Brooks Automation Reports Results of its Third Quarter of Fiscal 2020, Ended June 30, 2020, and Announces Quarterly Cash Dividend

CHELMSFORD, Mass., July 30, 2020 /PRNewswire/ -- Brooks Automation, Inc. (Nasdaq: BRKS) today reported financial results for the third fiscal quarter, ended June 30, 2020.

Financial Results Summary






                                              
           
          Quarter Ended



                 Dollars in millions, except
                  per share data             June 30,                      March 31,            June 30,   Change vs.


                                                 2020                            2020                 2019    Prior Qtr           Prior Year




     Revenue                                            $
         220                    $
       220                          $
       204             0
        %    8
        %


      Semiconductor Solutions                            $
         127                    $
       125                          $
       116             2
        %    9
        %



     Life Sciences                                       $
         93                     $
       95                           $
       88                 (2)
                                                                                                                                                 %    6
        %




      Diluted EPS Continuing
       Operations                                       $
         0.19                   $
       0.12                         $
       0.01            49
        %        N/M



     Diluted EPS Total                                 $
         0.19                   $
       0.12                         $
       0.10            50
        %   85
        %




      Non-GAAP Diluted EPS
       Continuing Operations                            $
         0.32                   $
       0.25                         $
       0.20            26
        %   60
        %

Management Comments
"Despite the current environment's headwinds, we delivered a strong performance in the quarter," commented Steve Schwartz, president and CEO. "Our Life Sciences business witnessed robust demand for its sample management offerings and gene synthesis services. Due to many customer lab closures around the world, our gene sequencing business had a slow start to the quarter but has steadily increased and is now approaching pre-COVID levels. We continue to see a ramp in Semiconductor with increased demand for both automation systems and robots. The real story here is about the relentless team of Brooks employees working through the most difficult of environments without missing a beat!"

Summary of GAAP Results for Continuing Operations

    --  Revenue for the third fiscal quarter was $220 million, up 8% year over
        year.  Diluted EPS from continuing operations was $0.19 per share
        compared to $0.01 per share in the third quarter of 2019.
    --  Life Sciences revenue of $93 million grew 6% year over year and was down
        2% sequentially.  Year-over-year organic growth was 5%, led by
        consumables, instruments, and storage services.  GENEWIZ revenue
        declined 9% sequentially but remained 1% above the third quarter 2019
        revenue.
    --  Semiconductor Solutions revenue was $127 million, an increase of 9% year
        over year and 2% sequentially.
    --  GAAP operating income was $19 million, compared to $16 million in the
        third quarter of 2019.  GAAP operating margin at 8.7% was 60 basis
        points higher year over year and 210 basis points higher sequentially.
    --  Net interest expense was $0.8 million for the quarter, a $7.1 million
        reduction from the third quarter of 2019.

Summary of Non-GAAP Results for Continuing Operations

    --  Diluted EPS from continuing operations for the third quarter was $0.32,
        up 26% from the second quarter of 2020 and up 60% over the prior year.
    --  Operating income was $30 million, an increase of 15% sequentially and
        year over year.  Operating margin was 13.5%, up 180 basis points
        sequentially and 80 basis points year over year.  The margin expansion
        was driven primarily by stronger gross margin.
    --  Gross margin was 43.5%, an increase of 130 basis points sequentially and
        110 basis points year over year.  Gross margin expansion in both
        segments, Life Sciences and Semiconductor Solutions, drove the
        improvement year over year, while the sequential momentum was driven by
        the Semiconductor business.
    --  Life Sciences operating margin was 7.1%, approximately flat year over
        year and lower by 150 basis points from the prior quarter.  Gross margin
        performance of 44.6%, up 140 basis points year over year and lower by
        120 basis points sequentially, was the primary driver.  The Life
        Sciences Products business reported 40 basis points of improvement
        sequentially but was more than offset by the lower margins of the Life
        Sciences Services business.
    --  Semiconductor Solutions operating margin was 18.4%, an increase of 100
        basis points from the prior year and up 510 basis points from the second
        quarter of 2020.  Gross margin of 42.7%, up 100 basis points year over
        year and 320 basis points sequentially, was the primary driver of
        operating margin expansion.
    --  Adjusted EBITDA was $40 million, up 12% from the third quarter of 2019
        and 16% sequentially.

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.

