View all news

Novanta Announces Financial Results for the Third Quarter 2021

11/09/2021
  • Third Quarter 2021 GAAP Revenue of $177.7 million
  • Third Quarter 2021 GAAP Consolidated Net Income of $14 million
  • Third Quarter 2021 GAAP Diluted Earnings Per Share of $0.38
  • Third Quarter 2021 Adjusted Earnings Per Share of $0.75
  • Third Quarter 2021 Adjusted EBITDA of $40.4 million
  • Raises 2021 Guidance

Novanta Inc. (Nasdaq:NOVT) (the “Company”), a trusted technology partner to medical and advanced technology equipment manufacturers, today reported financial results for the third quarter 2021.

Financial Highlights

Three Months Ended

 

(In millions, except per share amounts)

October 1,

 

 

October 2,

 

 

2021

 

 

2020

 

GAAP

 

 

 

 

 

 

 

Revenue

$

177.7

 

 

$

142.9

 

Operating Income

$

15.3

 

 

$

11.9

 

Consolidated Net Income

$

13.6

 

 

$

8.3

 

Diluted EPS

$

0.38

 

 

$

0.23

 

Non-GAAP*

 

 

 

 

 

 

 

Adjusted Operating Income

$

31.6

 

 

$

19.9

 

Adjusted Diluted EPS

$

0.75

 

 

$

0.42

 

Adjusted EBITDA

$

40.4

 

 

$

30.2

 

*Reconciliations of GAAP to non-GAAP financial measures, as well as definitions for the non-GAAP financial measures included in this press release and the reasons for their use, are presented below.

“Novanta had excellent performance in the third quarter, with strong double-digit growth for sales, bookings, and profit,” said Matthijs Glastra, Chairperson and Chief Executive Officer of Novanta. “Customer demand was very robust in advanced industrial and medical applications, with bookings increasing 84% year over year. In addition, we continue to see strong momentum with our design wins, securing key wins in attractive application areas with long-term secular growth trends. We were also excited to see excellent performance from the new ATI and IMS acquisitions, which performed better than we expected in the quarter. Our teams were able to deliver these impressive results all while fighting through significant challenges caused by the widely-reported global supply chain disruptions.”

Third Quarter

During the third quarter of 2021, Novanta generated GAAP revenue of $177.7 million, an increase of $34.8 million, or 24.3%, versus the third quarter of 2020. The Company’s acquisition activities resulted in an increase in revenue of $11.1 million, or 7.7%, compared to the third quarter of 2020. Changes in foreign currency exchange rates year over year favorably impacted our revenue by $2.2 million, or 1.5%, during the third quarter of 2021. Our year-over-year Organic Revenue Growth, which excludes the net impact of acquisitions and changes in foreign currency exchange rates, was an increase of 15.1% for the third quarter of 2021 (see “Organic Revenue Growth” in the non-GAAP reconciliations below).

In the third quarter of 2021, GAAP operating income was $15.3 million, compared to $11.9 million in the third quarter of 2020. GAAP consolidated net income was $13.6 million in the third quarter of 2021, compared to $8.3 million in the third quarter of 2020. GAAP diluted earnings per share (“EPS”) was $0.38 in the third quarter of 2021, compared to $0.23 in the third quarter of 2020.

Adjusted Diluted EPS was $0.75 in the third quarter of 2021, compared to $0.42 in the third quarter of 2020. The Company ended the third quarter of 2021 with 35.8 million diluted weighted average shares outstanding. Adjusted EBITDA was $40.4 million in the third quarter of 2021, compared to $30.2 million in the third quarter of 2020.

Operating cash flow for the third quarter of 2021 was $13.9 million, compared to $42.1 million in the third quarter of 2020. The Company completed the third quarter of 2021 with approximately $447.0 million of total debt and $102.4 million of total cash. Net Debt, as defined in the non-GAAP reconciliation below, was $348.2 million.

Financial Guidance

“Despite the persistent supply chain difficulties, we expect to see continued growth in the fourth quarter and for the full year. As such, we are once again raising our full year guidance,” said Matthijs Glastra. “Our customer demand remains as strong as ever, and our new products and innovations are getting excellent traction. We continue to be confident in our strategic positioning and in the capabilities and commitment of our teams, and their efforts to serve our customers in this exciting and challenging economic environment.”

