January 2021Automation...FY 2022 Brooks Target Model - Revised • Revenue range $580 - 680M •...
Transcript of January 2021Automation...FY 2022 Brooks Target Model - Revised • Revenue range $580 - 680M •...
January 2021
Brooks Automation
Investor Overview
Safe Harbor Statement
2
“Safe Harbor” Statement under the U.S. Private Securities Litigation Reform Act of 1995; certain matters in this
presentation, including forecasts of future demand and future Company performance, are forward-looking
statements that are subject to risks and uncertainties that could cause actual results to materially differ, either
better or worse, from those projected. Further discussions of risk factors are available in the Company’s most
recent SEC filings, including the annual report on Form 10-K for the fiscal year ended September 30, 2020 and
any subsequent quarterly reports on Form 10-Q. The Company assumes no obligation to update the
information in this presentation.
Regulation G
This presentation contains certain non-GAAP measures which are provided to assist in an understanding of the
Brooks business and its operational performance. These measures should always be considered in
conjunction with the appropriate GAAP measure. Reconciliations of all non-GAAP amounts to the relevant
GAAP amount are provided as a separate presentation on the Company’s website. All financial projections
throughout this presentation, other than ROIC, exclude amortization of intangibles, restructuring expense and
other special charges.
© 2021 Brooks Automation, Inc. • Proprietary Information
Driving Performance. Delivering Profitable Growth.
• Brooks overview
• Building on two strong platforms – Life Sciences and Semiconductor
• Model for profitable growth
3© 2021 Brooks Automation, Inc. • Proprietary Information
Brooks at a Glance: Serving Global Life Sciences and Semiconductor Markets
Semiconductor
SolutionsLife Sciences
✓ Wafer Automation
✓ Contamination Control
✓ Global Service Support
✓ Sample Management
Products and Services
✓ Genomic Services
FY’20 $897M (+15% YtY)
~ 3,200 Global Employees
Sales in 50 Countries
NASDAQ: BRKS
Sept 30 Year-End
Annual Dividend
$0.40/share
4© 2021 Brooks Automation, Inc. • Proprietary Information
Accelerating a Strong Track Record of Growth and Margin Expansion
* Non-GAAP financial measure – see Regulation G statement on pg.2
$434
$632
2016 2018 2020
$0.21
$0.64
$1.26
2016 2018 2020
$M
37%
40%
44%
2016 2018 2020
20%CAGR >6 pts 57%
CAGR
Revenue EPS*Gross Margin*
$897
5© 2021 Brooks Automation, Inc. • Proprietary Information
Transformation to Higher Growth, Higher Margin Profile
17%
83%
$407M
2015
43%
57%$897M
2020
Life Sciences
Semiconductor
$632M
2018
31%
69%
6© 2021 Brooks Automation, Inc. • Proprietary Information
Driving Performance. Delivering Profitable Growth.
• Brooks overview
• Building on two strong platforms – Life Sciences and Semiconductor
• Model for profitable growth
7© 2021 Brooks Automation, Inc. • Proprietary Information
$108
$149
$197
$334
$389
FY'16 FY'17 FY'18 FY'19 FY'20
Building on Two Strong PlatformsLife Sciences
8
What We Do
Products - Sample Storage
Infrastructure, Consumables
and Instruments
Services – Genomics and
Sample Storage Services
Revenue
+38%
CAGR
Our Value
Best-in-Class Solutions
✓ Science
✓ Technology
Quality & Integrity
✓ Sample assets
✓ Expert analysis
Efficiency in Workflow
✓ Fast Turnaround Time
✓ Capital
+16%
YtY
© 2021 Brooks Automation, Inc. • Proprietary Information
16%
12%
15%24%
19%
9%5%
Life Sciences – Diverse Revenue ProfileAligned for Higher Growth
Ultra-Cold Automated
Stores
Sample & Repository Solutions
Service
Consumables&
Instruments
Next Gen Sequencing
SangerSequencing
Gene Synthesis &
Other
Serving a $10B Market in
Sample Storage and
Genomics
• Discovery research
• Drug and biological drug
development
• Clinical research and trials
• Precision medicine
• Regenerative medicine
• Cell and gene therapy
• Agriculture
Products
33%Services
67%
9© 2021 Brooks Automation, Inc. • Proprietary Information
Our Expertise has Allowed Us to Win an Impressive Global Customer Base
Leading healthcare institutions depend on Brooks
Healthcare / Clinical Academic / GovtPharma / Biotech
10© 2021 Brooks Automation, Inc. • Proprietary Information
Driving Performance. Delivering Profitable Growth.