Cash and Liquidity

    --  Cash flow from operations was $26 million for the quarter and on a
        year-to-date basis, and cash flow from operations, excluding the $92
        million tax payment made in the second quarter on the gain on the sale
        of the Semiconductor cryogenics business, was $78 million, an increase
        of $19 million from the same period the prior year.
    --  The Company ended the third quarter with a total balance of cash, cash
        equivalents, restricted cash, and marketable securities of $263 million.
        With total debt of $51 million, net cash was $212 million.

Quarterly Cash Dividend
The Company additionally announced that the Board of Directors has reiterated a dividend of $0.10 per share payable on September 25, 2020 to stockholders of record on September 4, 2020. Future dividend declarations, as well as the record and payment dates for such dividends, are subject to the final determination of the Company's Board of Directors.

Guidance for Fourth Quarter Fiscal 2020
The Company announced revenue and earnings guidance for the fourth quarter of fiscal 2020. Revenue is expected to be in the range of $229 million to $241 million and non-GAAP diluted earnings per share is expected to be in the range of $0.32 to $0.40. GAAP diluted earnings per share for the fourth fiscal quarter is expected to be in the range of $0.19 to $0.27.

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

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.investorroom.com, and will be archived online on this website for convenient on-demand replay. In addition, you may call 800-754-1366 (US & Canada only) or +1-212-231-2930 for international callers to listen to the live webcast.

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

"Safe Harbor Statement" under Section 21E of the Securities Exchange Act of 1934
Some statements in this release are forward-looking statements made under Section 21E of the Securities Exchange Act of 1934. These statements are neither promises nor guarantees but involve risks and uncertainties, both known and unknown, that could cause Brooks' financial and business results to differ materially from our expectations. They are based on the facts known to management at the time they are made. These forward-looking statements include but are not limited to statements about our revenue and earnings expectations, our ability to increase our profitability, our ability to improve or retain our market position, and our ability to deliver financial success in the future. Factors that could cause results to differ from our expectations include the following: the impact of the COVID-19 global pandemic on the markets we serve, including our supply chain, and on the global economy generally, 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.

About Brooks Automation
Brooks (Nasdaq: BRKS) is a leading provider of life science sample-based solutions and semiconductor manufacturing solutions worldwide. The Company's Life Sciences business provides a full suite of reliable cold-chain sample management solutions and genomic services across areas such as drug development, clinical research and advanced cell therapies for the industry's top pharmaceutical, biotech, academic and healthcare institutions globally. Brooks Life Sciences' GENEWIZ division is a leading provider of DNA gene sequencing and gene synthesis services. With over 40 years as a partner to the semiconductor manufacturing industry, Brooks is a provider of industry-leading precision vacuum robotics, integrated automation systems and contamination control solutions to the world's leading semiconductor chip makers and equipment manufacturers. Brooks is headquartered in Chelmsford, MA, with operations in North America, Europe and Asia. For more information, visit www.brooks.com.

INVESTOR CONTACTS:
Mark Namaroff
Director, Investor Relations
Brooks Automation
978.262.2635
mark.namaroff@brooks.com

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


                                                                 
              BROOKS AUTOMATION, INC.


                                                             
           CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                       
              (unaudited)


                                                             
           (In thousands, except per share data)




                                                                Three Months Ended                                           Nine Months Ended


                                                                    June 30,                                               June 30,

                                                                                                                              ---

                                                   2020                          2019                                 2020              2019

                                                                                                                                      ---


       Revenue



       Products                                        $
           142,323                             $
           128,397                         $
            413,329          $
              381,827



       Services                                                78,027                                       75,483                                   237,748                      199,810




       Total revenue                                          220,350                                      203,880                                   651,077                      581,637




       Cost of revenue



       Products                                                81,989                                       77,203                                   245,930                      229,580



       Services                                                45,573                                       43,167                                   137,092                      115,951




       Total cost of revenue                                  127,562                                      120,370                                   383,022                      345,531




       Gross profit                                            92,788                                       83,510                                   268,055                      236,106




       Operating expenses


        Research and development                                14,004                                       14,235                                    43,727                       41,485


        Selling, general and
         administrative                                         59,714                                       52,596                                   178,866                      158,509



       Restructuring charges                                     (29)                                         256                                     1,125                          685



        Total operating expenses                                73,689                                       67,087                                   223,718                      200,679




       Operating income                                        19,099                                       16,423                                    44,337                       35,427



       Interest income                                             29                                          108                                       865                          847



