Upgrade to SI Premium - Free Trial

Helios Technologies Reports Sequential Sales Growth and Strong Margins for Third Quarter 2020; Generates $37 million in Cash from Operations

November 2, 2020 6:00 AM

SARASOTA, Fla.--(BUSINESS WIRE)-- Helios Technologies, Inc. (Nasdaq: HLIO) (“Helios” or the “Company”), a global industrial technology leader that develops and manufactures solutions for both the hydraulics and electronics markets, today reported financial results for the third quarter and year-to-date period ended September 26, 2020.

Josef Matosevic, the Company’s President and Chief Executive Officer, commented, “We delivered excellent quarterly results with total revenue exceeding our expectations while expanding gross margins, which resulted in better-than-expected consolidated decremental adjusted operating margin of 29%*. Our businesses demonstrated their ability to quickly adjust to rapidly changing market conditions. Our disciplined execution, continued productivity improvements, and ongoing cost containment are what enabled gross margins to expand on lower volumes.”

He continued, “We generated $36.7 million of cash in the quarter which was 44% more than the prior-year period. Our ability to generate cash enabled us to reduce net debt by over $50 million year-to-date and continue to be a consistent dividend payer over the last twenty-four years. This cash generation provides us the financial flexibility to make the acquisition we recently announced and gives us strong confidence in our ability to de-lever the balance sheet post acquisition back to our 2x net debt-to-adjusted EBITDA target. We entered into a definitive agreement on October 9, 2020, to acquire Balboa Water Group for $218.5 million using cash and debt. This is an ideal fit for our Electronics segment and entirely aligns with our Vision 2025 strategy. Balboa has differentiated, proprietary controls technology which we plan to leverage and accelerate the Electronics segment’s ability to innovate and penetrate new and existing end markets.”

*Consolidated decremental adjusted operating margin is defined as the change in adjusted operating income divided by the change in sales.

Third Quarter 2020 Consolidated Results

($ in millions, except per share data)

Q3 2020

Q3 2019

Change

% Change

Net sales

$

122.6

$

138.0

$

(15.4)

(11%)

Gross profit

$

46.9

$

52.1

$

(5.2)

(10%)

Gross margin

38.3%

37.8%

50

bps

Operating income

$

18.3

$

19.1

$

(0.8)

(4%)

Operating margin

14.9%

13.8%

110

bps

Non-GAAP adjusted operating margin

19.3%

20.4%

(110)

bps

Net income

$

13.0

$

12.8

$

0.2

2%

Diluted EPS

$

0.40

$

0.40

$

-

0%

Non-GAAP cash net income

$

17.0

$

19.5

$

(2.5)

(13%)

Non-GAAP cash EPS

$

0.53

$

0.61

$

(0.08)

(13%)

Adjusted EBITDA

$

28.7

$

32.6

$

(3.9)

(12%)

Adjusted EBITDA margin

23.4%

23.6%

(20)

bps

See the attached tables for additional important disclosures regarding Helios’s use of non-GAAP adjusted operating income, non-GAAP adjusted operating margin, non-GAAP cash net income, non-GAAP cash earnings per share, adjusted EBITDA (earnings before net interest expense, income taxes, depreciation and amortization, and certain non-recurring charges) and adjusted EBITDA margin (adjusted EBITDA as a percentage of sales) as well as reconciliations of GAAP operating income to non-GAAP adjusted operating income and non-GAAP adjusted operating margin and GAAP net income to non-GAAP cash net income, non-GAAP cash earnings per share, adjusted EBITDA and Adjusted EBITDA margin. Helios believes that, when used in conjunction with measures prepared in accordance with GAAP, the non-GAAP measures described above help improve the understanding of its operating performance.

