Attached files

file filename
8-K - FORM 8-K - Brooks Automation, Inc.a8-kq215.htm
Exhibit 99.1

                            
                            
Brooks Automation Reports Fiscal Second Quarter of 2015 Ended March 31, 2015 Results


CHELMSFORD, Mass., April 30, 2015 (GLOBE NEWSWIRE) -- Brooks Automation, Inc. (Nasdaq:BRKS), a leading worldwide provider of automation and cryogenic solutions for multiple markets including semiconductor manufacturing and life sciences, today reported financial results for the second quarter ended March 31, 2015.
 
Fiscal Second Quarter of 2015 Financial and Operational Highlights:
Revenue was $139.3 million;
Life Science Systems revenue was $17.5 million;
Total order bookings were $135.0 million;
GAAP Net Income was $2.7 million with diluted EPS of $0.04;
Non-GAAP Net Income was $5.4 million with diluted EPS of $0.08;
Operating cash flow was $1.9 million;
Total of Cash, Cash Equivalents, and Marketable Securities, as of March 31, was $207.1 million or $3.03 per Diluted Share with no bank debt.


Summary of GAAP and Non-GAAP Earnings (Loss)
 
Quarter Ended
 
March 31,
 
December 31,
 
March 31,
Dollars in thousands, except per share data
2015
 
2014
 
2014
GAAP net income (loss) attributable to Brooks Automation, Inc.
$
2,711

 
$
(2,734
)
 
$
3,189

GAAP diluted earnings (loss) per share
$
0.04

 
$
(0.04
)
 
$
0.05

 
 
 
 
 
 
Non-GAAP net income attributable to Brooks Automation, Inc.
$
5,429

 
$
3,443

 
$
4,337

Non-GAAP diluted earnings per share
$
0.08

 
$
0.05

 
$
0.06

A reconciliation of non-GAAP measures to the most nearly comparable GAAP measure follows the consolidated balance sheets, statements of operations and statements of cash flows included in this release.

Management Comments
"Our second fiscal quarter results were driven by solid revenue and volume trends across our Product Solutions business,” stated Dr. Steve Schwartz, Chief Executive Officer of Brooks. "Within the semiconductor market we saw growth in sales to all end markets. In Life Science Systems, revenue came in a little stronger than projected. Revenue from last year’s acquisitions, DMS in our Contamination Control Solutions business and FluidX in the bio-sample consumables spaces, continues to meet our expectations. We are confident the current product portfolio we have in place, along with the cost initiatives we have implemented, will continue to drive improved results as we go into the second half of our fiscal year.”

GAAP Summary
Revenue increased 14% sequentially to $139.3 million in the second quarter of fiscal 2015 driven by a 19% increase in Brooks Product Solutions revenue and a 5% increase in Life Sciences revenue. Gross margin improved 120 basis points to 33.0%. Total operating expense decreased $2.6 million as lower research and development and restructuring costs more than offset a modest increase in SG&A expenses. Other income from foreign exchange gains of $0.6 million in the quarter added to net income. The GAAP net income result was $2.7 million and diluted EPS was $0.04.




There are a number of special charges and one-time items reflected in each period of results addressed in this report. The impact on earnings of these items and the amortization of intangibles is set out in the unaudited table included with this release.

Results of Q2 Fiscal 2015 (Non-GAAP Discussion)
Non-GAAP net income was $5.4 million in the second quarter, resulting in non-GAAP earnings per share of $0.08. This compares to non-GAAP net income of $3.4 million and non-GAAP EPS of $0.05 in the prior quarter.

As noted above, revenue for the second fiscal quarter of 2015 was $139.3 million, up 14% compared to the first fiscal quarter of 2015. Brooks Product Solutions revenue grew 19% to $99.0 million as sales in Automation, Contamination Control Solutions, cryo pumps, and our Polycold offerings all increased. All end markets saw sequential growth led by sales to the semiconductor front-end manufacturing and adjacent markets and a rebound in the semiconductor back-end manufacturing market. Sales to the industrial end market also saw modest sequential growth. The Life Science Systems revenue was $17.5 million, a sequential increase of 5%. This increase was driven by 5% expansion in our organic base revenue. The recently acquired FluidX bio-sample consumables business provided $3.8 million of the Life Science Systems revenue, expanding 4% compared to the prior quarter.