       Interest expense                                         (810)                                     (8,041)                                  (2,265)                    (21,348)


        Loss on extinguishment of debt                                                                                                                          (9,051)


        Other income (expenses), net                               498                                        (309)                                  (1,318)                     (1,116)



        Income before income taxes                              18,816                                        8,181                                    41,619                        4,759



       Income tax benefit                                       5,120                                        7,260                                     5,557                          400



        Income  from continuing
         operations                                             13,696                                          921                                    36,062                        4,359


        Income (loss) from discontinued
         operations, net of tax                                                             6,333                                    (182)                        20,731




       Net income                                       $
           13,696                               $
           7,254                          $
            35,880           $
              25,090

                                                                                                                                                                                      ===

                     Basic net income per share:

    ---

        Income from continuing
         operations                                        $
           0.19                                $
           0.01                            $
            0.48             $
              0.06


        Income (loss) from discontinued
         operations, net of tax                                                              0.09                                   (0.00)                          0.29



        Basic net income per
         share                                             $
           0.19                                $
           0.10                            $
            0.49             $
              0.35


                     Diluted net income per share:

    ---

        Income from continuing
         operations                                        $
           0.19                                $
           0.01                            $
            0.49             $
              0.06


        Income (loss) from discontinued
         operations, net of tax                                                              0.09                                   (0.00)                          0.29



        Diluted net income per
         share                                             $
           0.19                                $
           0.10                            $
            0.49             $
              0.35




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



       Basic                                                   73,759                                       72,188                                    73,473                       71,903



       Diluted                                                 73,860                                       72,470                                    73,766                       72,313


                                                             
              BROOKS AUTOMATION, INC.


                                                           
              CONSOLIDATED BALANCE SHEETS


                                                                   
              (unaudited)


                                                 
              (In thousands, except share and per share data)




                                                                                    June 30,                         September 30,


                                                                                        2020                                   2019

                                                                                                                               ---




     Assets



     Current assets



     Cash and cash equivalents                                                                  $
              256,633                  $
             301,642



     Marketable securities                                                                                    136                              34,124



     Accounts receivable, net                                                                             183,167                             165,602



     Inventories                                                                                          117,686                              99,445



     Prepaid expenses and other current assets                                                             44,389                              46,332




     Total current assets                                                                                 602,011                             647,145



     Property, plant and equipment, net                                                                   111,416                             100,669



     Long-term marketable securities                                                                        2,939                               2,845



     Long-term deferred tax assets                                                                          3,489                               5,064



     Goodwill                                                                                             500,062                             488,602



     Intangible assets, net                                                                               226,623                             251,168



     Other assets                                                                                          57,377                              20,506




     Total assets                                                                             $
              1,503,917                $
             1,515,999

                                                                                                                                                    ===


     Liabilities and Stockholders' Equity



     Current liabilities



     Current portion of long-term debt                                                              $
              828                     $
              829



     Accounts payable                                                                                      70,344                              58,919



     Deferred revenue                                                                                      31,162                              29,435



     Accrued warranty and retrofit costs                                                                    7,881                               7,175



     Accrued compensation and benefits                                                                     33,847                              31,375



     Accrued restructuring costs                                                                              437                               1,040



     Accrued income taxes payable                                                                          16,253                              99,263


      Accrued expenses and other current liabilities                                                        45,053                              44,234




     Total current liabilities                                                                            205,805                             272,270



     Long-term debt                                                                                        49,563                              50,315



     Long-term tax reserves                                                                                19,609                              18,274



     Long-term deferred tax liabilities                                                                    10,613                              20,636



     Long-term pension liabilities                                                                          5,724                               5,338



     Long-term operating lease liabilities                                                                 29,280



     Other long-term liabilities                                                                            8,470                              10,212




     Total liabilities                                                                                    329,064                             377,045




     Stockholders' Equity


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


      Common stock, $0.01 par value -125,000,000 shares
       authorized, 87,222,115 shares issued and 73,760,246
       shares outstanding at June 30, 2020, 85,759,700 shares
       issued and 72,297,831 shares outstanding at September
       30, 2019                                                                                                872                                 857



     Additional paid-in capital                                                                         1,936,619                           1,921,954



     Accumulated other comprehensive income                                                                10,977                               3,511



     Treasury stock at cost - 13,461,869 shares                                                         (200,956)                          (200,956)



     Accumulated deficit                                                                                (572,659)                          (586,412)




     Total stockholders' equity                                                                         1,174,853                           1,138,954



      Total liabilities and stockholders' equity                                               $
              1,503,917                $
             1,515,999

                                                                                                                                                    ===


                                      
              BROOKS AUTOMATION, INC.