For the fourth quarter of 2021, the Company expects GAAP revenue of approximately $185 million to $195 million. The Company expects Adjusted EBITDA to be in the range of $37 million to $41 million and Adjusted Diluted EPS to be in the range of $0.60 to $0.67. In addition, the Company’s guidance assumes no significant changes in foreign exchange rates.

For the full year 2021, the Company expects GAAP revenue of approximately $693 million to $703 million. The Company expects Adjusted EBITDA to be in the range of $147 million to $151 million and Adjusted Diluted EPS to be in the range of $2.55 to $2.62. In addition, the Company’s guidance assumes no significant changes in foreign exchange rates.

Novanta provides earnings guidance on a non-GAAP basis and does not provide earnings guidance on a GAAP basis, with the exception of GAAP revenue guidance. A reconciliation of the Company’s forward-looking Adjusted EBITDA and Adjusted EPS guidance to the most directly comparable GAAP financial measures is not provided because of the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including future changes in the fair value of contingent considerations; significant discrete income tax expenses (benefits); divestiture and related expenses; acquisition and related expenses; impact of purchase price allocations for recently completed acquisitions; gains and losses from sale of real estate assets; costs related to product line closures; intangible asset impairment charges and related asset write-offs; future restructuring expenses; foreign exchange gains/(losses); benefits or expenses associated with the completion of tax audits; and other charges reflected in the Company’s reconciliation of historical non-GAAP financial measures, the amounts of which, based on past experience, could be material. For additional information regarding Novanta’s non-GAAP financial measures, see “Use of Non-GAAP Financial Measures” below.

Conference Call Information

The Company will host a conference call on Tuesday, November 9, 2021 at 10:00 a.m. ET to discuss these results. To access the call, please dial (888) 346-3959 prior to the scheduled conference call time. Alternatively, the conference call can be accessed online via a live webcast on the Events & Presentations page of the Investors section of the Company’s website at www.novanta.com.

A replay of the audio webcast will be available approximately three hours after the conclusion of the call in the Investor Relations section of the Company’s website at www.novanta.com. The replay will remain available until Monday, January 3, 2022.

Use of Non-GAAP Financial Measures

The non-GAAP financial measures used in this press release are Organic Revenue Growth, Adjusted Gross Profit, Adjusted Gross Profit Margin, Adjusted Operating Income and Operating Margin, Adjusted Income before Income Taxes, Adjusted Income Tax Provision/(Benefit) and Effective Tax Rate, Adjusted Consolidated Net Income, Adjusted Diluted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Free Cash Flow as a Percentage of Consolidated Net Income, and Net Debt.

The Company believes that these non-GAAP financial measures provide useful and supplementary information to investors regarding the operating performance of the Company. It is management’s belief that these non-GAAP financial measures would be particularly useful to investors because of the significant changes that have occurred outside of the Company’s day-to-day business in accordance with the execution of the Company’s strategy. This strategy includes streamlining the Company’s existing operations through site and functional consolidations, strategic divestitures and product line closures, expanding the Company’s business through significant internal investments, and broadening the Company’s product and service offerings through acquisition of innovative and complementary technologies and solutions. The financial impact of certain elements of these activities, particularly acquisitions, divestitures, and site and functional restructurings, is often large relative to the Company’s overall financial performance and can adversely affect the comparability of its operating results and investors’ ability to analyze the business from period to period.

The Company’s Adjusted EBITDA, Organic Revenue Growth and Adjusted Gross Margin are used by management to evaluate operating performance, communicate financial results to the Board of Directors, benchmark results against historical performance and the performance of peers, and evaluate investment opportunities, including acquisitions and divestitures. In addition, Adjusted EBITDA, Organic Revenue Growth and Adjusted Gross Margins are used to determine bonus payments for senior management and employees. The Company also uses Adjusted Diluted EPS as a measurement for performance-based restricted stock units issued to certain executives. Accordingly, the Company believes that these non-GAAP financial measures provide greater transparency and insight into management’s method of analysis.

Non-GAAP financial measures should not be considered as substitutes for, or superior to, measures of financial performance prepared in accordance with GAAP. They are limited in value because they exclude charges that have a material effect on the Company’s reported results and, therefore, should not be relied upon as the sole financial measures to evaluate the Company’s financial results. The non-GAAP financial measures are meant to supplement, and to be viewed in conjunction with, GAAP financial measures. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.

