Brooks Automation Reports Results of First Quarter of Fiscal 2021, Ended December 31, 2020, and Announces Quarterly Cash Dividend

CHELMSFORD, Mass., Feb. 2, 2021 /PRNewswire/ -- Brooks Automation, Inc. (Nasdaq: BRKS) today reported financial results for the first fiscal quarter of 2021, ended December 31, 2020.







     
              Financial Results Summary




                                                                   
          
          Quarter Ended



                 Dollars in millions, except per share
                  data                                 December 31,                            September 30,            December 31,    Change vs.


                                                               2020                                      2020                     2019     Prior Qtr          Prior Year




     Revenue                                                         $
         250                               $
       246                 $
            210 1
        %          19
       %



     Semiconductor Solutions                                         $
         131                               $
       138                 $
            119     (5)
                                                                                                                                                         %          11
        %



     Life Sciences                                                   $
         118                               $
       108                  $
            92 9
        %          29
       %




      Diluted EPS Continuing Operations                              $
         0.36                              $
       0.39                $
            0.18     (7)
                                                                                                                                                         %         103
        %



     Diluted EPS Total                                              $
         0.35                              $
       0.39                $
            0.18    (11)
                                                                                                                                                         %          98
        %




      Non-GAAP Diluted EPS Continuing
       Operations                                                    $
         0.47                              $
       0.47                $
            0.23 1
        %         108
       %





     Adjusted EBITDA                                                  $
         58                                $
       54                  $
            32 7
        %          81
       %

Management Comments
"We are very pleased with the results of our first quarter of 2021 as we continued our trajectory of strong profitable growth," commented Steve Schwartz, president and CEO. "Our life sciences business had another exceptional quarter, driven by both product and services offerings. Semiconductor remains robust and is poised to accelerate in the second quarter given a healthy order backlog and market tailwinds."

Summary of GAAP Results
First Quarter, Fiscal 2021

    --  Revenue for the first quarter was $250 million, up 19% year over year,
        supported by growth in both Life Sciences and Semiconductor Solutions.
        Diluted EPS from continuing operations was $0.36 per share compared to
        $0.18 per share in the first quarter of 2020.
    --  Life Sciences revenue of $118 million grew 29% year over year.
        Year-over-year organic growth was 32%. Life Sciences Products grew 53%
        year over year, and Life Sciences Services grew 17%. Life Sciences
        Services increased 28%, excluding the effect of the recent exit of the
        RUCDR alliance.
    --  Semiconductor Solutions revenue was $131 million, an increase of 11%
        year over year.
    --  GAAP operating income was $31 million, compared to $11 million in the
        first quarter of 2020. GAAP operating margin was 12.4%, up 730 basis
        points year over year.

Summary of Non-GAAP Results for Continuing Operations
First Quarter, Fiscal 2021

    --  Diluted EPS for the first quarter was $0.47, up 108% year over year.
    --  Operating income was $44 million, an increase of 99% year over year, and
        operating margin was 17.5%, up 710 basis points year over year. Gross
        margin of 46.3% was up 470 basis points year over year and was the
        primary contributor to the operating margin improvement. Year-over-year
        gross margin expansion in both Life Sciences and Semiconductor Solutions
        drove this improvement.
    --  Life Sciences operating margin was 18.8%, up from 6.5% in the prior
        year. The year-over-year improvement was driven by gross margin of
        50.2%, up 590 basis points year over year. An additional 640 basis
        points improvement came from the leverage of operating expense which
        grew only 7% to support the 29% revenue growth. The 590 basis point
        year-over-year improvement in Life Sciences gross margin was driven by
        the Products business, up 310 basis points, and the Services business,
        up 790 basis points. The favorable mix effect of unwinding the RUCDR
        alliance agreement drove 210 basis points of the total Life Sciences
        business gross margin improvement while 380 basis points of the increase
        was due to performance improvement.
    --  Semiconductor Solutions operating margin was 16.4%, an increase of 380
        basis points from the prior year. Gross margin was 42.8%, up 320 basis
        points year over year, primarily driven by growth and favorable mix in
        vacuum robots compared to the prior year.
    --  Adjusted EBITDA was $58 million, up 81% from the first quarter of 2020
        and 7% 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 $44 million for the quarter, an increase
        of $18 million year over year.
    --  The Company ended the first fiscal quarter of 2021 with a total balance
        of cash, cash equivalents, restricted cash, and marketable securities of
        $323 million. With total debt of $50 million, net cash was $272 million.