Adjusted gross margin, which excludes amortization and purchase accounting impacts, was 34.0% in the quarter, essentially flat as compared to the prior quarter. The Brooks Product Solutions adjusted gross margin was 35.1% in the second quarter compared to 34.1% in the prior period. The improved margins reflect higher license income and improved volume absorption of fixed costs. The Brooks Life Science Systems adjusted gross margin was 30.7% compared to 30.4% in the prior quarter. Gross margins in the period were affected by higher inventory reserves, a portion of which were taken as the Company is rationalizing the offerings while consolidating manufacturing sites in this segment. The Brooks Global Services adjusted gross margin was 31.5% in the second quarter compared to 37.2% in the prior quarter. This decrease was primarily due to the mix of repair services performed in the quarter. In summary, the total adjusted gross profit increase of $5.4 million includes an increase of $6.8 million in the Product Solutions and Life Science Systems segments on higher revenue with improved margins, and a decrease of $1.4 million from Global Services segment on lower revenue and margin.

Total order bookings in the second quarter were $135.0 million compared to $128.4 million in the first quarter. The Life Science Systems business had $13.9 million of new orders in the second quarter, bringing total backlog to $47 million and 12-month backlog to $35 million. Bookings for the semiconductor business in the Product Solutions and Global Services segments totaled $121.1 million, compared to $109.8 million in the first quarter.

Non-GAAP operating expense of $40.3 million was flat compared to the prior quarter. The decrease in research and development was slightly offset by an increase in SG&A.

Other income was $1.2 million in the quarter, primarily driven by foreign exchange gains in our European operations where sales are primarily written on contracts based in US dollars.

Adjusted EBITDA in the quarter was $14.9 million compared to $9.1 million in the first quarter. Cash flow from operations for the second quarter was $1.9 million. The Operating Cash Flow benefited from the improved EBITDA and lower inventory, but was reduced as the Company carried higher receivables at the end of the quarter on higher sales. The Company's cash, cash equivalents, and marketable securities decreased $11.6 million in the second quarter to $207.1 million.

Quarterly Cash Dividend
The Company additionally announced that the Board of Directors has reiterated a dividend of $0.10 per share payable on June 26, 2015 to stockholders of record on June 5, 2015. Future dividend declarations, as well as the record and payment dates for such dividends, are subject to the final determination of the Company's Board of Directors.

Guidance for Third Fiscal Quarter of Fiscal 2015
The Company announced revenue and earnings guidance for the third quarter of fiscal 2015. Revenue is expected to be in the range of $136 million to $142 million. Non-GAAP diluted earnings per share is expected to be in the range of $0.08 to $0.12.




2


Conference Call
Brooks management will webcast its second quarter earnings conference call today at 4:30 p.m. Eastern Time. During the call, Company management will respond to questions concerning, but not limited to, the Company's financial performance, business conditions and industry outlook. Management's responses could contain information that has not been previously disclosed.
 
The call will be broadcast live over the Internet and, together with presentation materials referenced on the call, will be hosted at the Investor Relations section of Brooks' website at www.brooks.com, and will be archived online on this website for convenient on-demand replay. In addition, you may call 800-728-2056 (US & Canada only) or 212-231-2901 to listen to the live webcast.
    
About Brooks Automation, Inc.
Brooks is a leading worldwide provider of automation and cryogenic solutions for multiple markets including semiconductor manufacturing and life sciences. Brooks' technologies, engineering competencies and global service capabilities provide customers speed to market and ensure high uptime and rapid response, which equate to superior value in their mission-critical controlled environments. Since 1978, Brooks has been a leading partner to the global semiconductor manufacturing market and, through product development initiatives and strategic business acquisitions, has expanded offerings to meet the needs of customers in the life sciences industry, analytical & research markets and clean energy solutions. Brooks is headquartered in Chelmsford, MA, with direct operations in North America, Europe and Asia.

For more information, visit www.brooks.com.
 