Safe Harbor and Forward-Looking Information

Certain statements in this release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are based on current expectations and assumptions that are subject to risks and uncertainties. All statements contained in this news release that do not relate to matters of historical fact should be considered forward-looking statements, and are generally identified by words such as “expect,” “intend,” “anticipate,” “estimate,” “believe,” “future,” “could,” “should,” “plan,” “aim,” and other similar expressions. These forward-looking statements include, but are not limited to, statements regarding anticipated financial performance and financial position, including our financial outlook for the fourth quarter and full year 2021; statements regarding the COVID-19 pandemic; expectations for our end markets and market position; expectations regarding our ability to mitigate supply chain disruptions; expectations regarding the benefits of recent acquisitions; expectations regarding our design win and customer order activities and long-term prospects in our medical and advanced industrial end-markets; and other statements that are not historical facts.

These forward-looking statements are neither promises nor guarantees, but involve risks and uncertainties that may cause actual results to differ materially from those contained in the forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements for many reasons, including, but not limited to, the following: economic and political conditions and the effects of these conditions on our customers’ businesses and level of business activities; risks associated with the COVID-19 pandemic and other events outside our control; our significant dependence upon our customers’ capital expenditures, which are subject to cyclical market fluctuations; our dependence upon our ability to respond to fluctuations in product demand; our ability to continually innovate and successfully commercialize our innovations; failure to introduce new products in a timely manner; customer order timing and other similar factors beyond our control; disruptions or breaches in security of our information technology systems; our failure to comply with data privacy regulations; changes in interest rates, credit ratings or foreign currency exchange rates; risks associated with our operations in foreign countries; our increased use of outsourcing in foreign countries; risks associated with increased outsourcing of components manufacturing; our exposure to increased tariffs, trade restrictions or taxes on our products; negative effects on global economic conditions, financial markets and our business as a result of the United Kingdom’s withdrawal from the European Union; violations of our intellectual property rights and our ability to protect our intellectual property against infringement by third parties; risk of losing our competitive advantage; our failure to successfully integrate recent and future acquisitions into our business; our ability to attract and retain key personnel; our restructuring and realignment activities and disruptions to our operations as a result of consolidation of our operations; product defects or problems integrating our products with other vendors’ products; disruptions in the supply of certain key components or other goods from our suppliers; our failure to accurately forecast component and raw material requirements leading to excess inventories or delays in the delivery of our products; production difficulties and product delivery delays or disruptions; our exposure to medical device regulations, which may impede or hinder the approval or sale of our products and, in some cases, may ultimately result in an inability to obtain approval of certain products or may result in the recall or seizure of previously approved products; potential penalties for violating foreign, U.S. federal, and state healthcare laws and regulations; impact of healthcare industry cost containment and healthcare reform measures; changes in governmental regulations affecting our business or products; our compliance, or failure to comply, with environmental regulations; our failure to implement new information technology systems and software successfully; our failure to realize the full value of our intangible assets; our exposure to the credit risk of some of our customers and in weakened markets; our reliance on third party distribution channels; being subject to U.S. federal income taxation even though we are a non-U.S. corporation; changes in tax laws, and fluctuations in our effective tax rates; any need for additional capital to adequately respond to business challenges or opportunities and repay or refinance our existing indebtedness, which may not be available on acceptable terms or at all; our existing indebtedness limiting our ability to engage in certain activities; volatility in the market price for our common shares; and our failure to maintain appropriate internal controls in the future.

Other important risk factors that could affect the outcome of the events set forth in these statements and that could affect the Company’s operating results and financial condition are discussed in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as updated by our future filings with the Securities and Exchange Commission (“SEC”). Such statements are based on the Company’s beliefs and assumptions and on information currently available to the Company. The Company disclaims any obligation to publicly update or revise any such forward-looking statements as a result of developments occurring after the date of this document except as required by law.

About Novanta

Novanta is a leading global supplier of core technology solutions that give medical and advanced industrial original equipment manufacturers (“OEMs”) a competitive advantage. We combine deep proprietary technology expertise and competencies in photonics, vision, and precision motion with a proven ability to solve complex technical challenges. This enables Novanta to engineer core components and sub-systems that deliver extreme precision and performance, tailored to our customers' demanding applications. The driving force behind our growth is the team of innovative professionals who share a commitment to innovation and customer success. Novanta’s common shares are quoted on Nasdaq under the ticker symbol “NOVT.”