                               
              CONSOLIDATED STATEMENTS OF CASH FLOWS


                                            
              (unaudited)


                                           
              (In thousands)




                                                                                     Nine Months Ended


                                                                      
              
           June 30,



                                                                        2020                          2019

                                                                                                      ---


     Cash flows from operating activities



     Net income                                                                $
         35,880                       $
           25,090


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



     Depreciation and amortization                                                  49,760                                40,429



     Impairment of property, plant and equipment                                       301



     Stock-based compensation                                                       12,348                                15,172


      Amortization of premium on marketable securities and
       deferred financing costs                                                         177                                   766



     Earnings of equity method investments                                                                (4,876)



     Deferred income taxes                                                         (9,319)                              (9,207)



     Loss on extinguishment of debt                                                                         9,051



     Other gains on disposals of assets                                                163                                   156



     Loss on sale of divestiture, net of tax                                           319



     Taxes paid stemming from divestiture                                         (91,500)


      Changes in operating assets and liabilities, net of
       acquisitions:



     Accounts receivable                                                          (15,719)                              (6,456)



     Inventories                                                                  (17,695)                              (6,431)



     Prepaid expenses and current assets                                            12,554                                 2,109



     Accounts payable                                                               11,032                               (6,761)



     Deferred revenue                                                                  214                                 4,959



     Accrued warranty and retrofit costs                                               580                                 1,022



     Accrued compensation and tax withholdings                                       1,928                               (9,404)



     Accrued restructuring costs                                                     (609)                                (361)



     Proceeds from recovery on insurance claim                                                              1,082



     Accrued expenses and current liabilities                                      (4,347)                                1,901



      Net cash (used in) provided by operating activities                          (13,933)                               58,241




     Cash flows from investing activities



     Purchases of property, plant and equipment                                   (29,685)                             (15,548)



     Purchases of marketable securities                                           (10,843)                              (1,290)



     Sales of marketable securities                                                  2,492                                48,904



     Maturities of marketable securities                                            42,226                                 2,557



     Acquisitions, net of cash acquired                                           (15,743)                            (442,704)



     Purchase of other investment                                                  (1,000)




     Net cash used in investing activities                                        (12,553)                            (408,081)




     Cash flows from financing activities



     Proceeds from term loans, net of discount                                                            686,386



     Proceeds from issuance of common stock                                          2,332                                 1,548



     Payments of financing costs                                                                            (687)



     Principal payments on debt                                                      (828)                            (354,940)



     Payments of capital leases                                                      (957)                                (849)



     Common stock dividends paid                                                  (22,127)                             (21,658)



      Net cash (used in) provided by financing activities                          (21,580)                              309,800



      Effects of exchange rate changes on cash and cash
       equivalents                                                                    3,095                                 (816)




     Net decrease in cash and cash equivalents                                    (44,971)                             (40,856)


      Cash and cash equivalents and restricted cash, beginning
       of period                                                                    305,171                               197,708



      Cash and cash equivalents and restricted cash,
       end of period                                                           $
         260,200                      $
           156,852

                                                                                                                               ===



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



     Cash and cash equivalents                                                $
         256,633                      $
           156,802


      Restricted cash included in prepaid expenses and other
       current assets                                                                 3,567                                    50



      Total cash, cash equivalents and restricted
       cash shown in the consolidated statements of
       cash flows                                                              $
         260,200                      $
           156,852

                                                                                                                               ===

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. Management strongly encourages investors to review our financial statements and publicly-filed reports in their entirety and not rely on any single measure.




