Upgrade to SI Premium - Free Trial

Helios Technologies’ Effective Execution of Augmented Strategy Drives 82% Sales Growth and Strong Cash Generation in Third Quarter 2021

November 8, 2021 6:00 AM

SARASOTA, Fla.--(BUSINESS WIRE)-- Helios Technologies, Inc. (NYSE: HLIO) (“Helios” or the “Company”), a global leader in highly engineered motion control and electronic controls technology for diverse end markets, today reported financial results for the third quarter ended October 2, 2021. Results include the acquisitions of BWG Holdings I Corp. (known as “Balboa Water Group” or “Balboa acquisition”), on November 6, 2020, and NEM S.r.l. (“NEM”) on July 9, 2021.

Josef Matosevic, the Company’s President and Chief Executive Officer, commented, “We continue to outperform the market due to excellent execution by the Helios team. Our consistent strong results are driven by our strategic initiatives to protect our business, leverage our manufacturing footprint, advance our innovation pipeline and diversify our markets. We are mitigating the challenges related to material shortages while protecting our margins with our manufacturing strategy. As a result, we have been able to hold our lead times and gain market share because of our ability to deliver. In fact, we furthered our ‘in the region for the region’ approach with the acquisition of assets of Joyonway in October. This is a fast-growing developer of control panels, software, systems and accessories for the health and wellness industry that operates in two locations in China, which are in the hub of electronics and software development for that country.”

He concluded, “Through all of this, we are staying true to our focus as a pure electronics and hydraulics business that delivers high-quality innovative products to our customers. We are evolving and leveraging our businesses to bring more unified system solutions to the market. We have expanded our engineering capacity and are developing additional internal capabilities to ‘make versus buy’ and remain focused on continuing to create value for our customers.”

1 Adjusted EBITDA is a non-GAAP measure. See comments regarding the use of non-GAAP measures and the reconciliation of GAAP to non-GAAP measures in the tables of this release
2 On a pro-forma basis for Balboa Water Group and NEM

Third Quarter 2021 Consolidated Results

($ in millions, except per share data)

Q3 2021

Q3 2020

Change

% Change

Net sales

$

223.2

$

122.6

$

100.6

82%

Gross profit

$

80.9

$

46.9

$

34.0

72%

Gross margin

36.2%

38.3%

(210)

bps
Operating income

$

40.7

$

18.3

$

22.4

122%

Operating margin

18.2%

14.9%

330

bps
Non-GAAP adjusted operating margin

22.5%

19.3%

320

bps
Net income

$

27.8

$

13.0

$

14.8

114%

Diluted EPS

$

0.86

$

0.40

$

0.46

115%

Non-GAAP cash net income

$

34.8

$

17.0

$

17.8

105%

Non-GAAP cash EPS

$

1.07

$

0.53

$

0.54

102%

Adjusted EBITDA

$

55.9

$

28.7

$

27.2

95%

Adjusted EBITDA margin

25.1%

23.4%

170

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 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 2021 Consolidated Results

($ in millions, except per share data)

2021

2020

Change

% Change

Net sales

$

651.5

$

371.4

$

280.1

75%

Gross profit

$

238.5

$

143.5

$

95.0

66%

Gross margin

36.6%

38.6%

(200)

bps
Operating income

$

117.4

$

25.0

$

92.4

370%

Operating margin

18.0%

6.7%

1130

bps
Non-GAAP adjusted operating margin

22.8%

19.7%

310

bps
Net income

$

81.0

$

8.7

$

72.3

NM

Diluted EPS

$

2.51

$

0.27

$

2.24

NM

Non-GAAP cash net income

$

105.1

$

52.7

$

52.4

99%

Non-GAAP cash EPS

$

3.26

$

1.64

$

1.62

99%

Adjusted EBITDA

$

164.7

$

86.1

$

78.6

91%

Adjusted EBITDA margin

25.3%

23.2%

210

bps
NM = Not meaningful

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 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

