Item 1. Financial Statements
Item 1. Financial Statements
NOVANTA INC.
CONSOLIDATED BALANCE SHEETS
(In thousands of U.S. dollars or shares)
(Unaudited)
October 1,
December 31,
2021
2020
ASSETS
Current assets
Cash and cash equivalents
$
102,395
$
125,054
Accounts receivable, net of allowance of $ 498 and $ 274 , respectively
112,080
75,054
Inventories
119,422
92,737
Prepaid income taxes and income taxes receivable
7,252
3,203
Prepaid expenses and other current assets
12,163
8,125
Total current assets
353,312
304,173
Property, plant and equipment, net
86,279
78,676
Operating lease assets
43,459
34,444
Deferred tax assets
411
10,491
Other assets
2,809
2,894
Intangible assets, net
231,027
148,521
Goodwill
492,940
285,980
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
Income taxes payable
5,674
5,787
Current portion of operating lease liabilities
7,575
6,188
Accrued expenses and other current liabilities
104,506
53,780
Total current liabilities
187,974
114,229
Long-term debt
441,831
194,927
Operating lease liabilities
40,850
32,802
Deferred tax liabilities
21,936
24,134
Income taxes payable
5,789
5,112
Other liabilities
11,744
17,166
Total liabilities
710,124
388,370
Commitments and contingencies (Note 15)
Stockholders’ equity:
Preferred shares, no par value; Authorized shares: 7,000 ;
No shares issued and outstanding
—
—
Common shares, no par value; Authorized shares: unlimited;
Issued and outstanding: 35,600 and 35,163 , respectively
423,856
423,856
Additional paid-in capital
48,489
58,992
Retained earnings
42,779
6,202
Accumulated other comprehensive loss
( 15,011
)
( 12,241
)
Total stockholders' equity
500,113
476,809
Total liabilities and stockholders’ equity
$
1,210,237
$
865,179
The accompanying notes are an integral part of these consolidated financial statements.
1
N OVANTA INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands of U.S. dollars or shares, except per share amounts)
(Unaudited)
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Revenue
$
177,726
$
142,929
$
507,833
$
443,125
Cost of revenue
101,428
83,824
290,389
260,873
Gross profit
76,298
59,105
217,444
182,252
Operating expenses:
Research and development and engineering
17,468
15,231
53,104
45,005
Selling, general and administrative
31,296
26,788
94,189
82,451
Amortization of purchased intangible assets
4,139
3,533
11,300
10,388
Restructuring, acquisition and related costs
8,120
1,687
16,485
5,591
Total operating expenses
61,023
47,239
175,078
143,435
Operating income
15,275
11,866
42,366
38,817
Interest income (expense), net
( 1,710
)
( 1,698
)
( 4,496
)
( 5,077
)
Foreign exchange transaction gains (losses), net
34
( 136
)
( 299
)
( 164
)
Other income (expense), net
( 71
)
( 14
)
( 238
)
47
Income before income taxes
13,528
10,018
37,333
33,623
Income tax provision (benefit)
( 75
)
1,760
756
1,758
Consolidated net income
$
13,603
$
8,258
$
36,577
$
31,865
Earnings per common share (Note 5):
Basic
$
0.38
$
0.23
$
1.03
$
0.91
Diluted
$
0.38
$
0.23
$
1.02
$
0.89
Weighted average common shares outstanding—basic
35,447
35,142
35,366
35,144
Weighted average common shares outstanding—diluted
35,764
35,688
35,771
35,609
The accompanying notes are an integral part of these consolidated financial statements.
2
NOVANTA INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands of U.S. dollars)
(Unaudited)
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Consolidated net income
$
13,603
$
8,258
$
36,577
$
31,865
Other comprehensive income (loss):
Foreign currency translation adjustments, net of tax (1)
( 3,248
)
4,302
( 3,602
)
( 1,006
)
Pension liability adjustments, net of tax (2)
448
( 68
)
832
769
Total other comprehensive income (loss)
( 2,800
)
4,234
( 2,770
)
( 237
)
Total consolidated comprehensive income
$
10,803
$
12,492
$
33,807
$
31,628
(1)
The tax effect on this component of comprehensive income (loss) was nominal for all periods presented.
(2)
The tax effect on this component of comprehensive income (loss) was nominal for all periods presented. See Note 4 for the total amount of pension liability adjustments reclassified out of accumulated other comprehensive income (loss).
The accompanying notes are an integral part of these consolidated financial statements.
3
NOVANTA INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands of U.S. dollars or shares)
(Unaudited)
Common Shares
Additional Paid-In
Retained
Accumulated Other Comprehensive
# of Shares
Amount
Capital
Earning (Deficit)
Loss
Total
Three Months Ended October 1, 2021
Balance at July 2, 2021
35,489
$
423,856
$
52,243
$
29,176
$
( 12,211
)
$
493,064
Consolidated net income
—
—
—
13,603
—
13,603
Common shares issued under stock plans
199
—
—
—
—
—
Common shares withheld for taxes on vested stock awards
( 88
)
—
( 12,244
)
—
—
( 12,244
)
Share-based compensation
—
—
8,490
—
—
8,490
Other comprehensive income (loss), net of tax
—
—
—
—
( 2,800
)
( 2,800
)
Balance at October 1, 2021
35,600
$
423,856
$
48,489
$
42,779
$
( 15,011
)
$
500,113
Nine Months Ended October 1, 2021
Balance at December 31, 2020
35,163
$
423,856
$
58,992
$
6,202
$
( 12,241
)
$
476,809
Consolidated net income
—
—
—
36,577
—
36,577
Common shares issued under stock plans
658
—
—
—
—
—
Common shares withheld for taxes on vested stock awards
( 221
)
—
( 30,672
)
—
—
( 30,672
)
Share-based compensation
—
—
20,169
—
—
20,169
Other comprehensive income (loss), net of tax
—
—
—
—
( 2,770
)
( 2,770
)
Balance at October 1, 2021
35,600
$
423,856
$
48,489
$
42,779
$
( 15,011
)
$
500,113
Three Months Ended October 2, 2020
Balance at July 3, 2020
35,155
$
423,856
$
45,338
$
( 14,712
)
$
( 22,584
)
$
431,898
Consolidated net income
—
—
—
8,258
—
8,258
Common shares issued under stock plans
8
—
—
—
—
—
Common shares withheld for taxes on vested stock awards
( 3
)
—
( 366
)
—
—
( 366
)
Share-based compensation
—
—
7,225
—
—
7,225
Other comprehensive income (loss), net of tax
—
—
—
—
4,234
4,234
Balance at October 2, 2020
35,160
$
423,856
$
52,197
$
( 6,454
)
$
( 18,350
)
$
451,249
Nine Months Ended October 2, 2020
Balance at December 31, 2019
35,052
$
423,856
$
49,748
$
( 38,319
)
$
( 18,113
)
$
417,172
Consolidated net income
—
—
—
31,865
—
31,865
Common shares issued under stock plans
264
—
179
—
—
179
Common shares withheld for taxes on vested stock awards
( 91
)
—
( 8,302
)
—
—
( 8,302
)
Repurchases of common shares
( 65
)
—
( 5,500
)
—
—
( 5,500
)
Share-based compensation
—
—
16,072
—
—
16,072
Other comprehensive income (loss), net of tax
—
—
—
—
( 237
)
( 237
)
Balance at October 2, 2020
35,160
$
423,856
$
52,197
$
( 6,454
)
$
( 18,350
)
$
451,249
The accompanying notes are an integral part of these consolidated financial statements.