• Brooks overview
• Building on two strong platforms – Life Sciences and Semiconductor
• Model for profitable growth
11© 2021 Brooks Automation, Inc. • Proprietary Information
$326
$379
$435 $447
$509
FY'16 FY'17 FY'18 FY'19 FY'20
Building on Two Strong Platforms Semiconductor Solutions
12
What We Do
Wafer Level Automation
- Robotics and Systems
Contamination Control
- Carrier cleaning
- Reticle Stockers
Global Service and Support
+14%
YtY
Our Value
Enabling Process
Advantages
✓ Precision handling
✓ Productivity
✓ Reliability
✓ Process control
✓ Yield Enhancement
✓ Trusted partner
Revenue
+12%
CAGR
© 2021 Brooks Automation, Inc. • Proprietary Information
Market Drivers of Wafer Fab Equip. CAPEX
Enabling CustomerProcess Advantages
All Wafer Fabs
All Technology Nodes
Logic, Foundry & Memory
Brooks Leads in Automation, Vacuum Environments, and
Contamination Control
Vacuum Automation Systems & Robots
Carrier Cleaners & Reticle Stockers
Advanced Packaging Solutions
#1
#1
#1
Volume Demand
• New chip factory lines
• Capacity build-out
Chip Complexity
Leading edge technology drives:
• More process steps
• Contamination vulnerability
Semiconductor Equipment CAPEX Market Growth Driven by New Applications and Manufacturing Complexity
Glo
bal S
erv
ice
13© 2021 Brooks Automation, Inc. • Proprietary Information
Device Manufacturers
~40%*Equipment Manufacturers
~60%*
Leading Customers in High-Growth Segments
Contamination Control Advanced PackagingVacuum Automation
100%
14© 2021 Brooks Automation, Inc. • Proprietary Information * Estimated FY2020 revenue % based on management’s internal estimates.
Driving Performance. Delivering Profitable Growth.
• Brooks overview
• Building on two strong platforms – Life Sciences and Semiconductor
• Model for profitable growth
15© 2021 Brooks Automation, Inc. • Proprietary Information
Consistent Strategy Going Forward
Extend leadership in core markets1Advance the rapid growth of Life Sciences
with organic and acquisition investments2Drive margin expansion3Utilize balanced and disciplined
capital deployment4
16© 2021 Brooks Automation, Inc. • Proprietary Information
Life Sciences Semiconductor
FY 2022 Brooks Target Model - Revised
• Revenue range $580 - 680M
• CAGR from 2020 ~11%
• Gross Margin* target 42-44%
• OPEX productivity
• Revenue growth $520M
• CAGR from 2020 16%
• Gross Margin* target 48-51%
• OPEX productivity
20-22%Operating Margins*
55%% of Brooks revenue
16-20%Operating Margins*
45%% of Brooks revenue
Revenue CAGR
from 2020
13%
ROIC of
13%
Operating
Margins*
19%
Brooks
* Non-GAAP financial measure 17© 2021 Brooks Automation, Inc. • Proprietary Information
FY 2022 Target Model - Revised
FY 2016 FY 2018 FY 2020
Total RevenueSemi
Life Sciences
% of total
$434M $326M
$108M
25%
$632M $435M
$197M
31%
$897M $509M
$389M
43%
Gross Margin* 37.2% 40.0% 43.6%
Operating Expenses*
% of Revenue34.2% 29.7% 30.0%
Operating Income*
% of Revenue
$13M
2.9%
$65M
10.3%
$122M
13.6%
EBITDA*
EPS*
$34M
$0.21
$93M
$0.64
$161M
$1.26
FY 2022 Goal
$1,100-1,200M$580-680M
$520M
~45%
45-47%
27-28%