Hydraulics Segment Review

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

($ in millions)
Hydraulics

Three Months Ended

Q3 2021

Q3 2020

Change

% Change

Net Sales
Americas

$

45.2

$

27.7

$

17.5

63%

EMEA

44.8

32.1

12.7

40%

APAC

43.4

38.4

5.0

13%

Total Segment Sales

$

133.4

$

98.2

$

35.2

36%

Gross Profit

$

50.2

$

35.5

$

14.7

41%

Gross Margin

37.6%

36.1%

150

bps
SEA Expenses

$

18.4

$

16.6

$

1.8

11%

Operating Income

$

31.8

$

18.9

$

12.9

68%

Operating Margin

23.8%

19.2%

460

bps

Third Quarter Hydraulics Segment Review

Electronics Segment Review

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

($ in millions)
Electronics Three Months Ended
Q3 2021 Q3 2020 Change % Change
Net Sales
Americas

$

64.2

$

21.4

$

42.8

200%

EMEA

11.1

1.5

9.6

640%

APAC

14.5

1.5

13.0

867%

Total Segment Sales

$

89.8

$

24.4

$

65.4

268%

Gross Profit

$

31.3

$

11.4

$

19.9

175%

Gross Margin

34.9%

46.8%

(1190)

bps
SEA Expenses

$

12.9

$

6.7

$

6.2

93%

Operating Income

$

18.4

$

4.7

$

13.7

291%

Operating Margin

20.5%

19.2%

130

bps

Third Quarter Electronics Segment Review

Balance Sheet and Cash Flow Review

2021 Outlook

The following provides the Company’s expectations for 2021. This assumes constant currency, using quarter end rates, and that markets served are not further impacted by the global pandemic.

Previous 2021
Guidance provided on
8/9/21
Updated 2021
Guidance
% Change at
Mid-Point from
Previous Guidance
Consolidated revenue

$800 - $830 million

$840 - $860 million

4%

Adjusted EBITDA

$188 - $203 million

$197 - $211 million

4%

Adjusted EBITDA margin

23.5% - 24.5%

23.5% - 24.5%

unchanged

Interest expense

$16 - $18 million

$16 - $17 million

-3%

Effective tax rate

22% - 24%

22% - 24%

unchanged

Depreciation

$22 - $23 million

$21 - $22 million

-4%

Amortization

$32 - $33 million

$32 - $33 million

unchanged

Capital expenditures % total revenue

~4% of sales

~3% of sales

-100 bps

Non-GAAP Cash EPS

$3.60 -$3.80

$3.75 -$4.10

6%

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 approximately 12:00 p.m. ET on the day of the call through Monday, November 15, 2021. To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13723737. 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 leader in highly engineered motion control and electronic controls technology for diverse end markets, including construction, material handling, agriculture, energy, recreational vehicles, marine, health and wellness. Helios sells its products to customers in over 90 countries around the world. Its strategy for growth is to be the leading provider in niche markets, with premier products and solutions through innovative product development and acquisition. The Company has paid a cash dividend to its shareholders every quarter since becoming a public company in 1997. For more information please visit: 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 effectiveness of creating the Center of Engineering Excellence; (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) our failure to realize the benefits expected from the Balboa acquisition, our failure to promptly and effectively integrate the Balboa acquisition and the ability of Helios to retain and hire key personnel, and maintain relationships with suppliers (iii) risks related to health epidemics, pandemics and similar outbreaks and similar outbreaks, including, without limitation, the current COVID-19 pandemic, which may among other things, adversely affect our supply chain, material costs, and work force and may have material adverse effects on our business, financial position, results of operations and/or cash flows; (iv) 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 (v) 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 January 2, 2021.