Quarterly Cash Dividend
The Company additionally announced that the Board of Directors has reiterated a dividend of $0.10 per share payable on March 26, 2021 to stockholders of record on March 5, 2021. 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 Second Quarter Fiscal 2021
The Company announced revenue and earnings guidance for the second quarter of fiscal 2021. Revenue is expected to be in the range of $267 million to $283 million and non-GAAP diluted earnings per share is expected to be in the range of $0.48 to $0.57. GAAP diluted earnings per share for the second fiscal quarter is expected to be in the range of $0.33 to $0.42

Conference Call and Webcast
Brooks management will webcast its first 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 800-734-8583 (US & Canada only) or +1-212-231-2904 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 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.

BROOKS INVESTOR CONTACTS:

Sara Silverman
Director of Investor Relations
Brooks Automation
978.262.2635
sara.silverman@brooks.com

Sherry Dinsmore
Brooks Automation
978.262.4301
sherry.dinsmore@brooks.com


                                                         
              BROOKS AUTOMATION, INC.
                                                        CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                     (unaudited)
                                                        (In thousands, except per share data)






                                                   Three Months Ended


                                                      December 31,



                                                                 2020                            2019




       Revenue



       Products                                                             $
              159,616      $
        131,862



       Services                                                                          89,887             78,638




       Total revenue                                                                    249,503            210,500




       Cost of revenue



       Products                                                                          91,503             79,971



       Services                                                                          44,872             45,543




       Total cost of revenue                                                            136,375            125,514




       Gross profit                                                                     113,128             84,986




       Operating expenses


        Research and development                                                          16,083             14,401


        Selling, general and
         administrative                                                                   66,030             59,343



       Restructuring charges                                                                 87                576



        Total operating expenses                                                          82,200             74,320




       Operating income                                                                  30,928             10,666



       Interest income                                                                       76                699



       Interest expense                                                                   (556)             (737)


        Other income (expenses), net                                                       1,329              (417)



        Income before income taxes                                                        31,777             10,211



       Income tax benefit                                                                 4,770            (2,963)



        Income from continuing
         operations                                                                       27,007             13,174


        Loss from discontinued
         operations, net of tax                                                            (979)             (117)




       Net income                                                            $
              26,028       $
        13,057



                     Basic net income per share:

    ---

        Income from continuing
         operations                                                             $
              0.35         $
        0.18


        Loss from discontinued
         operations, net of tax                                                           (0.01)            (0.00)



        Basic net income per share                                              $
              0.35         $
        0.18


                     Diluted net income per share:

    ---

        Income from continuing
         operations                                                             $
              0.36         $
        0.18


        Loss from discontinued
         operations, net of tax                                                           (0.01)            (0.00)



        Diluted net income per share                                            $
              0.35         $
        0.18




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



       Basic                                                                             74,021             72,972



       Diluted                                                                           74,283             73,645


                                                               
              BROOKS AUTOMATION, INC.
                                                                   CONSOLIDATED BALANCE SHEETS
                                                                           (unaudited)
                                                         (In thousands, except share and per share data)






                                                                                    December 31,                        September 30,


                                                                                            2020                                  2020

                                                                                                                                  ---




     Assets



     Current assets



     Cash and cash equivalents                                                                      $
             308,517                  $
             295,649



     Marketable securities                                                                                        55                                  67



     Accounts receivable, net                                                                                196,679                             188,291



     Inventories                                                                                             123,917                             114,834



     Prepaid expenses and other current assets                                                                45,988                              50,612




     Total current assets                                                                                    675,156                             649,453



     Property, plant and equipment, net                                                                      126,947                             117,665



     Long-term marketable securities                                                                           3,410                               3,101



     Long-term deferred tax assets                                                                             4,765                               4,979



     Goodwill                                                                                                512,989                             501,536



     Intangible assets, net                                                                                  219,866                             218,325



     Other assets                                                                                             71,599                              64,066




     Total assets                                                                                 $
             1,614,732                $
             1,559,125

                                                                                                                                                       ===


     Liabilities and Stockholders' Equity



     Current liabilities



     Current portion of long-term debt                                                                  $
             414                     $
              827



     Accounts payable                                                                                         67,811                              61,758



     Deferred revenue                                                                                         35,661                              31,357



     Accrued warranty and retrofit costs                                                                       8,228                               8,201



     Accrued compensation and benefits                                                                        31,693                              43,267



     Accrued restructuring costs                                                                                 106                                 181



     Accrued income taxes payable                                                                             15,972                              10,094


      Accrued expenses and other current liabilities                                                           65,885                              55,433