$200-240M
18%-20%
$245-285M
$2.00-2.40
* Non-GAAP financial measure 18© 2021 Brooks Automation, Inc. • Proprietary Information
• Priority in Life Sciences and opportunistic in Semi
• ROIC focus
Disciplined Capital Deployment Over Last 5 YearsStrong Cash Generation Affords Investment
~59%M&A
Return Cash to Shareholders• Dividends – $142M cumulative
on $0.40 per share annually
CAPEX
~8%
~12%
Organic Growth• Investment of ~$50M
in R&D annually
~21%
$1.2B
Deployed
• Low CAPEX operations- 2-3% of revenue historically- Expect 4-6% of revenue with GENEWIZ
Last 5 years = FY2016 - FY2020 19© 2021 Brooks Automation, Inc. • Proprietary Information
• GENEWIZ for
$450M
• RURO for $15M
• Divested Semi Cryo
for $675M
Continuous Portfolio Enhancement for Value and Higher Growth
• RTS for $3M
• Nexus for $85M
• Crossing
Automation
for $59M
• Divested of
Contract
Manufacturing
for $78M
• Matrical for $9M
• 22% of BioCision
for $4M
• DMS for $32M
• Divested of
Granville-Phillips
instrumentation
for $87M
• FluidX for
$16M
• BioStorage
Technologies
for $125M
• Contact for $7M
2013-2014
2015-2016
• BioCision add’l $11M
• PBMMI for $34M
• FreezerPro software for $5M
• 4titude Ltd. for $66M
• BioSpeciMan for $5M
• Tec-Sem for $16M
2017-2018
Acquisitions
Life Sciences >$800M
Semi >$100M
2019 - 2020
10 years, 21 transactions, with ROIC focus
2011-2012
20© 2021 Brooks Automation, Inc. • Proprietary Information
• Trans-Hit
Biomarkers
FY2021
$M except EPS Q1’20 Q2’20 Q3’20 Q4’20 Guidance for
Q1’21Ending 12/31/20
Brooks Total Revenue
Semiconductor Solutions
Life Science
$210$119
$92
$220$125
$95
$220$127
$93
$246$138
$108
$237-251$132-140
$105-111
Adjusted EBITDA* $32 $35 $40 $54 $46-56
Non-GAAP EPS* $0.23 $0.25 $0.32 $0.47 $0.37-$0.47
Dividends/share Returned
to Shareholders$0.10 $0.10 $0.10 $0.10 $0.10**
Guidance As Provided November 10, 2020Continuing Operations
** The Board of Directors approved a dividend of $0.10 per share, which was paid on December 17, 2020 to stockholders of record on December 4, 2020
© 2021 Brooks Automation, Inc. • Proprietary Information 21* Non-GAAP financial measure
Two Strong Markets with Strong Leadership Positions
Attractive Long TermFinancial Model
Track Record of Effective Capital Deployment
I N S U M M A R Y
Two High Performance Businesses. Positioned for Profitable Growth and Further Investment
✓ Semiconductor
Equipment and Service
✓ Life Sciences Sample
Management and
Genomics
✓ Two profitable growth
businesses
✓ ROIC Focused
✓ Capturing opportunity
for growth & value
through acquisitions
✓ 10th year of dividends
✓ Significant operating
leverage for increased
profits & cash
Strong Performance in a Challenging Market Environment
✓ Momentum for incremental growth and
margin expansion
✓ Operating leverage drives EPS growth
22
$434
$632
2016 2018 2020
…
$0.64
$1.26
2016 2018 2020
Revenue EPS*$897
$0.21
$ millions except EPS
* Non-GAAP financial measure© 2021 Brooks Automation, Inc. • Proprietary Information
Thank You
23
Non-GAAP Reconciliation Appendix
24
Non-GAAP Annual Operating PerformanceContinuing Operations