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 2021 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

October 2,
2021

September 26,
2020

October 2,
2021

September 26,
2020

% Change

% Change

Net sales

$

223,241

$

122,645

82

%

$

651,499

$

371,422

75

%

Cost of sales

142,299

75,702

88

%

413,036

227,910

81

%

Gross profit

80,942

46,943

72

%

238,463

143,512

66

%

Gross margin

36.2

%

38.3

%

36.6

%

38.6

%

Selling, engineering and administrative expenses

32,786

24,042

36

%

95,757

73,306

31

%

Amortization of intangible assets

7,407

4,558

63

%

25,285

13,323

90

%

Goodwill impairment

-

-

NM

-

31,871

NM

Operating income

40,749

18,343

122

%

117,421

25,012

370

%

Operating margin

18.2

%

14.9

%

18.0

%

6.7

%

Interest expense, net

3,813

2,730

40

%

12,965

8,572

51

%

Foreign currency transaction gain (loss), net

304

(727

)

(142

)%

1,271

(319

)

(498

)%

Other non-operating income, net

(616

)

(22

)

NM

(727

)

(132

)

451

%

Income before income taxes

37,248

16,362

128

%

103,912

16,891

NM

Income tax provision

9,488

3,380

181

%

22,870

8,224

178

%

Net income

$

27,760

$

12,982

114

%

$

81,042

$

8,667

NM

Basic and diluted net income per common share

$

0.86

$

0.40

115

%

$

2.51

$

0.27

NM

Basic and diluted weighted average shares outstanding

32,385

32,095

32,272

32,079

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)

October 2,
2021

January 2,

2021

Assets (Unaudited)
Current assets:
Cash and cash equivalents

$

47,687

$

25,216

Restricted cash

41

41

Accounts receivable, net of allowance for credit losses of $1,333 and $1,493

136,812

97,623

Inventories, net

148,186

110,372

Income taxes receivable

3,892

1,103

Other current assets

20,130

19,664

Total current assets

356,748

254,019

Property, plant and equipment, net

165,778

163,177

Deferred income taxes

3,537

6,645

Goodwill

463,034

443,533

Other intangible assets, net

416,913

419,375

Other assets

11,982

10,230

Total assets

$

1,417,992

$

1,296,979

Liabilities and shareholders’ equity
Current liabilities:
Accounts payable

$

73,927

$

59,477

Accrued compensation and benefits

26,370

22,985

Other accrued expenses and current liabilities

28,586

24,941

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

15,368

16,229

Dividends payable

2,916

2,891

Income taxes payable

10,733

1,489

Total current liabilities

157,900

128,012

Revolving line of credit

276,326

255,909

Long-term non-revolving debt, net

178,534

189,932

Deferred income taxes

78,026

78,864

Other noncurrent liabilities

38,760

36,472

Total liabilities

729,546

689,189

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, 32,400 and 32,121 issued and outstanding

32

32

Capital in excess of par value

391,461

371,778

Retained earnings

342,643

270,320

Accumulated other comprehensive loss

(45,690

)

(34,340

)

Total shareholders’ equity

688,446

607,790

Total liabilities and shareholders’ equity

$

1,417,992

$

1,296,979

HELIOS TECHNOLOGIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

Nine Months Ended

October 2,
2021

September 26,
2020

Cash flows from operating activities:
Net income

$

81,042

$

8,667

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

41,131

25,805

Goodwill Impairment

-

31,871

Stock-based compensation expense

6,233

3,830

Amortization of debt issuance costs

374

537

Provision (benefit) for deferred income taxes

2,230

(2,937

)

Forward contract (gains) / losses, net

(3,401

)

2,513

Other, net

(135

)

1,287

(Increase) decrease in operating assets:
Accounts receivable

(36,634

)

(4,685

)

Inventories

(35,759

)

7,776

Income taxes receivable

(1,893

)

(2,874

)

Other current assets

(288

)

(1,382

)

Other assets

3,989

2,613

Increase (decrease) in operating liabilities:
Accounts payable

11,945

1,387

Accrued expenses and other liabilities

8,079

955

Income taxes payable

9,599

3,548

Other noncurrent liabilities

(4,527

)

(1,884

)