4
NOVANTA INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of U.S. dollars)
(Unaudited)
Nine Months Ended
October 1,
October 2,
2021
2020
Cash flows from operating activities:
Consolidated net income
$
36,577
$
31,865
Adjustments to reconcile consolidated net income to
net cash provided by operating activities:
Depreciation and amortization
30,613
28,363
Provision for inventory excess and obsolescence
3,187
3,550
Share-based compensation
20,169
16,072
Deferred income taxes
( 3,064
)
( 3,455
)
Inventory acquisition fair value adjustments
280
188
Other
934
427
Changes in assets and liabilities which (used)/provided cash, excluding
effects from business acquisitions:
Accounts receivable
( 21,458
)
9,655
Inventories
( 11,943
)
11,937
Prepaid income taxes, income taxes receivable, prepaid expenses
and other current assets
( 7,043
)
5,741
Accounts payable, income taxes payable, accrued expenses
and other current liabilities
19,511
( 13,134
)
Other non-current assets and liabilities
( 1,851
)
2,477
Cash provided by operating activities
65,912
93,686
Cash flows from investing activities:
Acquisition of businesses, net of cash acquired and working capital adjustments
( 285,181
)
—
Purchases of property, plant and equipment
( 14,759
)
( 7,164
)
Payment of contingent consideration related to acquisition of technology assets
( 2,200
)
( 2,632
)
Cash used in investing activities
( 302,140
)
( 9,796
)
Cash flows from financing activities:
Borrowings under revolving credit facilities
280,000
—
Repayments under term loan and revolving credit facilities
( 24,036
)
( 34,017
)
Payments of debt issuance costs
—
( 1,614
)
Payments of withholding taxes from share-based awards
( 30,672
)
( 8,302
)
Repurchases of common shares
—
( 5,500
)
Payment of contingent consideration related to acquisitions
( 1,836
)
( 1,135
)
Purchase of building under finance lease
( 8,743
)
—
Payments of deferred and escrowed purchase price related to acquisitions
—
( 5,772
)
Other financing activities
( 423
)
( 855
)
Cash provided by (used in) financing activities
214,290
( 57,195
)
Effect of exchange rates on cash and cash equivalents
( 721
)
991
Increase (decrease) in cash and cash equivalents
( 22,659
)
27,686
Cash and cash equivalents, beginning of the period
125,054
78,944
Cash and cash equivalents, end of the period
$
102,395
$
106,630
Supplemental disclosure of cash flow information:
Cash paid for interest
$
3,679
$
4,099
Cash paid for income taxes
$
9,231
$
4,350
Income tax refunds received
$
1,201
$
4,613
The accompanying notes are an integral part of these consolidated financial statements.
5
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF OCTOBER 1, 2021
(Unaudited)
1. Basis of Presentation
Novanta Inc. and its subsidiaries (collectively referred to as “Novanta”, the “Company”, “we”, “us”, “our”) is a leading global supplier of core technology solutions that give medical and advanced industrial original equipment manufacturers (“OEMs”) a competitive advantage. Novanta combines 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 the customers’ demanding applications.
The accompanying unaudited interim consolidated financial statements have been prepared by the Company in United States (“U.S.”) dollars and pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”), the instructions to Form 10-Q and the provisions of Regulation S-X pertaining to interim financial statements. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the U.S. have been condensed or omitted. The interim consolidated financial statements and notes included in this report should be read in conjunction with the consolidated financial statements and notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020. In the opinion of management, these interim consolidated financial statements include all adjustments and accruals of a normal and recurring nature necessary to fairly state the results of the interim periods presented. The results for interim periods are not necessarily indicative of results to be expected for the full year or for any future periods.
The Company’s unaudited interim consolidated financial statements are prepared for each quarterly period ending on the Friday closest to the end of the calendar quarter, with the exception of the fourth quarter which always ends on December 31.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities as of the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. Estimates and assumptions are reviewed on an on-going basis and the effects of revisions are reflected in the period in which such revisions are deemed to be necessary. The Company evaluates its estimates based on historical experience, current conditions, including estimated economic implications of the COVID-19 pandemic, and various other assumptions that it believes are reasonable under the circumstances. The accounting estimates assessed included, but were not limited to, the Company’s allowance for doubtful accounts and credit losses, inventory and related reserves and the carrying value of goodwill and other long-lived assets. While there was not a material change to the consolidated financial statements related to these estimates as of and for the nine months ended October 1, 2021, the Company’s future assessment of the magnitude and duration of the COVID-19 pandemic, as well as other factors, could result in material impacts to the Company’s consolidated financial statements in future reporting periods.
6
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Recent Accounting Pronouncements
The following table provides a brief description of recent Accounting Standards Updates (“ASU”) issued by the Financial Accounting Standards Board (“FASB”):
Standard
Description
Effective Date
Effect on the Financial Statements or Other Significant Matters
In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.”
ASU 2019-12 simplifies the accounting for income taxes by removing certain exceptions to the general principles of Accounting Standards Codification (“ASC”) 740, “Income Taxes”, including: (i) the exception to the incremental approach for intraperiod tax allocation when there is a loss from continuing operations and income or a gain from other items; (ii) the exception to the requirement to recognize a deferred tax liability for equity method investments when a foreign subsidiary becomes an equity method investment (or vice-versa); and (iii) the exception for calculating income taxes in an interim period when a year-to-date loss exceeds the anticipated loss for the year. ASU 2019-12 also simplifies GAAP for other areas of ASC 740 by clarifying and amending the existing guidance.
January 1, 2021. Early adoption is permitted.
The Company adopted ASU 2019-12 during the first quarter of 2021. The adoption of ASU 2019-12 did not have a material impact on the Company’s consolidated financial statements.
In March 2020, the FASB issued ASU 2020-04, “Reference rate reform (Topic 848): Facilitation of the effects of reference rate reform on financial reporting.”
ASU 2020-04 provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met.
Upon issuance. ASU 2020-04 is elective.
The Company does not expect the impact of ASU 2020-04 to be material to its consolidated financial statements.
In October 2021, the FASB issued ASU 2021-08, “Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers.”
ASU 2021-08 requires that entities recognize and measure contract assets and liabilities acquired in a business combination in accordance with ASC 606, “Revenue from Contracts with Customers”. ASU 2021-08 also applies to contract assets or liabilities from other contracts to which the provisions of ASC 606 apply. The amendments in ASU 2021-08 do not affect the accounting for other assets or liabilities that may arise from revenue contracts with customers in accordance with ASC 606, such as refund liabilities, or in a business combination, such as
customer-related intangible assets and contract-based intangible assets.