* Non-GAAP financial measure
$ millions, except EPS
25
FY16 FY17 FY18 FY19 FY20
Revenue 434 527 632 781 897
Gross profit* 161 203 253 327 391
Gross profit margin* 37.2 % 38.5 % 40.0 % 41.9 % 43.6 %
R&D expenses 44 40 47 56 59 SG&A expenses* 104 120 141 181 210
Operating income * 13 43 65 90 122
Operating margin* 2.9 % 8.2 % 10.3 % 11.6 % 13.6 %
Other income (expense)* (1) (2) (11) (22) (3) Tax benefit (provision)* 4 (10) (9) (13) (26) JV and noncontrolling interests* (1) (0) - - -
Net income* 15 31 45 55 93
Net income margin* 3.4 % 5.9 % 7.2 % 7.1 % 10.4 %
Diluted Non-GAAP EPS - Continuing Ops* 0.21 0.44 0.64 0.76 1.26
Adjusted EBITDA* 34 68 93 128 161
© 2021 Brooks Automation, Inc. • Proprietary Information
Total Brooks
Non-GAAP Annual Operating Performance – Business SegmentsContinuing Operations
$ millions
26© 2021 Brooks Automation, Inc. • Proprietary Information
FY18 FY19 FY20
Revenue 435 447 509
Gross profit* 178 185 211
Gross profit margin* 40.9 % 41.5 % 41.4 %
Operating expenses 116 115 128
Operating income * 63 70 83
Operating margin* 14.4 % 15.7 % 16.3 %
FY18 FY19 FY20
Revenue 197 334 389
Gross profit* 75 142 181
Gross profit margin* 38.0 % 42.4 % 46.5 %
Operating expenses 71 121 142
Operating income * 4 21 38
Operating margin* 1.9 % 6.2 % 9.8 %
Brooks Life Sciences
Brooks Semiconductor Solutions
* Non-GAAP financial measure
Non-GAAP Quarterly Operating PerformanceContinuing Operations
* Non-GAAP financial measure
$ millions, except EPS
27
Q4'19 Q1'20 Q2'20 Q3'20 Q4'20
Revenue 199 210 220 220 246
Gross profit* 83 88 93 96 115
Gross profit margin* 41.8 % 41.6 % 42.2 % 43.5 % 46.6 %
R&D expenses 15 14 15 14 15 SG&A expenses* 47 51 52 52 55
Operating income * 21 22 26 30 45
Operating margin* 10.6 % 10.5 % 11.7 % 13.5 % 18.2 %
Other income (expense) (1) (0) (2) (0) (1) Tax benefit (provision)* (4) (5) (5) (6) (10)
Net income* 17 17 18 23 35
Net income margin* 8.5 % 7.9 % 8.4 % 10.6 % 14.0 %
Diluted Non-GAAP EPS - Continuing Ops* 0.23 0.23 0.25 0.32 0.47
Adjusted EBITDA* 31 32 35 40 54
Total Brooks
© 2021 Brooks Automation, Inc. • Proprietary Information
Non-GAAP Quarterly Operating Performance – Business SegmentsContinuing Operations
* Non-GAAP financial measure
$ millions
28
Q4'19 Q1'20 Q2'20 Q3'20 Q4'20
Revenue 105 119 125 127 138
Gross profit* 43 47 49 54 60
Gross profit margin* 41.1 % 39.6 % 39.5 % 42.7 % 43.6 %
Operating expenses 30 32 33 31 32
Operating income * 14 15 17 23 28
Operating margin* 12.9 % 12.6 % 13.4 % 18.4 % 20.2 %
Q4'19 Q1'20 Q2'20 Q3'20 Q4'20
Revenue 94 92 95 93 108
Gross profit* 40 41 44 42 55
Gross profit margin* 42.6 % 44.3 % 45.8 % 44.6 % 50.5 %
Operating expenses 33 35 36 35 37
Operating income * 7 6 8 7 18
Operating margin* 7.2 % 6.5 % 8.5 % 7.1 % 16.2 %
Brooks Semiconductor Solutions
Brooks Life Sciences
© 2021 Brooks Automation, Inc. • Proprietary Information
GAAP to Non-GAAP ReconciliationFY2016 - FY2020 Total Brooks – Continuing Operations
$ millions, except EPS
29
FY 2016 FY 2017 FY 2018 FY 2019 FY 2020
Revenue 434 527 632 781 897
GAAP gross profit 157 199 246 316 380