Net cash provided by operating activities

81,985

77,027

Cash flows from investing activities:
Acquisition of a business, net of cash acquired

(48,481

)

-

Amounts paid for net assets acquired

(2,400

)

-

Capital expenditures

(17,054

)

(7,155

)

Proceeds from dispositions of equipment

82

103

Cash settlement of forward contracts

1,433

(1,742

)

Software development costs

(1,785

)

(227

)

Net cash used in investing activities

(68,205

)

(9,021

)

Cash flows from financing activities:
Borrowings on revolving credit facilities

71,198

11,000

Repayment of borrowings on revolving credit facilities

(44,500

)

(55,609

)

Borrowings on long-term non-revolving debt

-

5,812

Repayment of borrowings on long-term non-revolving debt

(12,178

)

(5,905

)

Proceeds from stock issued

1,353

1,027

Dividends to shareholders

(8,694

)

(8,660

)

Other financing activities

(2,851

)

(1,937

)

Net cash provided by (used in) financing activities

4,328

(54,272

)

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

4,363

(3,414

)

Net increase in cash, cash equivalents and restricted cash

22,471

10,320

Cash, cash equivalents and restricted cash, beginning of period

25,257

22,162

Cash, cash equivalents and restricted cash, end of period

$

47,728

$

32,482

HELIOS TECHNOLOGIES

SEGMENT DATA

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

October 2,
2021

September 26,
2020

October 2,
2021

September 26,
2020

Sales:
Hydraulics

$

133,404

$

98,206

$

385,549

$

304,113

Electronics

89,837

24,439

265,950

67,309

Consolidated

$

223,241

$

122,645

$

651,499

$

371,422

Gross profit and margin:
Hydraulics

$

50,223

$

35,547

$

146,548

$

112,695

37.6

%

36.1

%

38.0

%

37.1

%

Electronics

31,277

11,396

92,473

30,817

34.9

%

46.8

%

34.8

%

45.7

%

Corporate and other

(558

)

-

(558

)

-

Consolidated

$

80,942

$

46,943

$

238,463

$

143,512

36.2

%

38.3

%

36.6

%

38.6

%

Operating income (loss) and margin:
Hydraulics

$

31,799

$

18,942

$

92,200

$

62,413

23.8

%

19.2

%

23.9

%

20.5

%

Electronics

18,445

4,683

56,324

10,400

20.5

%

19.2

%

21.2

%

15.5

%

Corporate and other

(9,495

)

(5,282

)

(31,103

)

(47,801

)

Consolidated

$

40,749

$

18,343

$

117,421

$

25,012

18.2

%

14.9

%

18.0

%

6.7

%

ORGANIC AND ACQUIRED REVENUE

(In thousands)

(Unaudited)

Three Months Ended

Full Year Ended

Three Months Ended

Nine Months Ended

March 28,

June 27,

September 26,

January 2,

January 2,

April 3,

July 3,

October 2,

October 2,

2020

2020

2020

2021

2021

2021

2021

2021

2021

Hydraulics
Organic

$

103,818

$

102,089

$

98,206

$

103,079

$

407,192

$

119,106

$

133,039

$

128,672

$

380,817

Acquisition

-

-

-

-

-

-

-

4,732

4,732

Total

$

103,818

$

102,089

$

98,206

$

103,079

$

407,192

$

119,106

$

133,039

$

133,404

$

385,549

Electronics
Organic

$

25,665

$

17,205

$

24,439

$

22,481

$

89,790

$

29,459

$

30,191

$

30,808

$

90,459

Acquisition

-

-

-

26,058

26,058

56,279

60,183

59,029

175,491

Total

$

25,665

$

17,205

$

24,439

$

48,539

$

115,848

$

85,738

$

90,374

$

89,837

$

265,950

Consolidated
Organic

$

129,483

$

119,294

$

122,645

$

125,560

$

496,982

$

148,565

$

163,230

$

159,480

$

471,276

Acquisition

-

-

-

26,058

26,058

56,279

60,183

63,761

180,223

Total

$

129,483

$

119,294

$

122,645

$

151,618

$

523,040

$

204,844

$

223,413

$

223,241

$

651,499

HELIOS TECHNOLOGIES

ADDITIONAL INFORMATION

(Unaudited)