January 1, 2023. Early adoption is permitted.
The Company is evaluating the impact of the adoption of ASU 2021-08 on its consolidated financial statements.
7
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
2. Revenue
The Company recognizes revenue when control of promised goods or services is transferred to customers. The transfer of control generally occurs upon shipment when title and risk of loss pass to the customer. The vast majority of the Company’s revenue is generated from the sale of distinct products. Revenue is measured as the amount of consideration the Company expects to receive in exchange for such products, which is generally at contractually stated prices. Sales taxes and value added taxes collected concurrently with revenue generating activities are excluded from revenue.
Performance Obligations
Substantially all of the Company’s revenue is recognized at a point in time, upon shipment, rather than over time.
At the request of its customers, the Company may perform professional services, generally for the maintenance and repair of products previously sold to those customers and for engineering services. Professional services for the maintenance and repair of products are typically short in duration, mostly less than one month , and generally involve a single distinct performance obligation. The related revenue is recognized at a point in time when control transfers to the customer upon completion of professional services. The consideration expected to be received in exchange for such services is typically the contractually stated amount. Certain engineering services are longer in duration and the related revenue is recognized over time, as the Company has a right to consideration from a customer, based on the corresponding value to the customer from the Company’s performance completed to date. Engineering services aggregate to less than 3 % of the Company’s consolidated revenue.
The Company occasionally sells separately priced non-standard/extended warranty services or preventative maintenance plans with the sale of products. The transfer of control over the service plans is over time. The Company recognizes the related revenue ratably over the terms of the service plans. The transaction price of a contract is allocated to each performance obligation based on its relative standalone selling price. Standalone selling prices are generally determined based on the prices charged to customers or using the expected cost plus a margin.
Shipping & Handling Costs
The Company accounts for shipping and handling activities that occur after the transfer of control over the related goods as fulfillment activities rather than performance obligations. The shipping and handling fees charged to customers are recognized as revenue and the related costs are recorded in cost of revenue at the time of transfer of control.
Warranties
The Company generally provides warranties for its products. The standard warranty period is typically 12 months to 24 months for the Photonics and Precision Motion segments and 12 months to 36 months for the Vision segment. The standard warranty period for product sales is accounted for under the provisions of ASC 450, “Contingencies,” as the Company has the ability to ascertain the likelihood of the liability and can reasonably estimate the amount of the liability. A provision for the estimated cost related to warranty is recorded as cost of revenue at the time revenue is recognized. The Company’s estimate of costs to service the warranty obligations is based on historical experience and expectations of future conditions. To the extent that the Company’s experience in warranty claims or costs associated with servicing those claims differ from the original estimates, revisions to the estimated warranty liability are recorded at that time, with an offsetting adjustment to cost of revenue.
Practical Expedients and Exemptions
The Company expenses incremental direct costs of obtaining a contract when incurred if the expected amortization period is one year or less. These costs are recorded within selling, general and administrative expenses in the consolidated statement of operations.
The Company does not adjust the promised amount of consideration for the effects of a financing component because the transfer of a promised good to a customer and the customer’s payment for that good are typically one year or less. The Company does not disclose the value of the remaining performance obligation for contracts with an original expected length of one year or less.
8
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Contract Liabilities
Contract liabilities consist of deferred revenue and advance payments from customers, including amounts that are refundable. These contract liabilities are classified as either current or long-term liabilities in the consolidated balance sheet based on the timing of when the Company expects to recognize the related revenue. As of October 1, 2021 and December 31, 2020, contract liabilities were $ 9.5 million and $ 6.5 million, respectively, and are included in accrued expenses and other current liabilities and other liabilities in the accompanying consolidated balance sheets. The increase in the contract liability balance during the nine months ended October 1, 2021 is primarily due to cash payments received in advance of satisfying performance obligations and acquired contract liabilities of $ 2.0 million from current year acquisitions, partially offset by $ 4.9 million of revenue recognized during the period that was included in the contract liability balance at December 31, 2020.
Disaggregated Revenue
See Note 16 for the Company’s disaggregation of revenue by segment, geography and end market.
3. Business Combinations
On August 30, 2021 , the Company acquired 100 % of the outstanding shares of ATI Industrial Automation, Inc. (“ATI”), an Apex, North Carolina-based leading supplier of intelligent end-of-arm technology solutions to OEMs for advanced industrial and surgical robots for an initial cash purchase price of $ 170.0 million, net of cash acquired, and $ 51.9 million estimated fair value of contingent consideration. The contingent consideration will be payable in 2022 based on a multiple of actual standalone ATI Adjusted EBITDA, as defined in the purchase and sale agreement, for the fiscal year ending December 31, 2021. The initial cash purchase price was financed with borrowings under the Company’s revolving credit facility and cash available on hand. The addition of ATI is expected to complement and add intelligent technology solutions to further expand the Company’s position in mission critical robotic applications. ATI will contribute to the Company’s operations and growth within the Precision Motion reportable segment.
On August 31, 2021 , the Company acquired 100 % of the outstanding shares of Schneider Electric Motion USA, Inc. (“SEM”), a Marlborough, Connecticut-based manufacturer of integrated stepper motors and electronic controls for automation equipment for a total purchase price of $ 115.1 million, net of cash acquired, subject to customary working capital adjustments. The acquisition was financed with borrowings under our revolving credit facility. The addition of SEM is expected to complement and expand the Company’s presence in life science applications and solutions for industrial automation applications within the Precision Motion reportable segment.
Allocation of Purchase Price
The acquisitions of ATI and SEM have been accounted for as business combinations. The purchase price for each acquisition is allocated based upon a valuation of the fair values of assets acquired and liabilities assumed as of the acquisition date. The fair values of intangible assets were based on valuations using a discounted cash flow income approach and a relief from royalty income approach, with estimates and assumptions developed by management. The process for estimating the fair values of identifiable intangible assets requires the use of significant estimates and assumptions, including estimating future cash flows and developing appropriate discount rates. The excess of the purchase price over the fair values of tangible assets, identifiable intangible assets and assumed liabilities was recorded as goodwill for each acquisition. The Company’s estimates and assumptions in determining the estimated fair values of certain assets and liabilities are subject to change within the measurement period (up to one year from the acquisition date) as a result of additional information obtained with regards to facts and circumstances that existed as of the acquisition date.
9
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
ATI
Based upon a preliminary valuation, the total purchase price for ATI was allocated as follows (in thousands):
Purchase Price
Allocation
Cash
$
10,709
Accounts receivable
12,596
Inventories
17,431
Property, plant and equipment
4,195
Intangible assets
52,400
Goodwill
143,851
Deferred tax assets
345
Other assets
11,425
Total assets acquired
252,952
Accounts payable
5,135
Deferred tax liabilities
228
Other liabilities
14,938
Total liabilities assumed
20,301
Total assets acquired, net of liabilities assumed
232,651
Less: cash acquired
10,709
Less: contingent consideration
51,900
Initial purchase price, net of cash acquired
$
170,042
The purchase price allocation is preliminary as the Company is in the process of collecting additional information for the valuation of inventories, property plant and equipment, intangible assets, other liabilities, contingent consideration and unrecognized tax benefits.