 
 
CONTACT:
  
Lynne Yassemedis
Brooks Automation, Inc.
978-262-4443
lynne.yassemedis@brooks.com
 
 
 
  
John Mills
Senior Managing Director
ICR, LLC
310-954-1105
john.mills@icrinc.com

“Safe Harbor Statement” under Section 21E of the Securities Exchange Act of 1934
Some statements in this release are forward-looking statements made under Section 21E of the Securities Exchange Act of 1934. These statements are neither promises nor guarantees but involve risks and uncertainties, both known and unknown, that could cause Brooks' financial and business results to differ materially from our expectations. They are based on the facts known to management at the time they are made. These forward-looking statements include statements regarding our revenue and operating margin expectations, our ability to develop further our business in new and adjacent markets, and our ability to achieve financial success in the future. Factors that could cause results to differ from our expectations include the following: volatility of the industries the Company serves, particularly the semiconductor industry; our possible inability to meet demand for our products due to difficulties in obtaining components and materials from our suppliers in required quantities and of required quality; the inability of customers to make payments to us when due; the timing and effectiveness of cost reduction and cost control measures; price competition; disputes concerning intellectual property; continuing uncertainties in global political and economic conditions, and other factors and other risks that we have described in our filings with the Securities and Exchange Commission, including but not limited to our Annual Report on Form 10-K, current reports on Form 8-K and our quarterly reports on Form 10-Q. As a result we can provide no assurance that our future results will not be materially different from those projected. Brooks expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any such statement to reflect any change in our expectations or any change in events, conditions or circumstances on which any such statement is based. Brooks undertakes no obligation to update the information contained in this press release.


3



BROOKS AUTOMATION, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited)
(In thousands, except share and per share data)
 
March 31,
2015
 
September 30,
2014
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
73,176

 
$
94,114

Marketable securities
69,327

 
68,130

Accounts receivable, net
94,679

 
80,106

Inventories
90,558

 
93,567

Deferred tax assets
18,871

 
19,009

Prepaid expenses and other current assets
14,841

 
19,387

Total current assets
361,452

 
374,313

Property, plant and equipment, net
46,833

 
50,183

Long-term marketable securities
64,601

 
83,212

Long-term deferred tax assets
69,595

 
67,563

Goodwill
118,264

 
109,501

Intangible assets, net
59,693

 
59,550

Equity method investments
27,027

 
28,944

Other assets
9,490

 
4,772

Total assets
$
756,955

 
$
778,038

Liabilities and equity
 
 
 
Current liabilities
 
 
 
Accounts payable
$
43,610

 
$
33,740

Capital lease obligation
881

 
881

Deferred revenue
19,943

 
26,279

Accrued warranty and retrofit costs
6,203

 
6,499

Accrued compensation and benefits
15,345

 
21,663

Accrued restructuring costs
3,297

 
3,475

Accrued income taxes payable
2,789

 
1,808

Deferred tax liabilities
458

 
808

Accrued expenses and other current liabilities
15,027

 
18,688

Total current liabilities
107,553

 
113,841

Long-term capital lease obligation
7,173

 
7,417

Long-term tax reserves
4,175

 
5,708

Long-term deferred tax liabilities
3,418

 
2,567

Long-term pension liability
2,342

 
1,774

Other long-term liabilities
3,467

 
3,842

Total liabilities
128,128

 
135,149

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

 

Common stock, $0.01 par value, 125,000,000 shares authorized, 80,943,277 shares issued and 67,481,408 shares outstanding at March 31, 2015, 80,375,777 shares issued and 66,913,908 shares outstanding at September 30, 2014
809

 
804

Additional paid-in capital
1,840,426

 
1,834,619

Accumulated other comprehensive income
9,333

 
15,687

Treasury stock at cost, 13,461,869 shares
(200,956
)
 
(200,956
)
Accumulated deficit
(1,020,785
)
 
(1,007,265
)
Total equity
628,827

 
642,889

Total liabilities and equity
$
756,955

 
$
778,038


4


BROOKS AUTOMATION, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(In thousands, except per share data)
 
Three months ended
March 31,
 
Six months ended
March 31,
 
2015
 
2014
 
2015
 
2014
Revenue
 
 
 
 
 
 
 
Product
$
116,395

 
$
102,534

 
$
216,125

 
$
195,664

Services
22,918

 
23,366

 
45,924

 
47,308

Total revenue
139,313

 
125,900

 
262,049

 
242,972

Cost of revenue
 
 
 
 
 
 
 
Product
79,048

 
64,786

 
149,268

 
125,522

Services
14,240

 
16,816

 
27,668

 
32,261

Total cost of revenue
93,288

 
81,602

 
176,936

 
157,783

Gross profit
46,025

 
44,298

 
85,113

 
85,189

Operating expenses
 
 
 