Sales

Profits and margins

Non-operating items

Net income, earnings per share, non-GAAP cash earnings per share and adjusted EBITDA

Year-to-date 2020 Consolidated Results

($ in millions, except per share data)

2020

2019

Change

% Change

Net sales

$

371.4

$

428.7

$

(57.3)

(13%)

Gross profit

$

143.5

$

164.9

$

(21.4)

(13%)

Gross margin

38.6%

38.5%

10

bps

Operating income

$

25.0

$

71.3

$

(46.3)

(65%)

Operating margin

6.7%

16.6%

(990)

bps

Non-GAAP adjusted operating margin

19.7%

20.8%

(110)

bps

Net income

$

8.7

$

46.5

$

(37.8)

(81%)

Diluted EPS

$

0.27

$

1.45

$

(1.18)

(81%)

Non-GAAP cash net income

$

52.7

$

60.6

$

(7.9)

(13%)

Non-GAAP cash EPS

$

1.64

$

1.89

$

(0.25)

(13%)

Adjusted EBITDA

$

86.1

$

102.0

$

(15.9)

(16%)

Adjusted EBITDA margin

23.2%

23.8%

(60)

bps

See the attached tables for additional important disclosures regarding Helios’s use of non-GAAP adjusted operating income, non-GAAP adjusted operating margin, non-GAAP cash net income, non-GAAP cash earnings per share, adjusted EBITDA (earnings before net interest expense, income taxes, depreciation and amortization, and certain non-recurring charges) and adjusted EBITDA margin (adjusted EBITDA as a percentage of sales) as well as reconciliations of GAAP operating income to non-GAAP adjusted operating income and non-GAAP adjusted operating margin and GAAP net income to non-GAAP cash net income, non-GAAP cash earnings per share, adjusted EBITDA and Adjusted EBITDA margin. Helios believes that, when used in conjunction with measures prepared in accordance with GAAP, the non-GAAP measures described above help improve the understanding of its operating performance.

Sales

Profits and margins

Non-operating items

Earnings per share, non-GAAP cash earnings per share and adjusted EBITDA

Hydraulics Segment Review

(Refer to sales by geographic region and segment data in accompanying tables)

($ in millions, except per share data)
Hydraulics

Q3 2020

Q3 2019

Change

% Change

Net Sales

Americas

$

27.7

$

43.3

$

(15.6)

(36%)

EMEA

$

32.1

$

31.9

$

0.2

1%

APAC

$

38.4

$

34.9

$

3.5

10%

Total Segment Sales

$

98.2

$

110.1

$

(11.9)

(11%)

Gross Profit

$

35.5

$

39.1

$

(3.6)

(9%)

Gross Margin

36.1%

35.5%

60

bps

SEA Expenses

$

16.6

$

21.2

$

(4.6)

(22%)

Operating Income

$

18.9

$

17.9

$

1.0

6%

Operating Margin

19.2%

16.3%

290

bps

Third Quarter Hydraulics Segment Review

Electronics Segment Review

(Refer to sales by geographic region and segment data in accompanying tables)

($ in millions, except per share data)
Electronics

Q3 2020

Q3 2019

Change

% Change

Net Sales

Americas

$

21.4

$

24.1

$

(2.7)

(11%)

EMEA

$

1.5

$

2.1

$

(0.6)

(29%)

APAC

$

1.5

$

1.8

$

(0.3)

(17%)

Total Segment Sales

$

24.4

$

28.0

$

(3.6)

(13%)

Gross Profit

$

11.4

$

13.0

$

(1.6)

(12%)

Gross Margin

46.8%

46.4%

40

bps

SEA Expenses

$

6.7

$

7.0

$

(0.3)

(4%)

Operating Income

$

4.7

$

6.0

$

(1.3)

(22%)

Operating Margin

19.2%

21.4%

(220)

bps

Third Quarter Electronics Segment Review

Balance Sheet and Cash Flow Review

Balboa Water Group Acquisition

On October 12, 2020, the Company announced it had signed a definitive agreement on October 9, 2020 to acquire BWG Holdings I Corp. (operating as Balboa Water Group) for $218.5 million from investment funds affiliated with AEA Investors LP (the “Acquisition”). Helios plans to fund the Acquisition through a combination of cash and existing and new credit facilities. Helios expects to close the transaction in the fourth quarter of 2020, subject to customary closing conditions and regulatory approvals.