                                                                                                                                       
     
          Quarter Ended



                                                                                                             June 30, 2020                                         March 31, 2020                                          June 30, 2019



                                                                                                                           per diluted                                            per diluted                                                         per diluted


                     Dollars in thousands, except per share
                      data                                                                      
     
     $                         share           
        
                $                    share                      
       
       $                                share



        Net income from continuing operations                                                             $
      13,696                              $
              0.19                                 $
         9,192                                     $
              0.12                     $
              921                 $
            0.01



       
                Adjustments:

    ---

        Amortization of intangible assets                                                                     10,390                                          0.14                                       10,355                                                 0.14                               9,050                           0.12



       Restructuring charges                                                                                   (29)                                       (0.00)                                         578                                                 0.01                                 256                           0.00


        Loss on extinguishment of debt



       Merger costs                                                                                              10                                          0.00                                          279                                                 0.00                                 156                           0.00


        Restructuring related charges                                                                            301                                          0.00



       Tax Reform  (1)                                                                                                                                                                                                                                                                        4,281                           0.06



       Tax adjustments (1)                                                                                    1,502                                          0.02                                        1,046                                                 0.01                                 974                           0.01



       Tax effect of adjustments                                                                            (2,561)                                       (0.03)                                     (2,997)                                              (0.04)                            (1,345)                        (0.02)



                     Non-GAAP adjusted net income from
                      continuing operations                                                           $
     
        23,309                       $
        
                0.32                            $
     
           18,453                          $
            
                0.25         $
          
                14,293             $
     
              0.20



                        Stock based compensation, pre-tax                                                      3,725                                          0.05                                        4,214                                                 0.06                               5,277                           0.07



       
                   Tax rate                                                                                  15                                                                                        15                                                                                      15

                                                                                                                   %                                                                                        %                                                                                      %


        Stock-based compensation, net of tax                                                                   3,166                                          0.04                                        3,582                                                 0.05                               4,485                           0.06



        Non-GAAP adjusted net income
         excluding stock-based compensation -
          continuing operations                                                                           $
      26,475                              $
              0.36                                $
         22,035                                     $
              0.30                  $
              18,778                 $
            0.26





        Shares used in computing non-GAAP
         diluted net income per share                                                                                                                      73,860                                                                                           73,789                                                            72,470






                                                                                                                                                                                                                                  
            
              Nine Months Ended

                                                                                                                                                                                                                                                 ---

                                                                                                                                                                                                                          June 30, 2020                                         June 30, 2019



                                                                                                                                                                                                                                             per diluted                                                 per diluted



       
                Dollars in thousands, except per share data                                                                                                                                       
              
       $                         share                  
     
     $                                share




       Net income from continuing operations                                                             $
      36,062                              $
              0.49                                 $
         4,359                                     $
              0.06



       
                Adjustments:

    ---


       Purchase accounting impact on inventory and contracts acquired                                                                                                                                    184                                                 0.00



       Amortization of intangible assets                                                                     31,331                                          0.42                                       26,230                                                 0.36



       Restructuring related charges                                                                            301



       Restructuring charges                                                                                  1,125                                          0.02                                          685                                                 0.01



       Loss on extinguishment of debt                                                                                                                                                                  9,051                                                 0.13



       Merger costs                                                                                             484                                          0.01                                        6,546                                                 0.09



       Tax Reform - rate change applied to deferred tax liabilities (2)                                                                                                                                1,796                                                 0.02



       Tax adjustments (1)                                                                                  (2,789)                                       (0.04)                                     (1,275)                                              (0.02)



       Tax effect of adjustments                                                                            (8,113)                                       (0.11)                                     (9,122)                                              (0.13)




       
                Non-GAAP adjusted net income from continuing operations                          $
     
        58,401                       $
        
                0.79                            $
     
           38,454                          $
            
                0.53




       
                Stock-based compensation, pre-tax                                                        12,348                                          0.17                                       14,574                                                 0.20



       
                Tax rate                                                                                     15
                                                                                                                                                                                                            %
                                                                                                                   %                                                                                       15



       Stock-based compensation, net of tax                                                                  10,496                              $
              0.14                                       12,388                                                 0.17




       Non-GAAP adjusted net income excluding stock-based compensation - continuing operations           $
      68,897                              $
              0.93                                $
         50,842                                     $
              0.70






       Shares used in computing non-GAAP diluted net income per share                                                                                     73,766                                                                                           72,313




              (1)              The Company elected to apply the
                                  tax benefit related to the stock
                                  compensation windfall realized in
                                  the quarters ended December 31,
                                  2019 and 2018 to the non-GAAP
                                  full year tax rate.  The Company
                                  elected to exclude a deferred tax
                                  benefit realized in the three
                                  month period ended December 31,
                                  2019 related to the extension of
                                  the 15 percent tax rate incentive
                                  in China.



              (2)              Adjustments are related to U.S.
                                  Federal Tax Reform Transition Tax.