2021 Sales by Geographic Region and Segment
($ in millions)
Q1 % Change
y/y
Q2 % Change
y/y
Q3 % Change
y/y
YTD 2021 % Change
y/y
Americas:
Hydraulics

$

34.3

(8%)

$

41.7

22%

$

45.2

63%

$

121.2

22%

Electronics

65.0

201%

64.1

378%

64.2

200%

193.3

243%

Consol. Americas

99.3

69%

105.8

122%

109.4

123%

314.5

102%

% of total

48%

47%

49%

48%

EMEA:

Hydraulics

$

43.3

29%

$

46.6

49%

$

44.8

40%

$

134.7

39%

Electronics

9.3

272%

11.0

479%

11.1

640%

31.5

434%

Consol. EMEA

52.6

46%

57.6

74%

55.9

66%

166.2

62%

% of total

26%

26%

25%

26%

APAC:

Hydraulics

$

41.5

26%

$

44.7

22%

$

43.4

13%

$

129.6

20%

Electronics

11.4

613%

15.3

705%

14.5

867%

41.2

724%

Consol. APAC

52.9

53%

60.0

55%

57.9

45%

170.8

51%

% of total

26%

27%

26%

26%

Total

$

204.8

58%

$

223.4

87%

$

223.2

82%

$

651.5

75%

2020 Sales by Geographic Region and Segment
($ in millions)
Q1 % Change
y/y
Q2 % Change
y/y
Q3 % Change
y/y
Q4 % Change
y/y
YTD 2020 % Change
y/y
Americas:
Hydraulics

$

37.3

(10%)

$

34.2

(17%)

$

27.7

(36%)

$

31.3

(14%)

$

130.5

(20%)

Electronics

21.6

(17%)

13.4

(50%)

21.4

(11%)

37.5

92%

93.9

(2%)

Consol. Americas

58.9

(13%)

47.6

(30%)

49.1

(27%)

68.8

24%

224.4

(13%)

% of total

45%

40%

40%

45%

43%

EMEA:

Hydraulics

$

33.5

(20%)

$

31.2

(15%)

$

32.1

1%

$

34.4

11%

$

131.2

(7%)

Electronics

2.5

0%

1.9

6%

1.5

(29%)

4.9

145%

10.8

29%

Consol. EMEA

36.0

(19%)

33.1

(14%)

33.6

(1%)

39.3

19%

142.0

(5%)

% of total

28%

28%

27%

26%

27%

APAC:

Hydraulics

$

33.0

(0%)

$

36.7

3%

$

38.4

10%

$

37.4

6%

$

145.5

5%

Electronics

1.6

(11%)

1.9

12%

1.5

(17%)

6.1

221%

11.1

54%

Consol. APAC

34.6

(1%)

38.6

3%

39.9

9%

43.5

17%

156.6

7%

% of total

27%

32%

33%

29%

30%

Total

$

129.5

(12%)

$

119.3

(17%)

$

122.6

(11%)

$

151.6

20%

$

523.0

(6%)

HELIOS TECHNOLOGIES

Non-GAAP Adjusted Operating Income RECONCILIATION

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

October 2,
2021

September 26,
2020

October 2,
2021

September 26,
2020

GAAP operating income

$

40,749

$

18,343

$

117,421

$

25,012

Acquisition-related amortization of intangible assets

7,407

4,558

25,285

13,323

Acquisition and financing-related expenses

654

101

2,901

176

Restructuring charges

55

64

472

361

CEO and officer transition costs

-

622

569

2,431

Goodwill impairment

-

-

-

31,871

Inventory step-up amortization

558

-

558

-

Acquisition integration costs

845

-

1,729

-

Other

(99

)