2020 Outlook

As of November 2, 2020, the Company expects revenue to range from $485 to $495 million for the full year 2020, which incorporates expectations of typical seasonality in the fourth quarter for the Electronics segment combined with recovering order levels for the Hydraulics segment. The Company also expects Adjusted EBITDA margin to be approximately 22% for the full year 2020. The outlook does not include any contribution from the Acquisition.

Mr. Matosevic concluded, “The value of the diversity of our end markets, which will be further enhanced with the addition of Balboa, was demonstrated in our results this quarter. As we look farther out, we believe the successful execution of our strategy to grow through end market and geographic diversification, leading market share in niche applications and expanding product offerings will enable us to achieve our Vision 2025 goals. In fact, the Helios team is excited about the opportunities in front of us as we work to accelerate our achievements and create a stronger, scalable and more dynamic business.”

Webcast

The Company will host a conference call and webcast today at 9:00 a.m. Eastern Time to review its financial and operating results and discuss its corporate strategies and outlook. A question-and-answer session will follow. The conference call can be accessed by calling (201) 689-8573. The audio webcast will be available at www.heliostechnologies.com.

A telephonic replay will be available from 12:00 p.m. ET on the day of the call through Tuesday, November 9, 2020. To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13711361. The webcast replay will be available in the investor relations section of the Company’s website at www.heliostechnologies.com, where a transcript will also be posted once available.

About Helios Technologies

Helios Technologies is a global industrial technology leader that develops and manufactures hydraulic and electronic control solutions for diverse markets. The Company operates in two business segments, Hydraulics and Electronics. The Hydraulics segment markets and sells products globally under the brands of Sun Hydraulics in relation to cartridge valve technology, Custom Fluidpower with regard to hydraulic system design and Faster in connection with quick release coupling solutions. Global Electronics brands include Enovation Controls and Murphy for fully-tailored solutions with a broad range of rugged and reliable instruments such as displays, controls and instrumentation products. Helios Technologies and information about its associated companies is available online at www.heliostechnologies.com.

FORWARD-LOOKING INFORMATION

This news release contains “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934. Forward-looking statements involve risks and uncertainties, and actual results may differ materially from those expressed or implied by such statements. They include statements regarding current expectations, estimates, forecasts, projections, our beliefs, and assumptions made by Helios Technologies, Inc. (“Helios” or the “Company”), its directors or its officers about the Company and the industry in which it operates, and assumptions made by management, and include among other items, (i) the Company’s strategies regarding growth, including its intention to develop new products and make acquisitions; (ii) the timing of completion of the Acquisition and the expected benefits and synergies from the Acquisition; (iii) the Company’s financing plans; (iv) trends affecting the Company’s financial condition or results of operations; (v) the Company’s ability to continue to control costs and to meet its liquidity and other financing needs; (vi) the declaration and payment of dividends; and (vii) the Company’s ability to respond to changes in customer demand domestically and internationally, including as a result of standardization. In addition, we may make other written or oral statements, which constitute forward-looking statements, from time to time. Words such as “may,” “expects,” “projects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” variations of such words, and similar expressions are intended to identify such forward-looking statements. Similarly, statements that describe our future plans, objectives or goals also are forward-looking statements. These statements are not guaranteeing future performance and are subject to a number of risks and uncertainties. Our actual results may differ materially from what is expressed or forecasted in such forward-looking statements, and undue reliance should not be placed on such statements. All forward-looking statements are made as of the date hereof, and we undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

Factors that could cause the actual results to differ materially from what is expressed or forecasted in such forward-looking statements include, but are not limited to, (i) conditions in the capital markets, including the interest rate environment and the availability of capital; (ii) the risk that the Acquisition will not be consummated in a timely manner or at all, our failure to realize the benefits expected from the Acquisition, our failure to promptly and effectively integrate the Acquisition and the ability of Helios to retain and hire key personnel, and maintain relationships with suppliers; (iii) changes in the competitive marketplace that could affect the Company’s revenue and/or cost bases, such as increased competition, lack of qualified engineering, marketing, management or other personnel, and increased labor and raw materials costs; and (iv) new product introductions, product sales mix and the geographic mix of sales nationally and internationally. Further information relating to factors that could cause actual results to differ from those anticipated is included but not limited to information under the heading Item 1. “Business” and Item 1A. “Risk Factors” in the Company’s Form 10-K for the year ended December 28, 2019 and Part II, Item IA, “Risk Factors” in the Company’s Form 10-Q for the quarter ended March 28, 2020 and other filings with the Securities and Exchange Commission.