More information about Novanta is available on the Company’s website at www.novanta.com. For additional information, please contact Novanta Investor Relations at (781) 266-5137 or InvestorRelations@novanta.com.

NOVANTA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars or shares, except per share amounts)

(Unaudited)

 

 

Three Months Ended

 

 

October 1,

 

 

October 2,

 

 

2021

 

 

2020

 

Revenue

$

177,726

 

 

$

142,929

 

Cost of revenue

 

101,428

 

 

 

83,824

 

Gross profit

 

76,298

 

 

 

59,105

 

Operating expenses:

 

 

 

 

 

 

 

Research and development and engineering

 

17,468

 

 

 

15,231

 

Selling, general and administrative

 

31,296

 

 

 

26,788

 

Amortization of purchased intangible assets

 

4,139

 

 

 

3,533

 

Restructuring, acquisition, and related costs

 

8,120

 

 

 

1,687

 

Total operating expenses

 

61,023

 

 

 

47,239

 

Operating income

 

15,275

 

 

 

11,866

 

Interest income (expense), net

 

(1,710

)

 

 

(1,698

)

Foreign exchange transaction gains (losses), net

 

34

 

 

 

(136

)

Other income (expense), net

 

(71

)

 

 

(14

)

Income before income taxes

 

13,528

 

 

 

10,018

 

Income tax provision (benefit)

 

(75

)

 

 

1,760

 

Consolidated net income

$

13,603

 

 

$

8,258

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

Basic

$

0.38

 

 

$

0.23

 

Diluted

$

0.38

 

 

$

0.23

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding—basic

 

35,447

 

 

 

35,142

 

Weighted average common shares outstanding—diluted

 

35,764

 

 

 

35,688

 

NOVANTA INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars)

(Unaudited)

 

 

October 1,

 

 

December 31,

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

102,395

 

 

$

125,054

 

Accounts receivable, net

 

112,080

 

 

 

75,054

 

Inventories

 

119,422

 

 

 

92,737

 

Prepaid expenses and other current assets

 

19,415

 

 

 

11,328

 

Total current assets

 

353,312

 

 

 

304,173

 

Property, plant and equipment, net

 

86,279

 

 

 

78,676

 

Operating lease assets

 

43,459

 

 

 

34,444

 

Intangible assets, net

 

231,027

 

 

 

148,521

 

Goodwill

 

492,940

 

 

 

285,980

 

Other assets

 

3,220

 

 

 

13,385

 

Total assets

$

1,210,237

 

 

$

865,179

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Current portion of long-term debt

$

5,207

 

 

$

5,508

 

Accounts payable

 

65,012

 

 

 

42,966

 

Accrued expenses and other current liabilities

 

117,755

 

 

 

65,755

 

Total current liabilities

 

187,974

 

 

 

114,229

 

Long-term debt

 

441,831

 

 

 

194,927

 

Operating lease liabilities

 

40,850

 

 

 

32,802

 

Other long-term liabilities

 

39,469

 

 

 

46,412

 

Total liabilities

 

710,124

 

 

 

388,370

 

Stockholders’ Equity:

 

 

 

 

 

 

 

Total stockholders’ equity

 

500,113

 

 

 

476,809

 

Total liabilities and stockholders’ equity

$

1,210,237

 

 

$

865,179

 

NOVANTA INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

 

Three Months Ended

 

 

October 1,

 

 

October 2,

 

 

2021

 

 

2020

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Consolidated net income

$

13,603

 

 

$

8,258

 

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

 

 

 

 

 

 

 

Depreciation and amortization

 

10,889

 

 

 

9,596

 

Share-based compensation

 

8,490

 

 

 

7,225

 

Deferred income taxes

 

(2,365

)

 

 

(175

)

Other

 

1,214

 

 

 

888

 

Changes in assets and liabilities which (used)/provided cash, excluding effects from business acquisitions:

 

 

 

 

 

 

 

Accounts receivable

 

(5,878

)

 

 

7,483

 

Inventories

 

(6,298

)

 

 

5,990

 

Other operating assets and liabilities

 

(5,757

)

 

 

2,849

 