     Total current liabilities                                                                               225,770                             211,118



     Long-term debt                                                                                           49,629                              49,588



     Long-term tax reserves                                                                                   19,458                              19,168



     Long-term deferred tax liabilities                                                                       15,132                              17,798



     Long-term pension liabilities                                                                             6,741                               6,406



     Long-term operating lease liabilities                                                                    34,173                              31,855



     Other long-term liabilities                                                                              11,675                               9,578




     Total liabilities                                                                                       362,578                             345,511




     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, 87,672,132 shares issued and 74,210,263
       shares outstanding at December 31, 2020, 87,293,710
       shares issued and 73,831,841 shares outstanding at
       September 30, 2020                                                                                         877                                 873



     Additional paid-in capital                                                                            1,949,556                           1,942,850



     Accumulated other comprehensive income                                                                   35,145                              21,919



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



     Accumulated deficit                                                                                   (532,468)                          (551,072)




     Total stockholders' equity                                                                            1,252,154                           1,213,614



      Total liabilities and stockholders' equity                                                   $
             1,614,732                $
             1,559,125

                                                                                                                                                       ===



                                      
              BROOKS AUTOMATION, INC.
                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                  (unaudited)
                                                (In thousands)






                                                                                   Three Months Ended


                                                                                     December 31,



                                                                        2020                        2019

                                                                                                    ---


     Cash flows from operating activities



     Net income                                                              $
         26,028                      $
          13,057


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



     Depreciation and amortization                                                15,746                              16,477



     Stock-based compensation                                                      6,710                               4,410


      Amortization of premium on marketable securities and
       deferred financing costs                                                        56                                  67



     Deferred income taxes                                                       (4,960)                            (8,183)



     Other gains on disposals of assets                                                1                                 126


      Adjustment to the gain on divestiture, net of tax                               948                                 319


      Changes in operating assets and liabilities, net of
       acquisitions:



     Accounts receivable                                                         (4,504)                              1,503



     Inventories                                                                 (6,307)                            (4,335)



     Prepaid expenses and current assets                                          28,945                               6,120



     Accounts payable                                                              5,727                               5,255



     Deferred revenue                                                              3,186                               (720)



     Accrued warranty and retrofit costs                                           (185)                                221



     Accrued compensation and tax withholdings                                  (12,307)                            (5,755)



     Accrued restructuring costs                                                    (75)                              (203)



     Accrued expenses and current liabilities                                   (15,279)                            (2,616)




     Net cash provided by operating activities                                    43,730                              25,743




     Cash flows from investing activities



     Purchases of property, plant and equipment                                 (15,227)                            (9,614)



     Purchases of marketable securities                                              (4)                           (10,742)



     Maturities of marketable securities                                                                33,584



     Acquisitions, net of cash acquired                                         (15,061)


      Net cash (used in) provided by investing activities                        (30,292)                             13,228




     Cash flows from financing activities



     Principal payments on debt                                                    (414)                              (414)



     Payments of finance leases                                                    (319)                              (319)



     Common stock dividends paid                                                 (7,424)                            (7,369)




     Net cash used in financing activities                                       (8,157)                            (8,102)



      Effects of exchange rate changes on cash and cash
       equivalents                                                                 11,250                               2,808




     Net increase in cash and cash equivalents                                    16,531                              33,677


      Cash, cash equivalents and restricted cash, beginning of
       period                                                                     302,526                             305,171



      Cash and cash equivalents and restricted cash,
       end of period                                                         $
         319,057                     $
          338,848

                                                                                                                           ===



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



     Cash and cash equivalents                                              $
         308,517                     $
          335,319


      Short-term restricted cash included in prepaid expenses
       and other current assets                                                     3,571                               3,529


      Long-term restricted cash included in other assets                            6,969



      Total cash, cash equivalents and restricted
       cash shown in the consolidated statements of
       cash flows                                                            $
         319,057                     $
          338,848

                                                                                                                           ===

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

                                                                                                                                                                            ---

                                                                                       December 31, 2020                      September 30, 2020                  December 31, 2019



                                                                                                                            per diluted                                         per diluted                              per diluted



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




       Net income from continuing operations                                                                $
      27,007                                $
        0.36                               $
        28,973           $
              0.39     $
          13,174     $
            0.18



       
                Adjustments:

    ---


       Amortization of intangible assets                                                                         9,745                                      0.13                                     10,442                       0.14             10,584               0.14



       Restructuring charges                                                                                        87                                      0.00                                        241                       0.00                576               0.01