Merger and acquisition costs 1 1 2 0 -
Amortization expense 4 4 5 10 11
Other Special Charges - - - 0 0
Non-GAAP gross profit 161 203 253 327 391
Gross profit margin 36% 38% 39% 41% 42%
Non-GAAP gross profit margin 37% 39% 40% 42% 44%
GAAP operating expenses (174) (185) (215) (270) (302)
Merger and acquisition costs 3 8 7 7 1
Amortization expense 11 13 19 25 31
Restructuring and related charges 10 3 1 2 1
Other Special Charges 1 - - - -
Non-GAAP operating expenses (149) (160) (188) (237) (269)
GAAP operating profit (loss) (17) 14 31 46 78
Non-GAAP operating profit (loss) 13 43 65 90 122
Operating profit margin -4% 3% 5% 6% 9%
Non-GAAP operating profit margin 3% 8% 10% 12% 14%
GAAP net income (loss) (85) 11 68 10 65
Merger and acquisition costs 4 9 9 7 1
Amortization expense 15 17 24 35 42
Restructuring and related charges 10 3 1 2 2
Other Special Charges 1 (1) (0) - -
Loss on extinguishment of debt - - - 14 -
Tax related adjustments 77 (4) (44) 2 (4)
Tax effect of adjustments (6) (3) (13) (14) (13)
Non-GAAP net income 15 31 45 55 93
Diluted earnings per share (1.25) 0.15 0.95 0.13 0.88
Non-GAAP diluted earnings per share 0.21 0.44 0.64 0.76 1.26
© 2021 Brooks Automation, Inc. • Proprietary Information
GAAP to Non-GAAP ReconciliationFY2018 - FY2020 Business Segments – Continuing Operations
$ millions
30
FY 2018 FY 2019 FY 2020
Semiconductor Solutions
Revenue 435$ 447$ 509$
GAAP gross profit 174 182 208
Merger and acquisition costs 1 - -
Amortization expense 3 4 3
Non-GAAP gross profit 178 185 211
Gross profit margin 40% 41% 41%
Non-GAAP gross profit margin 41% 41% 41%
Operating expenses (116) (115) (128)
GAAP operating profit 58 66 80
Non-GAAP operating profit 63 70 83
Operating profit margin 13% 15% 16%
Non-GAAP operating profit margin 14% 16% 16%
FY 2018 FY 2019 FY 2020
Life Sciences
Revenue 197$ 334$ 389$
Gross profit 72 135 172
Merger and acquisition costs 1 - -
Amortization expense 1 7 8
Other special charges - - -
Non-GAAP gross profit 75 141 180
Gross profit margin 37% 40% 44%
Non-GAAP gross profit margin 38% 42% 46%
Operating expenses (71) (121) (142)
Operating profit 1 14 30
Non-GAAP operating profit 4 20 38
Operating profit margin 1% 4% 8%
© 2021 Brooks Automation, Inc. • Proprietary Information
GAAP to Non-GAAP ReconciliationFY2018 - FY2020 Segments – Continuing Operations
$ millions
31
FY 2018 FY 2019 FY 2020
Life Science Products
Revenue 106$ 119$ 130$
GAAP gross profit 36 44 56
Merger and acquisition costs 1 - -
Amortization expense 1 1 1
Other special charges - - -
Non-GAAP gross profit 39 45 57
Gross profit margin 34% 37% 43%
Non-GAAP gross profit margin 37% 38% 44%
Operating expenses (48) (47) (48)
GAAP operating profit (loss) (12) (3) 8
Non-GAAP operating profit (loss) (9) (2) 9
Operating profit margin -11% -3% 6%
Non-GAAP operating profit margin -9% -2% 7%
FY 2018 FY 2019 FY 2020
Life Science Services
Revenue 90$ 215$ 259$
GAAP gross profit 36 91 116
Merger and acquisition costs - - -
Amortization expense - 6 7
Other special charges - - -
Non-GAAP gross profit 36 97 123