Net cash provided by operating activities

 

13,898

 

 

 

42,114

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(6,116

)

 

 

(2,524

)

Cash paid for business acquisition, net of cash acquired

 

(285,181

)

 

 

 

Net cash used in investing activities

 

(291,297

)

 

 

(2,524

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Borrowings under revolving credit facilities

 

280,000

 

 

 

 

Repayments under term loan and revolving credit facilities

 

(21,330

)

 

 

(31,497

)

Payments of withholding taxes from share-based awards

 

(12,244

)

 

 

 

Other financing activities

 

(142

)

 

 

(720

)

Net cash provided by (used in) financing activities

 

246,284

 

 

 

(32,217

)

Effect of exchange rates on cash and cash equivalents

 

(343

)

 

 

1,763

 

Increase (decrease) in cash and cash equivalents

 

(31,458

)

 

 

9,136

 

Cash and cash equivalents, beginning of period

 

133,853

 

 

 

97,494

 

Cash and cash equivalents, end of period

$

102,395

$

106,630

NOVANTA INC.

Revenue by Reportable Segment

(In thousands of U.S. dollars)

(Unaudited)

 

 

Three Months Ended

 

 

October 1,

 

 

October 2,

 

 

2021

 

 

2020

 

Revenue

 

 

 

 

 

 

 

Photonics

$

55,263

 

 

$

46,394

 

Vision

 

65,346

 

 

 

64,299

 

Precision Motion

 

57,117

 

 

 

32,236

 

Total

$

177,726

 

 

$

142,929

 

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands of U.S. dollars)

(Unaudited)

 

Adjusted Gross Profit and Adjusted Gross Profit Margin by Reportable Segment (Non-GAAP):

 

Three Months Ended

 

 

October 1,

 

 

October 2,

 

 

2021

 

 

2020

 

Photonics

 

 

 

 

 

 

 

Gross Profit (GAAP)

$

25,311

 

 

$

20,166

 

Gross Profit Margin (GAAP)

 

45.8

%

 

 

43.5

%

Amortization of intangible assets

 

771

 

 

 

776

 

Acquisition fair value adjustments

 

 

 

 

 

Adjusted Gross Profit (Non-GAAP)

$

26,082

 

 

$

20,942

 

Adjusted Gross Profit Margin (Non-GAAP)

 

47.2

%

 

 

45.1

%

 

 

 

 

 

 

 

 

Vision

 

 

 

 

 

 

 

Gross Profit (GAAP)

$

24,763

 

 

$

24,586

 

Gross Profit Margin (GAAP)

 

37.9

%

 

 

38.2

%

Amortization of intangible assets

 

1,503

 

 

 

1,620

 

Acquisition fair value adjustments

 

 

 

 

 

Adjusted Gross Profit (Non-GAAP)

$

26,266

 

 

$

26,206

 

Adjusted Gross Profit Margin (Non-GAAP)

 

40.2

%

 

 

40.8

%

 

 

 

 

 

 

 

 

Precision Motion

 

 

 

 

 

 

 

Gross Profit (GAAP)

$

27,743

 

 

$

15,011

 

Gross Profit Margin (GAAP)

 

48.6

%

 

 

46.6

%

Amortization of intangible assets

 

1,042

 

 

 

424

 

Acquisition fair value adjustments

 

280

 

 

 

 

Adjusted Gross Profit (Non-GAAP)

$

29,065

 

 

$

15,435

 

Adjusted Gross Profit Margin (Non-GAAP)

 

50.9

%

 

 

47.9

%

 

 

 

 

 

 

 

 

Unallocated Corporate and Shared Services

 

 

 

 

 

 

 

Gross Profit (GAAP)

$

(1,519

)

 

$

(658

)

Amortization of intangible assets

 

 

 

 

 

Employee COVID-19 testing costs

 

432

 

 

 

 

Adjusted Gross Profit (Non-GAAP)

$

(1,087

)

 

$

(658

)

 

 

 

 

 

 

 

 

Novanta Inc.