       Merger costs                                                                                              2,991                                      0.04                                         19                       0.00                195               0.00



       Tax adjustments (1)                                                                                     (1,999)                                   (0.03)                                     (800)                    (0.01)           (5,230)            (0.07)



       Tax effect of adjustments                                                                               (2,880)                                   (0.04)                                   (4,369)                    (0.06)           (2,662)            (0.04)




       
                Non-GAAP adjusted net income from continuing operations                             $
     
        34,951                          $
       
          0.47                           $
     
          34,506       $
     
                0.47 $
     
            16,637 $
     
              0.23




       
                   Stock based compensation, pre-tax                                                         6,710                                      0.09                                      3,969                       0.05              4,410               0.06



       
                   Tax rate                                                                                     15                                                                                  15                                           15

                                                                                                                      %                                                                                  %                                           %



       Stock-based compensation, net of tax                                                                      5,704                                      0.08                                      3,374                       0.05              3,749               0.05



        Non-GAAP adjusted net income excluding stock-based compensation - continuing
         operations                                                                                          $
      40,655                                $
        0.55                               $
        37,880           $
              0.51     $
          20,386     $
            0.28






       Shares used in computing non-GAAP diluted net income per share                                                                                    74,283                                                               74,004                               73,645




              (1)              The Company elected to apply the
                                  tax benefit related to the stock
                                  compensation windfall realized in
                                  the quarters ended December 31,
                                  2020 and 2019 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.




                                                  
        
        Quarter Ended



                                          December 31,                    September 30,     December 31,


                     Dollars in thousands         2020                              2020              2019




       GAAP net income                                  $
       26,028                     $
            28,973  $
      13,057


                     Adjustments:

    ---

        Less: Loss (income) from
         discontinued operations                                 979                                             117



       Less: Interest income                                   (76)                                  16       (699)



       Add: Interest expense                                    556                                  679         737



       Add: Income tax benefit                                4,770                                4,380     (2,963)



       Add: Depreciation                                      6,001                                5,295       5,891


        Add: Amortization of completed
         technology                                            2,389                                2,813       2,674


        Add: Amortization of customer
         relationships and acquired
         intangible assets                                     7,356                                7,629       7,910



        Earnings before interest, taxes,
         depreciation and amortization                   $
       48,003                     $
            49,785  $
      26,724




                                                    
       
        Quarter Ended



                                           December 31,                    September 30,     December 31,


                     Dollars in thousands          2020                              2020              2019



        Earnings before interest, taxes,
         depreciation and amortization                    $
       48,003                     $
            49,785  $
     26,724


                     Adjustments:

    ---

        Add: Stock-based compensation                           6,710                                3,969      4,410


        Add: Restructuring charges                                 87                                  240        576



       Add: Merger costs                                       2,991                                   19        195



        Adjusted earnings before interest,
         taxes, depreciation and
         amortization                                     $
       57,791                     $
            54,013  $
     31,905




                                                      
         
       Quarter Ended

                                                                                           ---

                     Dollars in thousands December 31, 2020                     September 30, 2020      December 31, 2019



        GAAP gross profit/                                   $
     113,128       45.3                 $
     111,969             45.5 $
     84,986   40.4
         margin percentage
                                                                                %                                         %              %


                     Adjustments:

    ---

        Amortization of
         completed technology                                     2,389        1.0                      2,813              1.1     2,674    1.3



        Non-GAAP adjusted                                    $
     115,517       46.3                 $
     114,782             46.6 $
     87,660   41.6
         gross profit/gross
         margin percentage                                                      %                                         %              %




                                              
              
           Brooks Semiconductor Solutions Group

                                                                                                                           ---

                                                         
         
                Quarter Ended



                     Dollars in thousands December 31, 2020                                             September 30, 2020           December 31, 2019



        GAAP gross profit/                                  $
             55,789                         42.5                     $
     59,435               43.1 $
     46,300   39.0
         margin percentage
                                                                                                        %                                              %              %


                     Adjustments:

    ---

        Amortization of
         completed
         technology                                                       384                          0.3                           736                0.5       732    0.6



        Non-GAAP adjusted                                   $
             56,173                         42.8                     $
     60,171               43.6 $
     47,032   39.6
         gross profit/
         margin percentage                                                                              %                                              %              %




                                                 
              
          Brooks Life Sciences Products                                          
             
          Brooks Life Sciences Services

                                                                                                                      ---                                   ---

                                                         
           
             Quarter Ended                                                          
        
               Quarter Ended



                     Dollars in thousands December 31, 2020                                        September 30, 2020           December 31, 2019                                        December 31, 2020               September 30, 2020           December 31, 2019