                                                                                                           
              
              Quarter Ended                                    Nine Months Ended



                                                                                                               June 30,                           March 31,                           June 30,                       June 30,               June 30,



       
                Dollars in thousands                                                                          2020                                 2020                                2019                            2020                    2019




       GAAP net income                                                             $
      13,696              $
              9,127                                  $
        7,254                                         $
              35,880                    $
         25,090



       
                Adjustments:

    ---


       Less: Loss (income) from discontinued operations                                                                  65                                      (6,333)                                                       182                         (20,731)



       Less: Interest income                                                             (29)                         (137)                                       (108)                                                     (865)                           (847)



       Add: Interest expense                                                              810                            718                                        8,041                                                      2,265                           21,348



       Add: Income tax benefit                                                          5,120                          3,400                                        7,260                                                      5,557                              400



       Add: Depreciation                                                                6,290                          6,247                                        5,037                                                     18,429                           14,196



       Add: Amortization of completed technology                                        2,779                          2,740                                        2,863                                                      8,194                            7,661


        Add: Amortization of customer relationships and acquired intangible assets       7,611                          7,615                                        6,187                                                     23,137                           18,569



       Add: Loss on extinguishment of debt                                                                                                                                                                                                                  9,051




       Earnings before interest, taxes, depreciation and amortization              $
      36,277             $
              29,775                                 $
        30,201                                         $
              92,779                    $
         74,737







                                                                                                           
              
              Quarter Ended                                    Nine Months Ended



                                                                                                               June 30,                           March 31,                           June 30,                       June 30,               June 30,



       
                Dollars in thousands                                                                          2020                                 2020                                2019                            2020                    2019




       Earnings before interest, taxes, depreciation and amortization              $
      36,277             $
              29,775                                 $
        30,201                                         $
              92,779                    $
         74,737



       
                Adjustments:

    ---


       Add: Stock-based compensation                                                    3,725                          4,214                                        5,277                                                     12,348                           14,574



       Add: Restructuring charges                                                        (29)                           578                                          256                                                      1,125                              685



       Add: Restructuring related charges                                                 301                                                                                                                                  301


        Add: Purchase accounting impact on inventory and contracts acquired                                                                                                                                                                                    184



       Add: Merger costs                                                                   10                            279                                          156                                                        484                            6,546



        Adjusted earnings before interest, taxes, depreciation and amortization     $
      40,284             $
              34,846                                 $
        35,890                                        $
              107,037                    $
         96,726







                                                                                                              
              
              Quarter Ended

                                                                                                                                                                                         ---

                     Dollars in thousands                                               June 30, 2020             March 31, 2020                                           June 30, 2019



        GAAP gross profit/margin                                                    $
      92,788        42.1                                                    $
        90,281                             41.0                                              $
         83,510   41.0
         percentage
                                                                                                        %                                                                                              %                                                               %


                     Adjustments:

    ---

        Amortization of completed
         technology                                                                      2,779         1.3                                                           2,740                              1.2                                                      2,863    1.4


        Restructuring related charges                                                      301         0.1                                                                                             0.0                                                              0.0



        Non-GAAP adjusted gross profit/                                             $
      95,868        43.5                                                    $
        93,021                             42.2                                              $
         86,373   42.4
         gross margin percentage
                                                                                                        %                                                                                              %                                                               %









                                                                                                                                                                                                    
           
          Nine Months Ended

                                                                                                                                                                                                              ---


       
                Dollars in thousands                                                                                                                                           June 30, 2020                                     June 30, 2019




       GAAP gross profit/margin percentage                                        $
      268,055        41.2                                                   $
        236,106                             40.6

                                                                                                        %                                                                                              %



       
                Adjustments:

    ---


       Amortization of completed technology                                             8,194         1.3                                                           7,661                              1.3



       Purchase accounting impact on inventory and contracts acquired                                                                                               184                              0.0



       Restructuring related charges                                                      301         0.0




       Non-GAAP adjusted gross profit/gross margin percentage                     $
      276,550        42.5                                                   $
        243,951                             41.9

                                                                                                        %                                                                                              %


                                                                             
              
         Brooks Semiconductor Solutions Group



                                                                                         
       
                Quarter Ended



                     Dollars in thousands                                  June 30, 2020                               March 31, 2020                      June 30, 2019



        GAAP gross profit/margin                                        $
      53,524           42.1                                      $
      48,637           38.9                                 $
            47,493   40.9
         percentage
                                                                                               %                                                            %                                                     %