This news release will discuss some historical non-GAAP financial measures, which the Company believes are useful in evaluating its performance. The determination of the amounts that are excluded from these non-GAAP measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income recognized in a given period. You should not consider the inclusion of this additional information in isolation or as a substitute for results prepared in accordance with GAAP.

This news release also presents forward-looking statements regarding non-GAAP Adjusted EBITDA margin. The Company is unable to present a quantitative reconciliation of these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because such information is not available, and management cannot reliably predict the necessary components of such GAAP measures without unreasonable effort or expense. In addition, the Company believes that such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the Company’s full 2020 financial results. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others, changes in connection with quarter-end and year-end adjustments. Any variation between the Company’s actual results and preliminary financial data set forth above may be material.

Financial Tables Follow:

HELIOS TECHNOLOGIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

Three Months Ended

Nine Months Ended

September 26,

September 28,

September 26,

September 28,

2020

2019

% Change

2020

2019

% Change

Net sales

$

122,645

$

138,045

(11)%

$

371,422

$

428,738

(13)%

Cost of sales

75,702

85,926

(12)%

227,910

263,884

(14)%

Gross profit

46,943

52,119

(10)%

143,512

164,854

(13)%

Gross margin

38.3%

37.8%

38.6%

38.5%

Selling, engineering and administrative expenses

24,042

24,066

(0)%

73,306

75,531

(3)%

Restructuring Charges

-

1,724

NM

-

1,724

NM

Amortization of intangible assets

4,558

4,478

2%

13,323

13,544

(2)%

Goodwill impairment

-

-

NM

31,871

-

NM

Loss on disposal of intangible asset

-

2,713

NM

-

2,713

NM

Operating income

18,343

19,138

(4)%

25,012

71,342

(65)%

Operating margin

14.9%

13.8%

6.7%

16.6%

Interest expense, net

2,730

3,790

(28)%

8,572

12,223

(30)%

Foreign currency transaction (gain) loss, net

(727)

30

NM

(319)

92

NM

Miscellaneous income, net

(9)

(72)

(88)%

(85)

(122)

(30)%

Change in fair value of contingent consideration

(13)

(72)

(82)%

(47)

703

NM

Income before income taxes

16,362

15,462

6%

16,891

58,446

(71)%

Income tax provision

3,380

2,671

27%

8,224

11,986

(31)%

Net income

$

12,982

$

12,791

1%

$

8,667

$

46,460

(81)%

Basic and diluted net income per common share

$

0.40

$

0.40

-%

$

0.27

$

1.45

(81)%

Basic and diluted weighted average shares outstanding

32,095

32,027

32,079

32,006

Dividends declared per share

$

0.09

$

0.09

$

0.27

$

0.27

NM = Not meaningful

HELIOS TECHNOLOGIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

September 26,

December 28,

2020

2019

(Unaudited)

Assets
Current assets:
Cash and cash equivalents

$

32,444

$

22,123

Restricted cash

38

39

Accounts receivable, net of allowance for doubtful accounts
of $1,459 and $1,131

71,585

66,677

Inventories, net

77,641

85,195

Income taxes receivable

5,553

3,196

Other current assets

16,729

15,359

Total current assets

203,990

192,589

Property, plant and equipment, net

139,318

145,854

Deferred income taxes

6,843

5,803

Goodwill

354,744

377,569

Other intangible assets, net

289,667

294,651

Other assets

4,603

5,285

Total assets

$

999,165

$

1,021,751

Liabilities and shareholders’ equity
Current liabilities:
Accounts payable

$

31,347

$

29,730

Accrued compensation and benefits

18,473

16,898

Other accrued expenses and current liabilities

13,222

13,549

Current portion of contingent consideration

-

828

Current portion of long-term non-revolving debt, net

11,808

7,623

Dividends payable

2,890

2,884

Income taxes payable

8,676

4,941

Total current liabilities

86,416

76,453

Revolving lines of credit

168,398

208,708

Long-term non-revolving debt, net

80,149

84,062

Deferred income taxes

49,434

49,290

Other noncurrent liabilities

26,952

25,602

Total liabilities

411,349

444,115

Commitments and contingencies

-

-

Shareholders’ equity:
Preferred stock, par value $0.001, 2,000 shares authorized,
no shares issued or outstanding