Gross profit margin 40% 42% 45%
Non-GAAP gross profit margin 40% 45% 48%
Operating expenses (23) (74) (95)
GAAP operating profit 13 17 22
Non-GAAP operating profit 13 22 29
Operating profit margin 14% 8% 8%
Non-GAAP operating profit margin 14% 10% 11%
© 2021 Brooks Automation, Inc. • Proprietary Information
GAAP to Non-GAAP ReconciliationQ4’19 – Q4’20 Total Brooks – Continuing Operations
$ millions, except EPS
32
Q4 FY19 Q1 FY20 Q2 FY20 Q3 FY20 Q4 FY20
Revenue 199 210 220 220 246
GAAP gross profit 80 85 90 93 112
Merger and acquisition costs - - - - -
Amortization expense 3 3 3 3 3
Restructuring and related charges 0 - - 0 -
Non-GAAP gross profit 83 88 93 96 115
Gross profit margin 40% 40% 41% 42% 45%
Non-GAAP gross profit margin 42% 42% 42% 44% 47%
GAAP operating expenses (70) (74) (76) (74) (78)
Merger and acquisition costs 0 0 0 0 0
Amortization expense 6 8 8 8 8
Restructuring and related charges 1 1 1 (0) 0
Non-GAAP operating expenses (62) (66) (67) (66) (70)
GAAP operating profit 11 11 15 19 34
Non-GAAP operating profit 21 22 26 30 45
Operating profit margin 5% 5% 7% 9% 14%
Non-GAAP operating profit margin 11% 10% 12% 14% 18%
GAAP net income 5 13 9 14 29
Merger and acquisition costs 0 0 0 0 0
Amortization expense 9 11 10 10 10
Restructuring and related charges 1 1 1 0 0
Loss on extinguishment of debt 5 - - - -
Tax related adjustments (0) (5) 1 2 (1)
Tax effect of adjustments (4) (3) (3) (3) (4)
Non-GAAP net income 17 17 18 23 35
Diluted earnings per share 0.07 0.18 0.12 0.19 0.39
Non-GAAP diluted earnings per share 0.23 0.23 0.25 0.32 0.47
© 2021 Brooks Automation, Inc. • Proprietary Information
GAAP to Non-GAAP ReconciliationQ4’19 – Q4’20 Business Segments – Continuing Operations
$ millions
33
Q4 FY19 Q1 FY20 Q2 FY20 Q3 FY20 Q4 FY20
Semiconductor Solutions
Revenue 105$ 119$ 125$ 127$ 138$
GAAP gross profit 42 46 49 54 59
Amortization expense 1 1 1 1 1
Non-GAAP gross profit 43 47 49 54 60
Gross profit margin 40% 39% 39% 42% 43%
Non-GAAP gross profit margin 41% 40% 40% 43% 44%
Operating expenses (30) (32) (33) (31) (32)
GAAP operating profit 13 14 16 23 27
Non-GAAP operating profit 14 15 17 23 28
Operating profit margin 12% 12% 13% 18% 20%
Non-GAAP operating profit margin 13% 13% 13% 18% 20%
Life Sciences
Revenue 94$ 92$ 95$ 93$ 108$
Gross profit 38 39 42 39 53
Amortization expense 2 2 2 2 2
Other special charges 0 - - 0 -
Non-GAAP gross profit 40 41 44 42 55
Gross profit margin 40% 42% 44% 42% 49%
Non-GAAP gross profit margin 43% 44% 46% 45% 50%
Operating expenses (33) (35) (36) (35) (37)
Operating profit 5 4 6 4 15
Non-GAAP operating profit 7 6 8 7 18
Operating profit margin 5% 4% 6% 5% 14%
Non-GAAP operating profit margin 7% 7% 9% 7% 16%
© 2021 Brooks Automation, Inc. • Proprietary Information
GAAP to Non-GAAP ReconciliationQ4’19 – Q4’20 Segments – Continuing Operations
$ millions
34
Q4 FY19 Q1 FY20 Q2 FY20 Q3 FY20 Q4 FY20
Life Sciences Products
Revenue 32$ 30$ 31$ 30$ 39$
GAAP gross profit 13 12 13 13 17
Amortization expense 0 0 0 0 0
Other special charges - - - - -
Non-GAAP gross profit 13 13 14 14 17