The fair value of intangible assets for ATI is comprised of the following (dollar amounts in thousands):
Weighted Average
Estimated Fair
Amortization
Value
Period
Developed technologies
$
19,800
15 years
Customer relationships
23,600
15 years
Trademarks and trade names
5,600
15 years
Backlog
3,400
1 year
Total
$
52,400
The purchase price allocation resulted in $ 52.4 million of identifiable intangible assets and $ 143.9 million of goodwill. Goodwill amounting to $ 143.4 million is expected to be deductible for U.S. income tax purposes. Intangible assets are being amortized over their weighted average useful lives primarily based upon the pattern in which anticipated economic benefits from such assets are expected to be realized. The goodwill recorded represents the anticipated incremental value of future cash flows potentially attributable to: (i) ATI’s ability to grow the business with existing and new customers, including leveraging the Company’s customer base; (ii) ATI’s ability to grow the business through new product introductions; and (iii) cost improvements due to the integration of ATI’s operations into the Company’s existing infrastructure.
The operating results of ATI were included in the Company’s results of operations beginning on August 31, 2021. ATI contributed revenues of $ 8.7 million and a profit before income taxes of $ 0.8 million to the Company’s operating results for the nine months ended October 1, 2021. ATI’s profit before income taxes for the period from the acquisition date through October 1, 2021 included amortization of inventory fair value adjustments and amortization of purchased intangible assets of $ 0.8 million.
10
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
SEM
Based upon a preliminary valuation, the total purchase price for SEM was allocated as follows (in thousands):
Purchase Price
Allocation
Cash
$
3,881
Accounts receivable
4,240
Inventories
2,499
Property, plant and equipment
452
Intangible assets
54,570
Goodwill
70,064
Other assets
776
Total assets acquired
136,482
Accounts payable
1,325
Deferred tax liabilities
12,387
Other liabilities
3,750
Total liabilities assumed
17,462
Total assets acquired, net of liabilities assumed
119,020
Less: cash acquired
3,881
Total purchase price, net of cash acquired
$
115,139
The purchase price allocation is preliminary as the Company is in the process of collecting additional information for the valuation of inventories, intangible assets, other liabilities and unrecognized tax benefits.
The fair value of intangible assets for SEM is comprised of the following (dollar amounts in thousands):
Weighted Average
Estimated Fair
Amortization
Value
Period
Developed technologies
$
9,110
15 years
Customer relationships
41,740
20 years
Trademarks and trade names
370
4 years
Backlog
3,350
1 year
Total
$
54,570
The purchase price allocation resulted in $ 54.6 million of identifiable intangible assets and $ 70.1 million of goodwill. As the SEM acquisition was structured as a stock acquisition for income tax purposes, the goodwill is not expected to be deductible for income tax purposes. Intangible assets are being amortized over their weighted average useful lives primarily based upon the pattern in which anticipated economic benefits from such assets are expected to be realized. The goodwill recorded represents the anticipated incremental value of future cash flows potentially attributable to: (i) SEM’s ability to grow the business with existing and new customers, including leveraging the Company’s customer base; (ii) SEM’s ability to grow the business through new product introductions; and (iii) cost improvements due to the integration of SEM’s operations into the Company’s existing infrastructure.
The operating results of SEM were included in the Company’s results of operations beginning on September 1, 2021. SEM contributed revenues of $ 2.4 million and a profit before income taxes of $ 0.1 million to the Company’s operating results for the nine months ended October 1, 2021. SEM’s profit before income taxes for the period from the acquisition date through October 1, 2021 included amortization of inventory fair value adjustments and amortization of purchased intangible assets of $ 0.5 million.
Unaudited Pro Forma Information
The pro forma information for all periods presented below includes the effects of business combination accounting resulting from the acquisitions of ATI and SEM, including amortization of inventory fair value adjustments, amortization of intangible assets, interest expense on borrowings in connection with the acquisition, and the related tax effects, assuming that the acquisitions had been
11
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
consummated as of January 1, 2020. The pro forma financial information is presented for comparative purposes only and is not necessarily indicative of the results of operations that actually would have been achieved if the acquisitions had taken place on January 1, 2020.
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Revenue
$
197,715
$
186,919
$
584,051
$
508,906
Consolidated net income
$
13,995
$
9,908
$
38,188
$
25,551
Acquisition Costs
Acquisition costs are included in restructuring and acquisition related costs in the consolidated statements of operations. Acquisition-related costs for ATI and SEM acquisitions are as follows (in thousands):
Three Months Ended
Nine Months Ended
October 1,
October 1,
2021
2021
ATI
$
1,956
$
3,321
SEM
$
864
$
1,052
4. Accumulated Other Comprehensive Loss
Changes in accumulated other comprehensive loss was as follows (in thousands):
Total Accumulated
Other
Cumulative
Pension
Comprehensive
Translation
Liability
Loss
Adjustments
Adjustments
Balance at December 31, 2020
$
( 12,241
)
$
( 2,296
)
$
( 9,945
)
Other comprehensive income (loss)
( 3,487
)
( 3,602
)
115
Amounts reclassified from accumulated other comprehensive loss
717
—
717
Balance at October 1, 2021
$
( 15,011
)
$
( 5,898
)
$
( 9,113
)
The amounts reclassified from accumulated other comprehensive loss were included in other income (expense) in the consolidated statements of operations.
5. Earnings per Common Share
Basic earnings per common share is computed by dividing consolidated net income by the weighted average number of common shares outstanding during the period.
For diluted earnings per common share, the denominator includes the dilutive effect of outstanding common share equivalents. For the three and nine months ended October 1, 2021 and October 2, 2020, respectively, weighted average shares outstanding for the diluted earnings per common share included the dilutive effect of outstanding restricted stock units, stock options, and total shareholder return performance-based restricted stock units, determined using the treasury stock method. The dilutive effects of market-based contingently issuable shares are included in the weighted average common share calculation based on the number of shares, if any, that would be issuable as of the end of the reporting period, assuming the end of the reporting period is also the end of the performance period. Dilutive effects of attainment-based contingently issuable shares granted to the former Laser Quantum Limited (“Laser Quantum”) noncontrolling interest shareholders, non-GAAP EPS performance-based restricted stock units and operating cash flow performance-based restricted stock units are included in the weighted average common share calculation when the performance targets have been achieved based on the cumulative achievement against the performance targets as of the end of each reporting period.