 
 
 
 
Research and development
12,678

 
12,493

 
26,167

 
25,044

Selling, general and administrative
29,609

 
28,637

 
59,020

 
54,772

Restructuring and other charges
685

 
772

 
3,353

 
1,519

Total operating expenses
42,972

 
41,902

 
88,540

 
81,335

Operating income (loss)
3,053

 
2,396

 
(3,427
)
 
3,854

Interest income
228

 
258

 
479

 
504

Interest expense
(98
)
 

 
(200
)
 

Other income, net
1,161

 
56

 
2,180

 
315

Income (loss) before income taxes and equity in earnings (losses) of equity method investments
4,344

 
2,710

 
(968
)
 
4,673

Income tax provision (benefit)
1,560

 
1,117

 
(1,550
)
 
1,910

Income before equity in earnings (losses) of equity method investments
2,784

 
1,593

 
582

 
2,763

Equity in earnings (losses) of equity method investments
(73
)
 
510

 
(605
)
 
1,259

Income (loss) from continuing operations
2,711

 
2,103

 
(23
)
 
4,022

Income from discontinued operations, net of tax

 
1,162

 

 
2,739

Net income (loss)
2,711

 
3,265

 
(23
)
 
6,761

Net income attributable to noncontrolling interests

 
(76
)
 

 
(124
)
Net income (loss) attributable to Brooks Automation, Inc.
$
2,711

 
$
3,189

 
$
(23
)
 
$
6,637

Basic net income (loss) per share attributable to Brooks Automation, Inc. common stockholders:
 
 
 
 
 
 
 
Net income (loss) from continuing operations
$
0.04

 
$
0.03

 
$

 
$
0.06

Net income from discontinued operations, net of tax

 
0.02

 

 
0.04

Basic net income (loss) per share attributable to Brooks Automation, Inc.
$
0.04

 
$
0.05

 
$

 
$
0.10

Diluted net income (loss) per share attributable to Brooks Automation, Inc. common stockholders:
 
 
 
 
 
 
 
Net income (loss) from continuing operations
$
0.04

 
$
0.03

 
$

 
$
0.06

Net income from discontinued operations, net of tax

 
0.02

 

 
0.04

Diluted net income (loss) per share attributable to Brooks Automation, Inc.
$
0.04

 
$
0.05

 
$

 
$
0.10

Dividend declared per share
$
0.10

 
$
0.08

 
$
0.20

 
$
0.16

 
 
 
 
 
 
 
 
Shares used in computing earnings (loss) per share:
 
 
 
 
 
 
 
Basic
67,387

 
66,646

 
67,255

 
66,499

Diluted
68,414

 
67,505

 
67,255

 
67,383


5


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

 
Six Months Ended March 31,
 
2015
 
2014
Cash flows from operating activities
 
 
 
Net income (loss)
$
(23
)
 
$
6,761

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
Depreciation and amortization
12,733

 
11,170

Impairment of intangible assets

 
398

Stock-based compensation
7,108

 
6,516

Amortization of premium on marketable securities
634

 
610

Undistributed losses (earnings) of equity method investments
605

 
(1,259
)
Deferred income tax provision (benefit)
(2,728
)
 
2,269

(Gain) loss on disposal of long-lived assets
(4
)
 
39

Changes in operating assets and liabilities, net of acquisitions and disposals:
 
 
 
Accounts receivable
(13,269
)
 
(6,057
)
Inventories
2,474

 
276

Prepaid expenses and other current assets
(5,365
)
 
1,546

Accounts payable
8,345

 
248

Deferred revenue
(3,868
)
 
13,408

Accrued warranty and retrofit costs
(274
)
 
(951
)
Accrued compensation and benefits
(6,200
)
 
2,730

Accrued restructuring costs
(6
)
 
141

Accrued expenses and other current liabilities
4,791

 
(2,194
)
Net cash provided by operating activities
4,953

 
35,651

Cash flows from investing activities
 
 
 
Purchases of property, plant and equipment
(3,647
)
 
(2,696
)
Purchases of marketable securities
(30,739
)
 
(63,561
)
Sale/maturity of marketable securities
47,625

 
46,551

Acquisitions, net of cash acquired
(17,257
)
 

