Semiconductor Solutions Group | Brooks Life Science Systems | ||||||||||||||
Nine Month Ended | Nine Month Ended | ||||||||||||||
Dollars in thousands | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | |||||||||||
GAAP gross profit | $ | 114,506 | $ | 122,938 | $ | 27,011 | $ | 13,362 | |||||||
Adjustments: | |||||||||||||||
Amortization of intangible assets | 2,005 | 2,706 | 1,093 | 1,197 | |||||||||||
Purchase accounting impact on inventory and contracts acquired | 500 | 551 | — | 960 | |||||||||||
Non-GAAP adjusted gross profit | $ | 117,011 | $ | 126,195 | $ | 28,104 | $ | 15,519 |
Brooks Semiconductor Solutions Group | Brooks Life Science Systems | ||||||||||||||||
Quarter Ended | Quarter Ended | ||||||||||||||||
Dollars in thousands | June 30, 2016 | March 31, 2016 | June 30, 2015 | June 30, 2016 | March 31, 2016 | June 31, 2015 | |||||||||||
GAAP gross margin | 36.2 | % | 33.9 | % | 36.3 | % | 38.7 | % | 37.2 | % | 27.8 | % | |||||
Adjustments: | |||||||||||||||||
Amortization of intangible assets | 0.6 | % | 0.4 | % | 0.7 | % | 1.3 | % | 1.2 | % | 2.4 | % | |||||
Purchase accounting impact on inventory and contracts acquired | 0.1 | % | 0.2 | % | — | — | — | — | |||||||||
Non-GAAP adjusted gross margin | 36.9 | % | 34.5 | % | 37 | % | 40.0 | % | 38.5 | % | 30.2 | % |
Brooks Semiconductor Solutions Group | Brooks Life Science Systems | ||||||||||
Nine Month Ended | Nine Month Ended | ||||||||||
Dollars in thousands | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | |||||||
GAAP gross margin | 35.1 | % | 34.5 | % | 35.3 | % | 26.2 | % | |||
Adjustments: | |||||||||||
Amortization of intangible assets | 0.6 | % | 0.8 | % | 1.4 | % | 2.3 | % | |||
Purchase accounting impact on inventory and contracts acquired | 0.2 | % | 0.2 | % | — | 1.9 | % | ||||
Non-GAAP adjusted gross margin | 35.9 | % | 35.5 | % | 36.8 | % | 30.4 | % |
Brooks Automation, Inc.