12
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
The following table sets forth the computation of basic and diluted earnings per common share (amounts in thousands, except per share data):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Numerators:
Consolidated net income
$
13,603
$
8,258
$
36,577
$
31,865
Denominators:
Weighted average common shares outstanding— basic
35,447
35,142
35,366
35,144
Dilutive potential common shares
317
546
405
465
Weighted average common shares outstanding— diluted
35,764
35,688
35,771
35,609
Antidilutive potential common shares excluded from above
1
—
18
17
Earnings per Common Share:
Basic
$
0.38
$
0.23
$
1.03
$
0.91
Diluted
$
0.38
$
0.23
$
1.02
$
0.89
For both the three and nine months ended October 1, 2021, 45 thousand non-GAAP EPS performance-based restricted stock units and 37 thousand operating cash flow performance-based restricted stock units granted to certain members of the executive management team, and 213 thousand shares of restricted stock issued to the former Laser Quantum non-controlling interest shareholders are considered contingently issuable shares and were excluded from the calculation of the denominator as the contingent conditions had not been met as of October 1, 2021.
For both the three and nine months ended October 2, 2020, 73 thousand non-GAAP EPS performance-based restricted stock units granted to certain members of the executive management team and 213 thousand shares of restricted stock issued to the former Laser Quantum non-controlling interest shareholders were considered contingently issuable shares and were excluded from the calculation of the denominator as the contingent conditions had not been met as of October 2, 2020.
6. Fair Value Measurements
ASC 820, “Fair Value Measurements,” establishes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the third is considered unobservable:
•
Level 1: Quoted prices for identical assets or liabilities in active markets which the Company can access
•
Level 2: Observable inputs other than those described in Level 1
•
Level 3: Unobservable inputs
Current Assets and Liabilities
The Company’s cash equivalents are highly liquid investments with original maturities of three months or less, which represent an asset the Company measures at fair value on a recurring basis. The Company determines the fair value of cash equivalents using a market approach based on quoted prices in active markets. The fair values of cash, accounts receivable, income taxes receivable, accounts payable, income taxes payable and accrued expenses and other current liabilities approximate their carrying values because of their short-term nature.
Foreign Currency Contracts
The Company addresses market risks from changes in foreign currency exchange rates through a risk management program that includes the use of derivative financial instruments to mitigate certain balance sheet foreign currency transaction exposures. The Company uses foreign currency forward contracts as a part of its strategy to manage exposures related to foreign currency denominated monetary assets and liabilities. The fair value of these foreign currency forward contracts is reported either in other current assets or in other current liabilities as of the end of the period.
13
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Contingent Consideration s
On August 30, 2021, the Company acquired ATI. Under the purchase and sale agreement for the ATI acquisition, the former shareholders of ATI are eligible to receive contingent consideration based on ATI’s fiscal year 2021 Adjusted EBITDA, as defined in the purchase and sale agreement. The contingent consideration will be payable in 2022. The preliminary fair value of the contingent consideration of $ 51.9 million was determined based on the Monte Carlo valuation method and was recorded as part of the purchase price as of the acquisition date. Once the fair value of contingent consideration is finalized, subsequent changes in the estimated fair value of the contingent consideration liability are recorded in the consolidated statement of operations in restructuring, acquisition, and related costs until the liability is fully settled. There have been no changes in the fair value of the contingent consideration since the date of the acquisition.
On July 31, 2019, the Company acquired ARGES GmbH (“ARGES”). Under the purchase and sale agreement for the ARGES acquisition, the former owner of ARGES is eligible to receive contingent consideration based on the achievement of certain revenue targets by the Company from August 2019 through December 2026. The undiscounted range of possible contingent consideration is zero to € 10.0 million ($ 11.1 million). If the revenue targets are achieved, the contingent consideration would be payable annually with the first payment due in the first quarter of 2021. The estimated fair value of the contingent consideration of € 7.1 million ($ 7.9 million) was determined based on the Monte Carlo valuation method and was recorded as part of the purchase price as of the acquisition date. Subsequent changes in the estimated fair value of the contingent consideration liability are recorded in the consolidated statement of operations in restructuring, acquisition, and related costs until the liability is fully settled. During 2020, the fair value of the contingent consideration was adjusted to € 4.1 million ($ 5.1 million). In March 2021, the Company made the first installment payment of € 0.4 million ($ 0.4 million), which is included in cash flows from financing activities in the consolidated statement of cash flows for the nine months ended October 1, 2021. Based on the revenue performance and revenue projections as of October 1, 2021, the fair value of the contingent consideration was adjusted to € 3.7 million ($ 4.3 million). There were no other changes in the fair value of the contingent consideration during the three and nine months ended October 1, 2021.
On April 16, 2019, the Company acquired Ingenia CAT, S.L. (“Ingenia”). Under the purchase and sale agreement for the Ingenia acquisition, the shareholders of Ingenia are eligible to receive contingent consideration based on the achievement of certain revenue targets by the Company from April 2019 through March 2022. The undiscounted range of possible contingent consideration is zero to € 8.0 million ($ 9.0 million). If the revenue targets are achieved, the contingent consideration would be payable in cash in three annual installments from 2020 to 2022. The estimated fair value of the contingent consideration of € 5.8 million ($ 6.6 million) was determined based on the Monte Carlo valuation method and was recorded as part of the purchase price as of the acquisition date. Subsequent changes in the estimated fair value of the contingent consideration liability are recorded in the consolidated statement of operations in restructuring, acquisition, and related costs until the liability is fully settled. Based on the revenue performance and revenue projections for fiscal years 2021 and 2022 as of December 31, 2020, the fair value of the contingent consideration was adjusted to € 2.3 million ($ 2.9 million). Based on the revenue performance and revenue projections as of April 2, 2021, the fair value of the contingent consideration was adjusted to € 2.4 million ($ 2.9 million). The Company made the first installment payment of € 1.0 million ($ 1.1 million) in May 2020 and the second installment payment of € 1.2 million ($ 1.4 million) in May 2021. These installment payments are reported as cash flows from financing activities in the consolidated statement of cash flows for the respective periods. There were no other changes in the fair value of the contingent consideration during the three and nine months ended October 1, 2021.
On December 14, 2016 , the Company acquired certain video signal processing and management technologies used in medical visualization solutions. Under the purchase and sale agreement, the former owners are eligible to receive contingent consideration based on the achievement of certain revenue targets by the Company from 2018 to 2021 from products utilizing the acquired technologies. The undiscounted range of possible contingent consideration is zero to € 5.5 million ($ 6.6 million). If the revenue targets are achieved, the contingent consideration would be payable in cash in four installments from 2019 to 2022. As the acquired assets did not meet the definition of a business, the fair value of the contingent consideration is recognized when probable and estimable and is capitalized as part of the cost of the acquired assets. Subsequent changes in the estimated fair value of this contingent liability are recorded as adjustments to the carrying value of the assets acquired and amortized over the remaining useful life of the underlying assets. The Company made the first installment payment of € 2.4 million ($ 2.6 million) in February 2020 and the second installment payment of € 1.8 million ($ 2.2 million) in February 2021. These installment payments are reported as cash flows from investing activities in the consolidated statement of cash flows for the respective periods. There were no other changes in the fair value of the contingent consideration during the three and nine months ended October 1, 2021.