 

 

 

 

 

 

 

Gross Profit (GAAP)

$

76,298

 

 

$

59,105

 

Gross Profit Margin (GAAP)

 

42.9

%

 

 

41.4

%

Amortization of intangible assets

 

3,316

 

 

 

2,820

 

Acquisition fair value adjustments

 

280

 

 

 

 

Employee COVID-19 testing costs

 

432

 

 

 

 

Adjusted Gross Profit (Non-GAAP)

$

80,326

 

 

$

61,925

 

Adjusted Gross Profit Margin (Non-GAAP)

 

45.2

%

 

 

43.3

%

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(Amounts in thousands except per share amounts)

(Unaudited)

 

Adjusted Operating Income and Adjusted Diluted EPS (Non-GAAP):

 

Three Months Ended October 1, 2021

 

 

Operating

Income

 

 

Operating

Margin

 

 

Income

before

Income Taxes

 

 

Income Tax

Provision /

(Benefit)

 

 

Effective Tax

Rate

 

 

Consolidated

Net Income

 

 

Diluted EPS

 

GAAP results

$

15,275

 

 

 

8.6

%

 

$

13,528

 

 

$

(75

)

 

 

-0.6

%

 

$

13,603

 

 

$

0.38

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

7,455

 

 

 

4.2

%

 

 

7,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs

 

5,185

 

 

 

2.9

%

 

 

5,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and related costs

 

2,935

 

 

 

1.7

%

 

 

2,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee COVID-19 testing costs

 

432

 

 

 

0.2

%

 

 

432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition fair value adjustments

 

280

 

 

 

0.2

%

 

 

280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange transaction (gains) losses, net

 

 

 

 

 

 

 

 

 

(34

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect on non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

3,025

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP tax adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments

 

16,287

 

 

 

9.2

%

 

 

16,253

 

 

 

3,046

 

 

 

 

 

 

 

13,207

 

 

 

0.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted results (Non-GAAP)

$

31,562

 

 

 

17.8

%

 

$

29,781

 

 

$

2,971

 

 

 

10.0

%

 

$

26,810

 

 

$

0.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,764

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(Amounts in thousands except per share amounts)

(Unaudited)

 

Adjusted Operating Income and Adjusted Diluted EPS (Non-GAAP):

 

Three Months Ended October 2, 2020

 

 

Operating

Income

 

 

Operating

Margin

 

 

Income

before

Income Taxes

 

 

Income Tax

Provision /

(Benefit)

 

 

Effective Tax

Rate

 

 

Consolidated

Net Income

 

 

Diluted EPS

 

GAAP results

$

11,866

 

 

 

8.3

%

 

$

10,018

 

 

$

1,760

 

 

 

17.6

%

 

$

8,258

 

 

$

0.23

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

6,353

 

 

 

4.4

%

 

 

6,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs

 

1,074

 

 

 

0.8

%

 

 

1,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and related costs

 

613

 

 

 

0.4

%

 

 

613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange transaction (gains) losses, net

 

 

 

 

 

 

 

 

 

136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect on non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

1,806

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP tax adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

(462

)

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments

 

8,040

 

 

 

5.6

%

 

 

8,176

 

 

 

1,344

 

 

 

 

 

 

 

6,832

 

 

 

0.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted results (Non-GAAP)

$

19,906

 

 

 

13.9

%

 

$

18,194

 

 

$

3,104

 

 

 

17.1

%

 

$

15,090

 

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,688

 

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands of U.S. dollars)

(Unaudited)

 

Adjusted EBITDA (Non-GAAP):

 

Three Months Ended

 

 

October 1,

 

 

October 2,

 

 

2021

 

 

2020

 

Consolidated Net Income (GAAP)

$

13,603

 

 

$

8,258

 

Consolidated Net Income Margin

 

7.7

%

 

 

5.8

%

Interest (income) expense, net

 

1,710

 

 

 

1,698

 

Income tax provision (benefit)

 

(75

)

 

 

1,760

 

Depreciation and amortization

 

10,755

 

 

 

9,596

 

Share-based compensation

 

5,525

 

 

 

7,004

 

Restructuring, acquisition, and related costs

 

8,120

 

 

 

1,687

 

Acquisition fair value adjustments

 

280

 

 

 

 

Employee COVID-19 testing costs

 

432

 

 

 

 

Other, net

 

37

 

 

 

150

 

Adjusted EBITDA (Non-GAAP)

$

40,387

 

 

$

30,153

 

Adjusted EBITDA Margin (Non-GAAP)

 

22.7

%

 

 