Proceeds from the sale of property, plant and equipment
6

 

Other investment
(5,000
)
 
(4,000
)
Decrease in restricted cash

 
177

Net cash used in investing activities
(9,012
)
 
(23,529
)
Cash flows from financing activities
 
 
 
Proceeds from issuance of common stock, net of issuance costs
867

 
967

Principal repayment of capital lease obligation
(244
)
 

Common stock dividend paid
(13,480
)
 
(10,800
)
Net cash used in financing activities
(12,857
)
 
(9,833
)
Effects of exchange rate changes on cash and cash equivalents
(4,022
)
 
21

Net increase (decrease) in cash and cash equivalents
(20,938
)
 
2,310

Cash and cash equivalents, beginning of period
94,114

 
82,971

Cash and cash equivalents, end of period
$
73,176

 
$
85,281

 
 
 
 
Supplemental disclosure of non-cash investing and financing activities:
 
 
 
Acquisition of buildings and land through capital lease
$

 
$
8,537


6


Notes on Non-GAAP Financial Measures:
The information in this press release is for: internal managerial purposes; when publicly providing guidance on future results; and as a means to evaluate period-to-period comparisons. These financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and should not be relied upon to the exclusion of GAAP financial measures. Management believes these financial measures provide an additional way of viewing aspects of our operations, that, when viewed with our GAAP results and the accompanying reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of our business. Management strongly encourages investors to review our financial statements and publicly-filed reports in their entirety and not rely on any single measure.

The press release includes financial measures which exclude the effects of special charges such as restructuring charges and acquisition related charges. Management believes these measures are useful to investors because it eliminates accounting charges that do not reflect Brooks' day-to-day operations. Tables reconciling GAAP to the non-GAAP measures are presented below.

 
 
 
 
 
Quarter Ended
 
 
 
 
 
March 31, 2015
 
December 31, 2014
 
March 31, 2014
Dollars in thousands, except per share data
$
 
per diluted share
 
$
 
per diluted share
 
$
 
per diluted share
Net income (loss) attributable to Brooks Automation, Inc.
$
2,711

 
$
0.04

 
$
(2,734
)
 
$
(0.04
)
 
$
3,189

 
$
0.05

Income from discontinued operations, net of tax

 

 

 

 
1,162

 
0.02

Net income (loss) attributable to continuing operations
2,711

 
0.04

 
(2,734
)
 
(0.04
)
 
2,027

 
0.03

Adjustments, net of tax:
 
 
 
 
 
 
 
 
 
 
 
Purchase accounting impact on inventory and contracts acquired

 

 
1,164

 
0.02

 
79

 
0.00

Amortization of intangible assets
2,219

 
0.03

 
2,221

 
0.03

 
1,584

 
0.02

Impairment of equity method investments

 

 
681

 
0.01

 

 

Restructuring charges
457

 
0.01

 
1,786

 
0.03

 
526

 
0.01

Merger costs
42

 
0.00

 
325

 
0.00

 
121

 
0.00

Non-GAAP net income attributable to Brooks Automation, Inc.
5,429

 
0.08

 
3,443

 
0.05

 
4,337

 
0.06

Stock-based compensation
3,625

 
0.05

 
3,483

 
0.05

 
3,795

 
0.06

Non-GAAP net income attributable to Brooks Automation, Inc. - excluding stock-based compensation
$
9,054

 
$
0.13

 
$
6,926

 
$
0.10

 
$
8,132

 
$
0.12


 
Six Months Ended
 
March 31, 2015
 
March 31, 2014
Dollars in thousands, except per share data
$
 
per diluted share
 
$
 
per diluted share
Net income (loss) attributable to Brooks Automation, Inc.
$
(23
)
 
$
0.00

 
$
6,637

 
$
0.10

Income from discontinued operations, net of tax

 

 
2,739

 
0.04

Net income (loss) attributable to continuing operations
(23
)
 
0.00

 
3,898

 
0.06

Adjustments, net of tax:
 
 
 
 
 
 
 
Purchase accounting impact on inventory and contracts acquired
1,164

 
0.02

 
229

 
0.00

Amortization of intangible assets
4,440

 
0.07

 
3,297

 
0.05

Impairment of intangible assets

 

 
259

 
0.00

Impairment of equity method investments
681

 
0.01

 