14
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Summary by Fair Value Hierarchy
The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of October 1, 2021 (in thousands):
Quoted Prices in
Significant Other
Active Markets for
Significant Other
Unobservable
Identical Assets
Observable Inputs
Inputs
Fair Value
(Level 1)
(Level 2)
(Level 3)
Assets
Cash equivalents
$
3,089
$
3,089
$
—
$
—
Prepaid expenses and other current assets:
Foreign currency forward contracts
202
—
202
—
$
3,291
$
3,089
$
202
$
—
Liabilities
Accrued expenses and other current liabilities:
Contingent considerations - Current
$
55,469
$
—
$
—
$
55,469
Foreign currency forward contracts
10
—
10
—
Other liabilities:
Contingent considerations - Long-term
3,605
—
—
3,605
$
59,084
$
—
$
10
$
59,074
The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2020 (in thousands):
Quoted Prices in
Significant Other
Active Markets for
Significant Other
Unobservable
Identical Assets
Observable Inputs
Inputs
Fair Value
(Level 1)
(Level 2)
(Level 3)
Assets
Cash equivalents
$
11,047
$
11,047
$
—
$
—
Prepaid expenses and other current assets:
Foreign currency forward contracts
27
—
27
—
$
11,074
$
11,047
$
27
$
—
Liabilities
Accrued expenses and other current liabilities:
Contingent considerations - Current
$
4,280
$
—
$
—
$
4,280
Foreign currency forward contracts
—
—
—
—
Other liabilities:
Contingent considerations - Long-term
7,276
—
—
7,276
$
11,556
$
—
$
—
$
11,556
Changes in the fair value of Level 3 contingent considerations during the nine months ended October 1, 2021 were as follows (in thousands):
Contingent Considerations
Balance at December 31, 2020
$
11,556
Acquisition of ATI
51,900
Payments
( 4,036
)
Fair value adjustments
26
Effect of foreign exchange rates
( 372
)
Balance at October 1, 2021
$
59,074
15
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
The following table provides qualitative information associated with the fair value measurement of the Company’s Level 3 liabilities:
Liability
October 1, 2021
Fair Value
(in thousands)
Valuation Technique
Unobservable Inputs
Percentage Applied
Contingent consideration (ATI)
$ 51,900
Monte Carlo method
Historical and projected adjusted
N/A
EBITDA for fiscal year 2021
EBITDA risk premium
7.2 %
EBITDA volatility
27.0 %
Credit spread
2.1 %
Contingent consideration (ARGES)
$ 4,282
Monte Carlo method
Historical and projected revenues from August 2019 through December 2026
N/A
Revenue volatility
21.0 %
Cost of debt
2.6 %
Discount rate
3.7 %
Contingent consideration (Ingenia)
$ 1,493
Monte Carlo method
Historical and projected revenues from April 2019 through March 2022
N/A
Revenue volatility
38.5 %
Cost of debt
3.1 %
Discount rate
9.6 %
Contingent consideration (Other)
$ 1,399
Discounted cash flow method
Historical and projected revenues for fiscal years 2018 to 2021
N/A
Revenue discount rate
22.8 %
Increases or decreases in the unobservable inputs noted above would result in a higher or lower fair value measurement.
See Note 10 to Consolidated Financial Statements for a discussion of the estimated fair value of the Company’s outstanding debt.
7. Foreign Currency Contracts
The Company addresses market risks from changes in foreign currency exchange rates through a risk management program that includes the use of derivative financial instruments to mitigate certain foreign currency transaction exposures from future settlement of non-functional currency monetary assets and liabilities as of the end of a period. The Company does not enter into derivative transactions for speculative purposes. Gains and losses on derivative financial instruments substantially offset losses and gains on the underlying hedged exposures. Furthermore, the Company manages its exposures to counterparty risks on derivative instruments by entering into contracts with a diversified group of major financial institutions and by actively monitoring outstanding positions.
As of October 1, 2021, the aggregate notional amount and fair value of the Company’s foreign currency forward contracts was $ 48.3 million and a net gain of $ 0.2 million, respectively. As of December 31, 2020, the aggregate notional amount and fair value of the Company’s foreign currency forward contracts was $ 28.5 million and a net gain of less than $ 0.1 million, respectively.
The Company recognized an aggregate net gain of $ 0.3 million and $ 0.9 million for the three and nine months ended October 1, 2021, respectively, and an aggregate net gain of $ 1.0 million and $ 1.4 million for the three and nine months ended October 2, 2020, respectively. These amounts were included in foreign exchange transaction gains (losses) in the consolidated statement of operations for all periods presented.
16
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
8. Goodwill and Intangible Assets
Goodwill
Goodwill is recorded when the consideration for a business combination exceeds the fair value of net tangible and identifiable intangible assets acquired. The Company tests its goodwill balances for impairment annually as of the beginning of the second quarter or more frequently if indicators are present or changes in circumstances suggest that an impairment may exist. The Company performed the most recent annual goodwill and indefinite-lived intangible asset impairment test as of the beginning of the second quarter of 2021 and noted no impairment.