                     Adjustments:

    ---

        Amortization of completed
         technology                                                            717            0.6                                             722            0.6                                              879    0.8



        Non-GAAP adjusted gross                                         $
      54,241           42.7                                      $
      49,359           39.5                                 $
            48,372   41.7
         profit/margin percentage
                                                                                               %                                                            %                                                     %





                                                                                     
         
              Brooks Life Sciences

                                                                                                                                               ---

                                                                                         
       
                Quarter Ended

                                                                                                                                               ---

                     Dollars in thousands                                  June 30, 2020                               March 31, 2020                      June 30, 2019



        GAAP gross profit/margin                                        $
      39,264           42.1                                      $
      41,663           43.7                                 $
            36,017   41.0
         percentage
                                                                                               %                                                            %                                                     %


                     Adjustments:

    ---

        Amortization of completed
         technology                                                          2,063            2.2                                           2,017            2.1                                            1,984    2.3


        Restructuring related charges                                          301            0.3



        Non-GAAP adjusted gross                                         $
      41,628           44.6                                      $
      43,680           45.8                                 $
            38,001   43.3
         profit/margin percentage
                                                                                               %                                                            %                                                     %





                                                                                                                                                            Brooks Semiconductor Solutions Group

                                                                                                                                                                 ---

                                                                                                                                                     
       
                Nine Months Ended

                                                                                                                                                                 ---


       
                Dollars in thousands                                                                                                                 June 30, 2020                             June 30, 2019




       GAAP gross profit/margin percentage                            $
      148,443           40.0                                     $
      139,393           40.8

                                                                                               %                                                            %



       
                Adjustments:

    ---


       Amortization of completed technology                                 2,172            0.6                                           2,732            0.8



       Purchase accounting impact on inventory and contracts acquired                                                                      184            0.1




       Non-GAAP adjusted gross profit/margin percentage               $
      150,615           40.6                                     $
      142,309           41.7

                                                                                               %                                                            %





                                                                                                                                                   
       
                Brooks Life Sciences

                                                                                                                                                                 ---

                                                                                                                                                     
       
                Nine Months Ended




       
                Dollars in thousands                                                                                                                 June 30, 2020                             June 30, 2019




       GAAP gross profit/margin percentage                            $
      119,612           42.7                                      $
      96,713           40.3

                                                                                               %                                                            %



       
                Adjustments:

    ---


       Amortization of completed technology                                 6,022            2.1                                           4,928            2.1



       Restructuring related charges                                          301            0.1




       Non-GAAP adjusted gross profit/margin percentage               $
      125,935           44.9                                     $
      101,641           42.3

                                                                                               %                                                            %


                                                                                            Brooks Semiconductor Solutions Group                                                            
         
                Brooks Life Sciences                                                        
         
                Total Segments



                                                                                    
          
                Quarter Ended                                                                         
          
                Quarter Ended                                                             
         
                Quarter Ended



                                                                              June 30,                                           March 31,                             June 30,                     June 30,                              March 31,          June 30,                                          June 30,                                              March 31,                         June 30,


                     Dollars in thousands                                         2020                                                 2020                                  2019                          2020                                    2020               2019                                                 2020                                                    2020                              2019




       GAAP operating profit                                                          $
            22,697                                                             $
        15,984                                 $
              19,322                       $
           4,227                                                          $
              6,100                                                  $
              4,202                                      $
        26,924                                                 $
        22,084    $
        23,524



       
                Adjustments:

    ---

        Amortization of completed technology                                                        717                                                                      722                                                879                                2,063                                                                      2,017                                                              1,984                                             2,780                                                        2,739           2,863



       Restructuring related charges                                                                                                                                                                                                                             301                                                                                                                                                                                           301



        Non-GAAP adjusted operating profit                                             $
            23,414                                                             $
        16,706                                 $
              20,201                       $
           6,591                                                          $
              8,117                                                  $
              6,186                                      $
        30,005                                                 $
        24,823    $
        26,387







                                                                                   
          
                Total Segments                                                                           
          
                Corporate                                                                 
           
                Total

                                                                                                                                            ---                                                            ---                                                                                                                                           ---

                                                                                    
          
                Quarter Ended                                                                         
          
                Quarter Ended                                                             
         
                Quarter Ended



                                                                              June 30,                                           March 31,                             June 30,                     June 30,                              March 31,          June 30,                                          June 30,                                              March 31,                         June 30,