        GAAP gross profit/                                    $
          20,531                     45.1                     $
     16,701                   43.2                                     $
              12,378   41.6                    $
     36,810              50.7 $
     35,832   51.5 $
     26,308   42.5
         margin percentage
                                                                                                   %                                                  %                                                           %                                            %                  %                %


                     Adjustments:

    ---

        Amortization of
         completed
         technology                                                      273                      0.6                           293                    0.8                                                    292    1.0                        1,732               2.4     1,784    2.6     1,650    2.7



        Non-GAAP adjusted                                     $
          20,804                     45.7                     $
     16,994                   44.0                                     $
              12,670   42.6                    $
     38,542              53.1 $
     37,616   54.0 $
     27,958   45.1
         gross profit/
         margin percentage                                                                         %                                                  %                                                           %                                            %                  %                %




                                                   
            
          Brooks Life Sciences Total

                                                                                                                   ---

                                                         
           
           Quarter Ended



                     Dollars in thousands December 31, 2020                                     September 30, 2020           December 31, 2019



        GAAP gross profit/                                    $
        57,341                    48.5                     $
     52,533               48.5 $
     38,686   42.1
         margin percentage
                                                                                                %                                              %              %


                     Adjustments:

    ---

        Amortization of
         completed
         technology                                                  2,005                     1.7                         2,077                1.9     1,942    2.1



        Non-GAAP adjusted                                     $
        59,346                    50.2                     $
     54,610               50.5 $
     40,628   44.3
         gross profit/
         margin percentage                                                                      %                                              %              %




                                                   Brooks Semiconductor Solutions Group                   Brooks Life Sciences Products                             Brooks Life Sciences Services                           Brooks Life Sciences Total

                                                                                         ---          ---                                                                            ---                                                ---

                                           
          
                Quarter Ended                      
     
          Quarter Ended                              
        
       Quarter Ended                                   
      
     Quarter Ended



                                          Dec 31,                                       Sept 30,              Dec 31,                   Dec 31,                               Sept 30,               Dec 31,                  Dec 31,                        Sept 30,         Dec 31,        Dec 31,                Sept 30,         Dec 31,


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




       GAAP operating profit                     $
              21,154                                  $
            27,094                             $
       14,268                                    $
          7,669                             $
             4,072                $
             69                 $
     12,579               $
             11,353     $
     3,963 $
     20,248 $
     15,425 $
     4,032


                     Adjustments:

    ---

        Amortization of completed
         technology                                              384                                               736                                     732                                              273                                          293                          292                     1,732                           1,784        1,650     2,005     2,077    1,942



        Non-GAAP adjusted operating
         profit                                   $
              21,538                                  $
            27,830                             $
       15,000                                    $
          7,942                             $
             4,365               $
             361                 $
     14,311               $
             13,137     $
     5,613 $
     22,253 $
     17,502 $
     5,974




                                           
          
        Total Segments             
        
             Corporate                          
         
                Total

                                                                       ---                 ---                                                                     ---

                                           
          
        Quarter Ended            
        
             Quarter Ended                      
       
                Quarter Ended



                                          Dec 31,                     Sept 30,      Dec 31,                  Dec 31,                   Sept 30,                         Dec 31,      Dec 31,                   Sept 30,           Dec 31,


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



        GAAP operating profit (loss)                $
      41,402                  $
        42,519                            $
     18,300                                $
           (10,474)                $
       (8,398)               $
          (7,634)      $
      30,928  $
      34,121  $
      10,666


                     Adjustments:

    ---

        Amortization of completed
         technology                                      2,389                         2,813                                2,674                                                                                                                      2,389       2,813       2,674


        Amortization of customer
         relationships and acquired
         intangible assets                                                                                                                                                7,356                        7,629                          7,910            7,356       7,629       7,910



       Restructuring charges                                                                                                                                                87                          241                            576               87         241         576



       Merger costs                                                                                                                                                      2,991                           19                            195            2,991          19         195



        Non-GAAP adjusted operating
         profit (loss)                              $
      43,791                  $
        45,332                            $
     20,974                                    $
           (40)                  $
       (509)                 $
          1,047       $
      43,751  $
      44,823  $
      22,021

View original content to download multimedia:http://www.prnewswire.com/news-releases/brooks-automation-reports-results-of-first-quarter-of-fiscal-2021-ended-december-31-2020-and-announces-quarterly-cash-dividend-301220593.html

SOURCE Brooks Automation