The following table summarizes changes in goodwill during the nine months ended October 1, 2021 (in thousands):
Balance at beginning of the period
$
285,980
Goodwill acquired from acquisitions
213,915
Effect of foreign exchange rate changes
( 6,955
)
Balance at end of the period
$
492,940
Goodwill by reportable segment as of October 1, 2021 was as follows (in thousands):
Reportable Segment
Photonics
Vision
Precision
Motion
Total
Goodwill
$
215,453
$
161,885
$
266,831
$
644,169
Accumulated impairment of goodwill
( 102,461
)
( 31,722
)
( 17,046
)
( 151,229
)
Total
$
112,992
$
130,163
$
249,785
$
492,940
Goodwill by reportable segment as of December 31, 2020 was as follows (in thousands):
Reportable Segment
Photonics
Vision
Precision
Motion
Total
Goodwill
$
218,517
$
165,195
$
53,497
$
437,209
Accumulated impairment of goodwill
( 102,461
)
( 31,722
)
( 17,046
)
( 151,229
)
Total
$
116,056
$
133,473
$
36,451
$
285,980
Intangible Assets
Intangible assets as of October 1, 2021 and December 31, 2020, respectively, are summarized as follows (in thousands):
October 1, 2021
December 31, 2020
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Amortizable intangible assets:
Patents and developed technologies
$
190,485
$
( 118,535
)
$
71,950
$
164,430
$
( 110,572
)
$
53,858
Customer relationships
229,369
( 101,546
)
127,823
167,429
( 92,892
)
74,537
Customer backlog
6,753
( 563
)
6,190
—
—
—
Trademarks and trade names
24,052
( 12,015
)
12,037
18,367
( 11,268
)
7,099
Amortizable intangible assets
450,659
( 232,659
)
218,000
350,226
( 214,732
)
135,494
Non-amortizable intangible assets:
Trade names
13,027
—
13,027
13,027
—
13,027
Totals
$
463,686
$
( 232,659
)
$
231,027
$
363,253
$
( 214,732
)
$
148,521
All definite-lived intangible assets are amortized either on a straight-line basis or an economic benefit basis over their remaining estimated useful life. Amortization expense for patents and developed technologies is included in cost of revenue in the accompanying consolidated statements of operations. Amortization expense for customer relationships and definite-lived trademarks,
17
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
trade names and other intangibles is included in operating expenses in the accompanying consolidated statements of operations. Amortizat ion expense was as follows (in thousands):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Amortization expense – cost of revenue
$
3,316
$
2,820
$
9,275
$
8,270
Amortization expense – operating expenses
4,139
3,533
11,300
10,388
Total amortization expense
$
7,455
$
6,353
$
20,575
$
18,658
Estimated amortization expense for each of the five succeeding years and thereafter as of October 1, 2021 was as follows (in thousands):
Year Ending December 31,
Cost of Revenue
Operating
Expenses
Total
2021 (remainder of year)
$
4,029
$
5,294
$
9,323
2022
13,854
27,032
40,886
2023
12,544
20,998
33,542
2024
10,170
17,631
27,801
2025
8,579
14,917
23,496
Thereafter
22,774
60,178
82,952
Total
$
71,950
$
146,050
$
218,000
9. Supplementary Balance Sheet Information
The following tables provide the details of selected balance sheet items as of the periods indicated (in thousands):
Inventories
October 1,
December 31,
2021
2020
Raw materials
$
75,445
$
55,657
Work-in-process
21,409
15,487
Finished goods
20,781
20,234
Demo and consigned inventory
1,787
1,359
Total inventories
$
119,422
$
92,737
Accrued Expenses and Other Current Liabilities
October 1,
December 31,
2021
2020
Accrued compensation and benefits
$
20,546
$
12,510
Accrued warranty
4,527
4,919
Contract liabilities, current portion
9,190
6,173
Finance lease obligations
590
9,720
Accrued earn-out and contingent considerations
55,469
10,796
Other
14,184
9,662
Total
$
104,506
$
53,780
18
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Accrued Warranty
Nine Months Ended
October 1,
October 2,
2021
2020
Balance at beginning of the period
$
4,919
$
5,756
Provision charged to cost of revenue
1,215
1,255
Warranty liabilities acquired from acquisitions
541
—
Use of provision
( 2,075
)
( 1,941
)
Foreign currency exchange rate changes
( 73
)
32
Balance at end of the period
$
4,527
$
5,102
Other Long Term Liabilities
October 1,
December 31,
2021
2020
Finance lease obligations
$
5,461
$
5,908
Accrued pension liabilities
326
1,511
Accrued contingent considerations
3,605
7,276
Other
2,352
2,471
Total
$
11,744
$
17,166
10. Debt
Debt consisted of the following (in thousands):
October 1,
December 31,
2021
2020
Senior Credit Facilities – term loan
$
5,238
$
5,545
Less: unamortized debt issuance costs
( 31
)
( 37
)
Total current portion of long-term debt
$
5,207
$
5,508
Senior Credit Facilities – term loan
$
90,092
$
99,534
Senior Credit Facilities – revolving credit facility
355,288
99,761
Less: unamortized debt issuance costs
( 3,549
)
( 4,368
)
Total long-term debt
$
441,831
$
194,927
Total Senior Credit Facilities
$
447,038
$
200,435
Senior Credit Facilities
On December 31, 2019, the Company entered into an amended and restated credit agreement (the “Third Amended and Restated Credit Agreement”) with existing lenders for an aggregate credit facility of $ 450.0 million, consisting of a $ 100.0 million U.S. dollar equivalent euro-denominated (approximately € 90.2 million) 5 -year term loan facility and a $ 350.0 million 5 -year revolving credit facility (collectively, the “Senior Credit Facilities”). The Senior Credit Facilities mature in December 2024 and includes an uncommitted “accordion” feature pursuant to which the commitments under the revolving credit facility may be increased by an additional $ 200.0 million in aggregate, subject to certain customary conditions.
On March 27, 2020, the Company entered into an amendment (the “First Amendment”) to the Third Amended and Restated Credit Agreement and exercised a portion of the uncommitted accordion feature. The First Amendment increased the revolving credit facility commitment under the Third Amended and Restated Credit Agreement by $ 145.0 million, from $ 350.0 million to $ 495.0 million, and reset the uncommitted accordion feature to $ 200.0 million for potential future expansion.
19
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
The outstanding principal balance under the term loan facility is payable in quarterly installments of € 1.1 million beginning in March 2020, with the remaining balance due upon maturity. The Company may make additional principal payments at any time, which will reduce the next quarterly installment payment due. Borrowings under the revolving credit facility may be repaid at any time through December 2024 . The Company made principal payments of € 3.4 million ($ 4.0 million) towards its term loan and $ 20.0 million towards its revolving credit facility during the nine months ended October 1, 2021.
The Company is required to satisfy certain financial and non-financial covenants under the Third Amended and Restated Credit Agreement. The Third Amended and Restated Credit Agreement also contains customary events of default. The Company was in compliance with these covenants as of October 1, 2021.
Liens
The Company’s obligations under the Senior Credit Facilities are secured, on a senior basis, by a lien on substantially all of the assets of Novanta Inc.
Fair Value of Debt
As of October 1, 2021 and December 31, 2020, the outstanding balance of the Company’s debt approximated its fair value based on current rates available to the Company for debt of similar maturities. The fair value of the Company’s debt is classified as Level 2 under the fair value hierarchy.
11. Leases
Most leases held by the Company expire between 2021 and 2034 . In the U.K., where longer lease terms are more common, the Company has a land lease that extends through 2078 . Certain leases include one or more options to renew, with renewal terms that can extend the lease term from one to 10 years , and options to terminate the leases within one year . The exercise of lease renewal or termination options is at the Company’s sole discretion; therefore, the majority of renewals to extend the lease terms are not included in the Company’s right-of-use assets and operating lease liabilities as they are not reasonably certain of being exercised. The Company regularly evaluates the renewal options and includes the renewal periods in the lease term when they are reasonably certain of being exercised. The depreciable lives of the right-of-use assets and leasehold improvements are limited to the expected lease terms.