-

(99

)

-

Non-GAAP adjusted operating income

$

50,169

$

23,688

$

148,836

$

73,174

GAAP operating margin

18.2

%

14.9

%

18.0

%

6.7

%

Non-GAAP adjusted operating margin

22.5

%

19.3

%

22.8

%

19.7

%

Adjusted EBITDA RECONCILIATION

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

Twelve Months Ended

October 2,
2021

September 26,
2020

October 2,
2021

September 26,
2020

October 2,
2021

Net income

$

27,760

$

12,982

$

81,042

$

8,667

$

86,592

Interest expense, net

3,813

2,730

12,965

8,572

17,678

Income tax provision

9,488

3,380

22,870

8,224

24,475

Depreciation and amortization

12,989

8,784

41,131

25,805

55,021

EBITDA

54,050

27,876

158,008

51,268

183,766

Acquisition and financing-related expenses

654

101

2,901

176

9,989

Restructuring charges

55

64

472

361

473

CEO and officer transition costs

-

622

569

2,431

730

Goodwill impairment

-

-

-

31,871

-

Inventory step-up amortization

558

-

558

-

2,432

Acquisition integration costs

845

-

1,729

-

1,985

Other

(216

)

(13

)

481

(47

)

482

Adjusted EBITDA

$

55,946

$

28,650

$

164,718

$

86,060

$

199,857

Adjusted EBITDA margin

25.1

%

23.4

%

25.3

%

23.2

%

24.9

%

Balboa Water Group & NEM pre-acquisition adjusted EBITDA

7,502

TTM Pro forma adjusted EBITDA

$

207,359

HELIOS TECHNOLOGIES

Non-GAAP Cash Net Income RECONCILIATION

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

October 2,
2021

September 26,
2020

October 2,
2021

September 26,
2020

Net income

$

27,760

$

12,982

$

81,042

$

8,667

Amortization of intangible assets

7,487

4,558

25,431

13,323

Acquisition and financing-related expenses

654

101

2,901

176

Restructuring charges

55

64

472

361

CEO and officer transition costs

-

622

569

2,431

Goodwill impairment

-

-

-

31,871

Inventory Amortization Step-up

558

-

558

-

Acquisition integration costs

845

-

1,729

-

Other

(216

)

(13

)

481

(47

)

Tax effect of above

(2,347

)

(1,333

)

(8,035

)

(4,061

)

Non-GAAP cash net income

$

34,796

$

16,981

$

105,148

$

52,721

Non-GAAP cash net income per diluted share

$

1.07

$

0.53

$

3.26

$

1.64

Net Debt-to-Adjusted EBITDA RECONCILIATION

(In thousands)

(Unaudited)

As of

October 2,
2021

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

$

15,368

Revolving lines of credit

277,347

Long-term non-revolving debt, net

178,534

Total debt

471,249

Less: Cash and cash equivalents

47,687

Net debt

$

423,562

TTM Pro forma adjusted EBITDA*

$

207,359

Ratio of net debt to TTM pro forma adjusted EBITDA

2.04

*On a pro-forma basis for Balboa Water Group and NEM

Non-GAAP Financial Measures and Non-GAAP Forward-looking 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 with other similarly titled measures used by other companies.

The Company does not provide a reconciliation of forward-looking non-GAAP financial measures, such as adjusted EBITDA, adjusted EBITDA margin and cash net income and cash net income per diluted share disclosed above in our 2021 Outlook, to their comparable GAAP financial measures because it could not do so without unreasonable effort due to the unavailability of the information needed to calculate reconciling items and due to the variability, complexity and limited visibility of the adjusting items that would be excluded from the non-GAAP financial measures in future periods. When planning, forecasting and analyzing future periods, the Company does so primarily on a non-GAAP basis without preparing a GAAP analysis.

Tania Almond

Vice President, Investor Relations, Corporate Communication and Risk Management

(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