-

-

Common stock, par value $0.001, 100,000 shares authorized,
32,096 and 32,047 shares issued and outstanding

32

32

Capital in excess of par value

369,510

365,310

Retained earnings

267,660

267,658

Accumulated other comprehensive loss

(49,386

)

(55,364

)

Total shareholders’ equity

587,816

577,636

Total liabilities and shareholders’ equity

$

999,165

$

1,021,751

HELIOS TECHNOLOGIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

Nine Months Ended

September 26,

September 28,

2020

2019

Cash flows from operating activities:
Net income

$

8,667

$

46,460

Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation and amortization

25,805

26,006

(Gain) loss on disposal of assets

(32

)

2,793

Goodwill impairment

31,871

-

Stock-based compensation expense

3,830

4,058

Amortization of debt issuance costs

537

545

Benefit for deferred income taxes

(2,937

)

(1,381

)

Change in fair value of contingent consideration

(47

)

630

Forward contract losses (gains), net

2,513

(3,973

)

Net investment hedge loss

164

-

Other, net

1,202

1,304

(Increase) decrease in operating assets:
Accounts receivable

(4,685

)

(6,533

)

Inventories

7,776

(6,674

)

Income taxes receivable

(2,874

)

(1,598

)

Other current assets

(1,382

)

(3,448

)

Other assets

2,613

1,259

Increase (decrease) in operating liabilities:
Accounts payable

1,387

(5,046

)

Accrued expenses and other liabilities

955

6,249

Income taxes payable

3,548

3,363

Other noncurrent liabilities

(1,884

)

(2,386

)

Contingent consideration payment in excess of acquisition date fair value

-

(10,731

)

Net cash provided by operating activities

77,027

50,897

Cash flows from investing activities:
Capital expenditures

(7,155

)

(19,584

)

Proceeds from dispositions of equipment

103

124

Cash settlement of forward contracts

(1,742

)

2,256

Software development costs

(227

)

-

Net cash used in investing activities

(9,021

)

(17,204

)

Cash flows from financing activities:
Borrowings on revolving credit facilities

11,000

107,814

Repayment of borrowings on revolving credit facilities

(55,609

)

(135,750

)

Borrowings on long-term non-revolving debt

5,812

-

Repayment of borrowings on long-term non-revolving debt

(5,905

)

(4,188

)

Proceeds from stock issued

1,027

1,252

Dividends to shareholders

(8,660

)

(8,641

)

Payment of contingent consideration liability

(830

)

(7,064

)

Other financing activities

(1,107

)

(1,370

)

Net cash used in financing activities

(54,272

)

(47,947

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(3,414

)

4,482

Net increase (decrease) in cash, cash equivalents and restricted cash

10,320

(9,772

)

Cash, cash equivalents and restricted cash, beginning of period

22,162

23,515

Cash, cash equivalents and restricted cash, end of period

$

32,482

$

13,743

HELIOS TECHNOLOGIES

SEGMENT DATA

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

September 26,

September 28,

September 26,

September 28,

2020

2019

2020

2019

Sales:
Hydraulics

$

98,206

$

110,089

$

304,113

$

340,262

Electronics

24,439

27,956

67,309

88,476

Consolidated

$

122,645

$

138,045

$

371,422

$

428,738

Gross profit and margin:
Hydraulics

$

35,547

$

39,112

$

112,695

$

124,153

36.2%

35.5%

37.1%

36.5%

Electronics

11,396

13,007

30,817

40,701

46.8%

46.4%

45.7%

46.0%

Consolidated

$

46,943

$

52,119

$

143,512

$

164,854

38.3%

37.8%

38.6%

38.5%

Operating income and margin:
Hydraulics

$

18,942

$

17,867

$

62,413

$

65,752

19.2%

16.3%

20.5%

19.3%

Electronics

4,683

5,977

10,400

18,977

19.2%

21.4%

15.5%

21.5%

Corporate and other

(5,282)

