Brooks Automation Reports Fourth Quarter Results of Fiscal Year Ended September 30, 2018

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                                                                    $
         0.40                  $
           0.35               15   $
           1.57        $
              1.23          27
                                                                                                                                                                     %                                                  %
    attributable to Brooks

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 13(th) 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                                                                                   841                                  833
    70,702,261 shares outstanding at September 30, 2018, 83,294,848 shares issued and 69,832,979
    shares outstanding at  September 30, 2017



              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,                                                      $
       10,351                                  $
            0.15                             $
         22,717                          $
              0.32 $
           17,386 $
            0.25
    Inc.



              
                Adjustments:

    ---


              Purchase accounting impact on inventory and                                                                                                                                                        736                                      0.01
    contracts acquired



              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                                                  28,410                                            0.40                                    32,358                                      0.46          24,522           0.35
    to Brooks Automation, Inc. - Aggregate view



              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                                                                 1,896                                       0.03                                          523         0.01
    acquired



            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                                $
       108,789                             $
            122,660       $
      90,626                                             $
     435,019     $
     378,790
    Continuing operations



              
                Adjustments:

    ---


              Revenue - Cryogenics Business                                                47,941                                        51,117           47,307                                                196,095        165,386




              
                Revenue - Semiconductor Solutions Group               $
     
         156,730                         $
     
              173,777  $
     
        137,933                                $
              
       631,114 $
     
       544,176
    Aggregate view

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