Gross profit margin 39% 42% 43% 44% 43%
Non-GAAP gross profit margin 40% 43% 44% 45% 44%
Operating expenses (12) (12) (12) (11) (13)
GAAP operating profit 1 0 2 2 4
Non-GAAP operating profit 1 0 2 2 4
Operating profit margin 3% 0% 6% 7% 11%
Non-GAAP operating profit margin 4% 1% 7% 8% 11%
Q4 FY19 Q1 FY20 Q2 FY20 Q3 FY20 Q4 FY20
Life Sciences Services
Revenue 62$ 62$ 64$ 63$ 70$
GAAP gross profit 25 26 28 26 36
Amortization expense 2 2 2 2 2
Other special charges 0 - - 0 -
Non-GAAP gross profit 27 28 30 28 38
Gross profit margin 41% 42% 44% 41% 51%
Non-GAAP gross profit margin 44% 45% 47% 45% 54%
Operating expenses (22) (22) (24) (24) (24)
GAAP operating profit 4 4 4 2 11
Non-GAAP operating profit 6 6 6 4 13
Operating profit margin 6% 6% 7% 3% 16%
Non-GAAP operating profit margin 9% 9% 9% 7% 19%
© 2021 Brooks Automation, Inc. • Proprietary Information
Net Income Reconciliation to Adjusted EBITDAFY2016 to FY2020 – Continuing Operations
$ millions
35
FY'16 FY'17 FY'18 FY'19 FY'20
Net income (loss) attributable to Brooks Automation, Inc. (69.5) 62.6 116.6 437.4 64.9
Income from discontinued operations, net of tax (16.0) (51.9) (48.7) (427.9) 0.2
Net income (loss) from continuing operations (85.5) 10.7 67.8 9.6 65.0
Adjustments:
Interest income (0.5) (0.5) (1.9) (1.4) (0.8)
Interest expense 0.2 0.4 9.5 22.2 2.9
Income tax provision (benefit) 66.3 3.4 (47.3) (0.1) 9.9
Depreciation 12.2 10.4 12.5 19.3 23.7
Amortization of intangible assets 14.8 17.1 24.2 35.2 41.8
Loss on extinguishment of debt - - - 14.3 -
EBITDA-from Continuing Operations 7.5 41.5 64.9 99.0 142.6
Non-GAAP adjustments:
Purchase accounting impact on inventory
and contracts acquired 0.6 0.5 1.9 0.2 (0.0)
Stock-based compensation 11.3 16.6 18.9 19.5 16.3
Restructuring 10.2 3.1 0.7 1.9 1.4
Restructuring related charges - - - 0.3 0.3
Merger and acquisition costs / Other 4.2 6.7 6.9 6.7 0.5
Adjusted EBITDA - from Continuing Operations 33.8 68.5 93.3 127.6 161.0
© 2021 Brooks Automation, Inc. • Proprietary Information
Total Brooks
Net Income Reconciliation to Adjusted EBITDAQ4’19 – Q4’20 – Continuing Operations
$ millions
36
Q4'19 Q1'20 Q2'20 Q3'20 Q4'20
Net income attributable to Brooks Automation, Inc. 412.3 13.1 9.1 13.7 29.0
(Income) loss from discontinued operations, net of tax (407.1) 0.1 0.1 - 0.0
Net income from continuing operations 5.2 13.2 9.2 13.7 29.0
Adjustments:
Interest income (0.6) (0.7) (0.1) (0.0) 0.0
Interest expense 0.9 0.7 0.7 0.8 0.7
Income tax provision (benefit) (0.5) (3.0) 3.4 5.1 4.4
Depreciation 5.1 5.9 6.2 6.3 5.3
Amortization of intangible assets 8.9 10.6 10.4 10.4 10.4
Loss on extinguishment of debt 5.3 - - - -
EBITDA-from Continuing Operations 24.3 26.7 29.8 36.3 49.8
Non-GAAP adjustments:
Stock-based compensation 4.9 4.4 4.2 3.7 4.0
Restructuring charges 1.2 0.6 0.6 (0.0) 0.2
Restructuring related charges 0.3 - - 0.3 -
Merger and acquisition costs / Other 0.1 0.2 0.3 0.0 0.0
Adjusted EBITDA - from Continuing Operations 30.9 31.9 34.8 40.3 54.0
© 2021 Brooks Automation, Inc. • Proprietary Information
Total Brooks