(4,706)

(47,801)

(13,387)

Consolidated

$

18,343

$

19,138

$

25,012

$

71,342

14.9%

13.8%

6.7%

16.6%

HELIOS TECHNOLOGIES

ADDITIONAL INFORMATION

(Unaudited)

2020 Sales by Geographic Region and Segment
($ in millions)

Q1

% Change

y/y

Q2

% Change

y/y

Q3

% Change

y/y

YTD 2020

% Change

y/y

Americas:

Hydraulics

$

37.3

(10%)

$

34.2

(17%)

$

27.7

(36%)

$

99.4

(21%)

Electronics

21.6

(17%)

13.4

(50%)

21.4

(11%)

56.4

(26%)

Consol. Americas

58.9

(13%)

47.6

(30%)

49.1

(27%)

155.8

(23%)

% of total

45%

40%

40%

42%

EMEA:

Hydraulics

33.5

(20%)

31.2

(15%)

32.1

1%

96.7

(12%)

Electronics

2.5

0%

1.9

6%

1.5

(29%)

5.9

(8%)

Consol. EMEA

36.0

(19%)

33.1

(14%)

33.6

(1%)

102.6

(12%)

% of total

28%

28%

27%

28%

APAC:

Hydraulics

$

33.0

(0%)

$

36.7

3%

$

38.4

10%

$

108.0

4%

Electronics

1.6

(11%)

1.9

12%

1.5

(17%)

5.0

(6%)

Consol. APAC

34.6

(1%)

38.6

3%

39.9

9%

113.0

4%

% of total

27%

32%

33%

30%

Total

$

129.5

(12%)

$

119.3

(17%)

$

122.6

(11%)

$

371.4

(13%)

2019 Sales by Geographic Region and Segment

($ in millions)

Q1

% Change

y/y

Q2

% Change

y/y

Q3

% Change

y/y

YTD 2019

% Change

y/y

Americas:

Hydraulics

$

41.6

58%

$

41.2

4%

$

43.3

13%

$

126.1

21%

Electronics

26.1

(13%)

26.6

(5%)

24.0

(12%)

76.7

(10%)

Consol. Americas

67.7

20%

67.8

0%

67.3

2%

202.8

7%

% of total

46%

47%

49%

47%

EMEA:

Hydraulics

41.8

113%

36.8

(9%)

31.9

(8%)

110.5

17%

Electronics

2.5

(7%)

1.8

(33%)

2.1

(22%)

6.4

(21%)

Consol. EMEA

44.3

99%

38.6

(11%)

34.0

(9%)

116.9

14%

% of total

30%

27%

25%

27%

APAC:

Hydraulics

33.1

99%

35.7

53%

34.9

12%

103.7

46%

Electronics

1.8

(5%)

1.7

(15%)

1.8

13%

5.3

(4%)