21.1

%

Organic Revenue Growth (Non-GAAP):

 

Three Months Ended October 1, 2021

 

 

Compared to

 

 

Three Months Ended October 2, 2020

 

Reported Revenue Growth/(Decline) (GAAP)

 

24.3

%

Less: Change attributable to acquisitions

 

7.7

%

Plus: Change due to foreign currency

 

(1.5

)%

Organic Revenue Growth/(Decline) (Non-GAAP)

 

15.1

%

Net Debt (Non-GAAP):

 

October 1,

 

 

December 31,

 

 

2021

 

 

2020

 

Total Debt (GAAP)

$

447,038

 

 

$

200,435

 

Plus: Deferred financing costs

 

3,580

 

 

 

4,405

 

Gross Debt

 

450,618

 

 

 

204,840

 

Less: Cash and cash equivalents

 

(102,395

)

 

 

(125,054

)

Net Debt (Non-GAAP)

$

348,223

 

 

$

79,786

 

Free Cash Flow (Non-GAAP):

 

Three Months Ended

 

 

October 1,

 

 

October 2,

 

 

2021

 

 

2020

 

Cash Provided by Operating Activities (GAAP)

$

13,898

 

 

$

42,114

 

Less: Purchases of property, plant and equipment

 

(6,116

)

 

 

(2,524

)

Plus: Proceeds from sale of property, plant and equipment

 

 

 

 

 

Free Cash Flow (Non-GAAP)

$

7,782

 

 

$

39,590

 

Consolidated Net Income (GAAP)

$

13,603

 

 

$

8,258

 

Cash Provided by Operating Activities as a Percentage of Consolidated Net Income

 

102.2

%

 

 

510.0

%

Free Cash Flow as a Percentage of Consolidated Net Income

 

57.2

%

 

 

479.4

%

Non-GAAP Financial Measures

Organic Revenue Growth

The Company defines the term “organic revenue” as revenue excluding the impact from business acquisitions, divestitures, product line discontinuations, and the effect of foreign currency translation. The Company uses the related term “organic revenue growth” to refer to the financial performance metric of comparing current period organic revenue with the reported revenue of the corresponding period in the prior year. The Company believes that this non-GAAP financial measure, when taken together with our GAAP financial measures, allows the Company and its investors to better measure the Company’s performance and evaluate long-term performance trends. Organic revenue growth also facilitates easier comparisons of the Company’s performance with prior and future periods and relative comparisons to its peers. The Company excludes the effect of foreign currency translation from these measures because foreign currency translation is subject to volatility and can obscure underlying business trends. The Company excludes the effect of acquisitions and divestitures because these activities can vary dramatically between reporting periods and between the Company and its peers, which the Company believes makes comparisons of long-term performance trends difficult for management and investors. Organic Revenue Growth is also used as a performance metric to determine bonus payments for senior management and employees.

Adjusted Gross Profit and Adjusted Gross Profit Margin

The calculation of Adjusted Gross Profit and Adjusted Gross Profit Margin is displayed in the tables above. Adjusted Gross Profit and Adjusted Gross Profit Margin exclude amortization of acquired intangible assets and inventory fair value adjustments related to business acquisitions because: (1) the amounts are non-cash; (2) the Company cannot influence the timing and amount of future expense recognition; and (3) excluding such expenses provides investors and management better visibility into the underlying trend and performance of our businesses. Additionally, the Company excluded costs directly related to employee COVID-19 testing as these costs are unique to the current pandemic and are expected to have a significant impact on the Company’s operating results.

Adjusted Operating Income and Adjusted Operating Margin

The calculation of Adjusted Operating Income and Adjusted Operating Margin is displayed in the tables above. Adjusted Operating Income and Adjusted Operating Margin exclude amortization of acquired intangible assets and inventory fair value adjustments related to business acquisitions and costs directly related to employee COVID-19 testing for the reasons described for Adjusted Gross Profit and Adjusted Gross Profit Margin above. The Company also excluded restructuring, acquisition, and related costs due to the significant changes that have occurred outside of the Company’s day-to-day business for the reasons described above in the introductory paragraphs of the “Use of Non-GAAP Financial Measures.”