                     Dollars in thousands                                         2020                                                 2020                                  2019                          2020                                    2020               2019                                                 2020                                                    2020                              2019




       GAAP operating profit (loss)                                                   $
            26,924                                                             $
        22,084                                 $
              23,524                     $
           (7,825)                                                       $
              (7,512)                                               $
              (7,101)                                     $
        19,099                                                 $
        14,572    $
        16,423



       
                Adjustments:

    ---

        Amortization of completed technology                                                      2,780                                                                    2,739                                              2,863                                                                                                                                                                                                                             2,780                                                        2,739           2,863


        Amortization of customer relationships and
         acquired intangible assets                                                                                                                                                                                                                             7,611                                                                      7,615                                                              6,187                                             7,611                                                        7,615           6,187



       Restructuring charges                                                                                                                                                                                                                                    (29)                                                                       578                                                                256                                              (29)                                                         578             256



       Merger costs                                                                                                                                                                                                                                               10                                                                        279                                                                156                                                10                                                          279             156



       Restructuring related charges                                                               301                                                                                                                                                                                                                                                                                                                                                         301



        Non-GAAP adjusted operating profit (loss)                                      $
            30,005                                                             $
        24,823                                 $
              26,387                       $
           (233)                                                           $
              960                                                  $
              (502)                                     $
        29,772                                                 $
        25,783    $
        25,885







                                                                                                                                                                                                                                                                                                                  Brooks Semiconductor Solutions Group                                                       Brooks Life Sciences                                                          Total Segments



                                                                                                                                                                                                                                                                                                                           Nine Months Ended                                                                   Nine Months Ended                                                         Nine Months Ended



                                                                                                                              
             
           Dollars in thousands                                                                                                                            June 30, 2020                                          June 30, 2019                    June 30, 2020                                      June 30, 2019                   June 30, 2020                   June 30, 2019




       GAAP operating profit                                                                                            $
             52,949                                        $
     53,450                                           $
           14,359                         $
         8,936                                                                        $
              67,308                                     $
             62,386



       
                Adjustments:

    ---


       Amortization of completed technology                                                                                         2,172                                            2,732                                                     6,022                                4,928                                                                                     8,194                                                 7,661



       Purchase accounting impact on inventory and contracts acquired                                                                                                                 184                                                                                                                                                                                                                                         184



       Restructuring related charges                                                                                                                                                                                                           301                                                                                                                           301




       Non-GAAP adjusted operating profit                                                                               $
             55,121                                        $
     56,366                                           $
           20,682                        $
         13,864                                                                        $
              75,803                                     $
             70,231







                                                                                                                                                                                                                                                                                                                             Total Segments                                                
              
                Corporate                                             
             
               Total



                                                                                                                                                                                                                                                                                                                           Nine Months Ended                                                                   Nine Months Ended                                                         Nine Months Ended



                                                                                                                              
             
           Dollars in thousands                                                                                                                            June 30, 2020                                          June 30, 2019                    June 30, 2020                                      June 30, 2019                   June 30, 2020                   June 30, 2019




       GAAP operating profit (loss)                                                                                     $
             67,308                                        $
     62,386                                         $
           (22,971)                     $
         (26,959)                                                                       $
              44,337                                     $
             35,427



       
                Adjustments:

    ---


       Amortization of completed technology                                                                                         8,194                                            7,661                                                                                                                                                                                  8,194                                                 7,661



       Amortization of customer relationships and acquired intangible assets                                                                                                                                                                23,137                               18,569                                                                                    23,137                                                18,569



       Restructuring charges                                                                                                                                                                                                                 1,125                                  685                                                                                     1,125                                                   685



       Purchase accounting impact on inventory and contracts acquired                                                                                                                 184                                                                                                                                                                                                                                         184



       Merger costs                                                                                                                                                                                                                            484                                6,546                                                                                       484                                                 6,546



       Restructuring related charges                                                                                                  301                                                                                                                                                                                                                                    301




       Non-GAAP adjusted operating profit (loss)                                                                        $
             75,803                                        $
     70,231                                            $
           1,775                       $
         (1,159)                                                                       $
              77,578                                     $
             69,072

View original content to download multimedia:http://www.prnewswire.com/news-releases/brooks-automation-reports-results-of-its-third-quarter-of-fiscal-2020-ended-june-30-2020-and-announces-quarterly-cash-dividend-301103421.html

SOURCE Brooks Automation