Consol. APAC

34.9

89%

37.4

47%

36.7

12%

109.0

42%

% of total

24%

26%

26%

26%

Total

$

146.9

51%

$

143.8

6%

$

138.0

2%

$

428.7

16%

HELIOS TECHNOLOGIES

Non-GAAP Adjusted Operating Income RECONCILIATION

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

September 26,

September 28,

September 26,

September 28,

2020

2019

2020

2019

GAAP operating income

$

18,343

$

19,138

$

25,012

$

71,342

Acquisition-related amortization of intangible assets

4,558

4,458

13,323

13,403

Acquisition and financing-related expenses

101

-

176

11

Restructuring charges

64

1,724

361

1,724

CEO and officer transition costs

622

-

2,431

-

Loss on disposal of intangible asset

-

2,713

-

2,713

Goodwill impairment

-

-

31,871

-

Other

-

127

-

127

Non-GAAP adjusted operating income

$

23,688

$

28,160

$

73,174

$

89,320

GAAP operating margin

14.9%

13.8%

6.7%

16.6%

Non-GAAP Adjusted operating margin

19.3%

20.4%

19.7%

20.8%

Adjusted EBITDA RECONCILIATION

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

Twelve Months Ended

September 26,

September 28,

September 26,

September 28,

September 26,

2020

2019

2020

2019

2020

Net income

$

12,982

$

12,791

$

8,667

$

46,460

$

22,476

Interest expense, net

2,730

3,790

8,572

12,223

11,736

Income tax provision

3,380

2,671

8,224

11,986

11,276

Depreciation and amortization

8,784

8,811

25,805

26,006

35,014

EBITDA

27,876

28,063

51,268

96,675

80,502

Acquisition and financing-related expenses

101

-

176

11

175

Restructuring charges

64

1,724

361

1,724

362

CEO and officer transition costs

622

-

2,431

-

2,431

Goodwill impairment

-

-

31,871

-

31,871

Loss on disposal of intangible asset

-

2,713

-

2,713

-

Other

-

127

-

127

-

Change in fair value of contingent consideration

(13)

(72)

(47)

703

(98)

Adjusted EBITDA

$

28,650

$

32,555

$

86,060

$

101,953

$

115,243

Adjusted EBITDA margin

23.4%

23.6%

23.2%

23.8%

23.2%

HELIOS TECHNOLOGIES

Non-GAAP Cash Net Income RECONCILIATION

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

September 26,

September 28,

September 26,

September 28,

2020

2019

2020

2019

Net income

$

12,982

$

12,791

$

8,667

$

46,460

Amortization of intangible assets

4,558

4,478

13,323

13,544

Acquisition and financing-related expenses

101

-

176

11

Restructuring charges

64

1,724

361

1,724

CEO and officer transition costs

622

-

2,431

-

Goodwill impairment

-

-

31,871

-

Change in fair value of contingent consideration

(13)

(72)

(47)

703

Loss on disposal of intangible asset

-

2,713

-

2,713

Other

-

127

-

127

Tax effect of above

(1,333)

(2,243)

(4,061)

(4,706)

Non-GAAP cash net income

$

16,981

$

19,518

$

52,721

$

60,576

Non-GAAP cash net income per diluted share

$

0.53

$

0.61

$

1.64

$

1.89

Net Debt-to-Adjusted EBITDA RECONCILIATION

(In thousands)

(Unaudited)

As of

September 26,

2020

Current portion of long-term non-revolving debt, net

$

11,808

Revolving lines of credit

168,398

Long-term non-revolving debt, net

80,149

Total debt

260,355

Less: Cash and cash equivalents

32,444

Net debt

$

227,911

Adjusted EBITDA, TTM ended September 26, 2020

$

115,243

Ratio of net debt to TTM adjusted EBITDA

2.0

Non-GAAP Financial Measures:

Adjusted operating income, adjusted operating margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, net debt-to-adjusted EBITDA, cash net income and cash net income per diluted share are not measures determined in accordance with generally accepted accounting principles in the United States, commonly known as GAAP. Nevertheless, Helios believes that providing non-GAAP information such as adjusted operating income, adjusted operating margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, net debt-to-adjusted EBITDA, cash net income and cash net income per diluted share are important for investors and other readers of Helios’s financial statements, as they are used as analytical indicators by Helios’s management to better understand operating performance. Because adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, net debt-to-adjusted EBITDA, cash net income and cash net income per diluted share are non-GAAP measures and are thus susceptible to varying calculations, adjusted operating income, adjusted operating margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, net debt-to-adjusted EBITDA, cash net income and cash net income per diluted share, as presented, may not be directly comparable to other similarly titled measures used by other companies.

Tania Almond

Vice President, Investor Relations & Corporate Communications

(941) 362-1333

[email protected]

Deborah Pawlowski

Kei Advisors LLC

(716) 843-3908

[email protected]

Source: Helios Technologies, Inc.

Categories

Business Wire Press Releases

Next Articles