Adjusted Income before Income Taxes

The calculation of Adjusted Income before Income Taxes is displayed in the tables above. The calculation of Adjusted Income before Income Taxes excludes amortization of acquired intangible assets and inventory fair value adjustments related to business acquisitions, costs directly related to employee COVID-19 testing, and restructuring, acquisition, and related costs for the reasons described for Adjusted Operating Income and Adjusted Operating Margin above. The Company also excluded foreign exchange transaction gains (losses) from the calculation of Adjusted Income before Income Taxes as the Company cannot fully influence the timing and amount of foreign exchange transaction gains (losses).

Non-GAAP Income Tax Provision/(Benefit) and Effective Tax Rate

The Non-GAAP Income Tax Provision/(Benefit) and Effective Tax Rate are calculated based on the Adjusted Income before Income Taxes by jurisdiction and the applicable tax rates currently in effect for the respective jurisdictions. In addition, the Company excluded significant discrete income tax expenses (benefits) related to releases of valuation allowances, benefits or expenses associated with the completion of tax audits, effects of changes in tax laws, effects of acquisition related tax planning actions on the Company’s effective tax rate, and the income tax effect of non-GAAP adjustments discussed above.

Adjusted Consolidated Net Income

The calculation of Adjusted ConsolidatedNet Income is displayed in the tables above. Because income before income taxes is included in determining ConsolidatedNet Income, the calculation of Adjusted ConsolidatedNet Income also excludes amortization of acquired intangible assets and inventory fair value adjustments related to business acquisitions, costs directly related to employee COVID-19 testing, restructuring, acquisition, and related costs, and foreign exchange transaction gains (losses) for the reasons described for Adjusted Income before Income Taxes. In addition, the Company excluded significant discrete income tax expenses (benefits) related to releases of valuation allowances, benefits or expenses associated with the completion of tax audits, effects of changes in tax laws, effects of acquisition related tax planning actions on the Company’s effective tax rate, and the income tax effect of non-GAAP adjustments discussed above.

Adjusted Diluted EPS

The calculation of Adjusted Diluted EPS is displayed in the tables above. Because ConsolidatedNet Income is used in the diluted EPS calculation, the calculation of Adjusted Diluted EPS excludes amortization of acquired intangible assets and inventory fair value adjustments related to business acquisitions, costs directly related to employee COVID-19 testing, restructuring, acquisition, and related costs, foreign exchange transaction gains (losses), significant discrete income tax expenses (benefits) related to releases of valuation allowances, benefits or expenses associated with the completion of tax audits, effects of changes in tax laws, effects of acquisition related tax planning actions on the Company’s effective tax rate, and the income tax effect of non-GAAP adjustments for the reasons described above for Adjusted ConsolidatedNet Income.

Adjusted EBITDA and Adjusted EBITDA Margin

The Company defines Adjusted EBITDA as the income before deducting interest (income) expense, income taxes provision (benefit), depreciation, amortization, non-cash share-based compensation, costs directly related to employee COVID-19 testing, restructuring, acquisition, and related costs, acquisition fair value adjustments, other non-operating (income) expense items, including foreign exchange transaction (gains) losses and net periodic pension costs of the Company’s frozen U.K. defined benefit pension plan for the reasons described above in the introductory paragraphs of the “Use of Non-GAAP Financial Measures.”

Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of Revenue.

In evaluating Adjusted EBITDA and Adjusted EBITDA Margin, you should be aware that in the future the Company may incur expenses that are the same as, or similar to, some of the adjustments in this presentation.

Free Cash Flow and Free Cash Flow as a Percentage of Consolidated Net Income

The Company defines Free Cash Flow as cash provided by operating activities less cash paid for purchases of property, plant and equipment and plus cash proceeds from sale of property, plant and equipment. Free Cash Flow as a Percentage of ConsolidatedNet Income is defined as Free Cash Flow divided by ConsolidatedNet Income. Management believes these non-GAAP financial measures are important indicators of the Company’s liquidity as well as its ability to service its outstanding debt and to fund future growth.

Net Debt

The Company defines Net Debt as its total debt as reported on the consolidated balance sheet plus unamortized deferred financing costs and less its cash and cash equivalents as of the end of the period presented. Management uses Net Debt to monitor the Company’s outstanding debt obligations that could not be satisfied by its cash and cash equivalents on hand.

Novanta Inc.
Investor Relations:
Ray Nash
(781) 266-5137

Source: Novanta Inc.

Multimedia Files:

View all news