 

Restructuring charges
2,243

 
0.03

 
1,034

 
0.02

Merger costs
367

 
0.01

 
121

 
0.00

Non-GAAP net income attributable to Brooks Automation, Inc.
8,872

 
0.13

 
8,838

 
0.13

Stock-based compensation
7,108

 
0.11

 
6,518

 
0.10

Non-GAAP net income attributable to Brooks Automation, Inc. - excluding stock-based compensation
$
15,980

 
$
0.24

 
$
15,356

 
$
0.23



7


 
Quarter Ended
 
March 31, 2015
 
December 31, 2014
 
March 31, 2014
Dollars in thousands
$
 
%
 
$
 
%
 
$
 
%
Gross profit/gross margin percentage
$
46,025

 
33.0
%
 
$
39,088

 
31.8
%
 
$
44,298

 
35.2
%
Adjustments:
 
 
 
 
 
 
 
 
 
 
 
Amortization of intangible assets
1,299

 
0.9
%
 
1,305

 
1.1
%
 
914

 
0.7
%
Purchase accounting impact on inventory and contracts acquired

 

 
1,511

 
1.2
%
 
122

 
0.1
%

Adjusted gross profit/gross margin percentage
$
47,324

 
34.0
%
 
$
41,904

 
34.1
%
 
$
45,334

 
36.0
%


 
Six Months Ended
 
March 31, 2015
 
March 31, 2014
Dollars in thousands
$
 
%
 
$
 
%
Gross profit/gross margin percentage
$
85,113

 
32.5
%
 
$
85,189

 
35.1
%
Adjustments:
 
 
 
 
 
 
 
Amortization of intangible assets
2,604

 
1.0
%
 
2,031

 
0.8
%
Impairment of intangible assets

 

 
398

 
0.2
%
Purchase accounting impact on inventory and contracts acquired
1,511

 
0.6
%
 
352

 
0.1
%

Adjusted gross profit/gross margin percentage
$
89,228

 
34.1
%
 
$
87,970

 
36.2
%

 
Quarter Ended
 
Six Months Ended
 
March 31,
 
December 31,
 
March 31,
 
March 31,
 
March 31,
Dollars in thousands
2015
 
2014
 
2014
 
2015
 
2014
Net income (loss) attributable to Brooks Automation, Inc.
$
2,711

 
$
(2,734
)
 
$
3,189

 
$
(23
)
 
$
6,637

Adjustments:
 
 
 
 
 
 
 
 
 
Less: Interest income
(228
)
 
(251
)
 
(258
)
 
(479
)
 
(504
)
Add: Interest expense
98

 
102

 

 
200

 

Add: Income tax provision (benefit)
1,560

 
(3,110
)
 
1,117

 `
(1,550
)
 
1,910

Add: Depreciation
3,117

 
3,186

 
3,006

 
6,302

 
6,095

Add: Amortization of completed technology
1,299

 
1,304

 
914

 
2,604

 
2,031

Add: Amortization of customer relationships and acquired intangible assets
1,914

 
1,913

 
1,460

 
3,826

 
2,916

EBITDA
$
10,471

 
$
410

 
$
9,428

 
$
10,880

 
$
19,085




8


 
Quarter Ended
 
Six Months Ended
 
March 31,
 
December 31,
 
March 31,
 
March 31,
 
March 31,
Dollars in thousands
2015
 
2014
 
2014
 
2015
 
2014
EBITDA
$
10,471

 
$
410

 
$
9,428

 
$
10,880

 
$
19,085

Adjustments:
 
 
 
 
 
 
 
 
 
Less: Income from discontinued operations, net of tax

 

 
(1,162
)
 

 
(2,739
)
Add: Impairment of completed technology

 

 

 

 
398

Add: Stock-based compensation
3,625

 
3,483

 
3,795

 
7,108

 
6,518

Add: Restructuring charges
685

 
2,668

 
772

 
3,353

 
1,519

Add: Purchase accounting impact on inventory and contracts acquired

 
1,511

 
122

 
1,511

 
352

Add: Merger costs
64

 
325

 
181

 
389

 
181

Add: Impairment of Equity Method Investments

 
681

 

 
681

 

Adjusted EBITDA
$
14,845

 
$
9,078

 
$
13,136

 
$
23,922

 
$
25,314












9