The following table summarizes the components of lease costs (in thousands):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Operating lease cost
$
2,418
$
1,786
$
6,213
$
5,693
Finance lease cost
Amortization of right-of-use assets
149
253
451
748
Interest on lease liabilities
85
108
257
326
Variable lease cost
275
320
834
1,043
Total lease cost
$
2,927
$
2,467
$
7,755
$
7,810
20
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
The following table provides additional details of balance sheet information related to the Company’s leases (in thousands, except lease term and discount rate):
October 1,
December 31,
2021
2020
Operating leases
Operating lease right-of-use assets
$
43,459
$
34,444
Current portion of operating lease liabilities
$
7,575
$
6,188
Operating lease liabilities
40,850
32,802
Total operating lease liabilities
$
48,425
$
38,990
Finance leases
Property, plant and equipment, gross
$
9,582
$
19,819
Accumulated depreciation
( 4,918
)
( 4,934
)
Finance lease assets included in property, plant and equipment, net
$
4,664
$
14,885
Accrued expenses and other current liabilities
$
590
$
9,720
Other liabilities
5,461
5,908
Total finance lease liabilities
$
6,051
$
15,628
Weighted-average remaining lease term (in years):
Operating leases
8.4
9.3
Finance leases
7.8
3.5
Weighted-average discount rate:
Operating leases
4.96 %
5.50
%
Finance leases
5.54 %
3.00
%
The following table provides additional details of cash flow information related to the Company’s leases (in thousands):
Nine Months Ended
October 1,
October 2,
2021
2020
Cash paid for amounts included in lease liabilities:
Operating cash flows from finance leases
$
257
$
357
Operating cash flows from operating leases
$
5,562
$
5,088
Financing cash flows from finance leases
$
9,166
$
1,034
Supplemental non-cash information:
Right-of-use assets obtained in exchange for new operating lease liabilities
$
15,340
$
3,050
During the nine months ended October 1, 2021, the Company paid $ 8.7 million upon the exercise of an option to purchase a building under a finance lease agreement in Germany. The cash payment is presented as a cash outflow from financing activities in the consolidated statement of cash flows.
21
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Future minimum lease payments under operating and finance leases expiring subsequent to October 1, 2021, including operating leases associated with facilities that have been vacated as a result of the Company’s restructuring actions, are summarized as follows (in thousands):
Year Ending December 31,
Operating Leases
Finance Leases
2021 (remainder of year)
$
2,141
$
227
2022
9,539
907
2023
8,241
930
2024
7,230
954
2025
6,967
954
Thereafter
27,090
3,486
Total minimum lease payments
61,208
7,458
Less: Interest
( 12,783
)
( 1,407
)
Present value of lease liabilities
$
48,425
$
6,051
12. Preferred and Common Shares and Share-Based Compensation
Preferred Shares
In May 2021, the Company’s shareholders approved a special resolution to amend the Company’s articles to authorize up to 7.0 million preferred shares for future issuance. The Company’s Board of Directors is authorized to designate and issue one or more series of preferred shares, fix the rights, preferences and designation, as deemed necessary or advisable, relating to the preferred shares, provided that no shares of any series may be entitled to more than one vote per share . As of October 1, 2021, no preferred shares had been issued and outstanding.
Common Share Repurchases
In October 2018, the Company’s Board of Directors approved a share repurchase plan (the “2018 Repurchase Plan”), authorizing the repurchase of $ 25.0 million worth of the Company’s common shares. In February 2020, the Company’s Board of Directors approved a new share repurchase plan (the “2020 Repurchase Plan”), authorizing the repurchase of an additional $ 50.0 million worth of the Company’s common shares. As of October 1, 2021, the Company had $ 59.5 million available for future share repurchases under these share repurchase plans.
Share-Based Compensation Expense
The table below summarizes share-based compensation expense recorded in the consolidated statements of operations (in thousands):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Selling, general and administrative
$
4,360
$
4,265
$
13,123
$
10,225
Research and development and engineering
534
1,150
1,776
2,204
Cost of revenue
631
1,589
2,305
3,185
Restructuring, acquisition, and related costs
2,965
221
2,965
458
Total share-based compensation expense
$
8,490
$
7,225
$
20,169
$
16,072
Share-based compensation expense reported in selling, general and administrative expenses included expenses related to restricted stock units and deferred stock units granted to the members of the Company’s Board of Directors of $ 1.1 million and $ 1.0 million during the nine months ended October 1, 2021 and October 2, 2020, respectively.
On May 13, 2021, the Company’s shareholders approved the Amended and Restated 2010 Incentive Award Plan, which increased the number of shares authorized for issuance under the plan from 4,398,613 shares to 6,148,613 shares, extended the term of the plan through May 13, 2031, and included certain provisions that reflect good corporate governance practices.
22
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Restricted Stock Units and Deferred Stock Units
The Company’s restricted stock units (“RSUs”) have generally been issued with vesting periods ranging from zero to five years and vest based solely on service conditions. Accordingly, the Company recognizes compensation expense on a straight-line basis over the requisite service period. The Company reduces the compensation expense by an estimated forfeiture rate which is based on anticipated forfeitures and historical forfeiture experience.
Deferred stock units (“DSUs”) are granted to the members of the Company’s Board of Directors. Compensation expense associated with the DSUs is recognized in full on the date of grant, as the DSUs are fully vested and non-forfeitable upon grant. There were 91 thousand and 162 thousand DSUs outstanding as of October 1, 2021 and December 31, 2020, respectively. Outstanding DSUs are included in the calculation of weighted average basic shares outstanding for the respective periods.
The table below summarizes activities relating to RSUs and DSUs issued and outstanding under the Company’s Amended and Restated 2010 Incentive Plan during the nine months ended October 1, 2021:
Shares
(In thousands)
Weighted
Average Grant
Date Fair Value
Unvested at December 31, 2020
625
$
58.79
Granted
169
$
136.85
Vested
( 485
)
$
51.21
Forfeited
( 20
)
$
103.20
Unvested at October 1, 2021
289
$
113.94
Expected to vest as of October 1, 2021
272
The total fair value of RSUs and DSUs that vested during the nine months ended October 1, 2021 was $ 68.0 million based on the market price of the underlying shares on the date of vesting.
Performance Stock Units
The Company typically grants two types of annual performance-based stock awards to certain members of the executive management team: non-GAAP EPS performance-based restricted stock units (“EPS-PSUs”) and relative total shareholder return performance-based restricted stock units (“TSR-PSUs”). Both types of performance-based restricted stock units generally cliff vest on the first day following the end of the three-year performance period.
The number of common shares to be issued upon settlement following vesting of the EPS-PSUs is determined based on the Company’s cumulative non-GAAP EPS over a three-year performance period against the performance targets established by the Company’s Board of Directors at the time of grant and will be in the range of zero to 200 % of the target number of shares. The Company recognizes compensation expense ratably over the performance period based on the number of shares that are deemed probable of vesting at the end of the three-year performance cycle. This probability assessment is performed quarterly and the cumulative effect of a change in the estimated compensation expense, if any, is recognized in the consolidated statement of operations in the period in which such determination is made.
The number of common shares to be issued upon settlement following vesting of the TSR-PSUs is determined based on the relative market performance of the Company’s common shares compared to the Russell 2000 Index over a three-year performance period using a payout formula established by the Company’s Board of Directors at the time of grant and will be in the range of zero to 200 % of the target number of shares. The Company recognizes the related compensation expense based on the fair value of the TSR-PSUs, determined using the Monte Carlo valuation method as of the grant date, on a straight-line basis from the grant date to the end of the three-year performance period. Compensation expense will not be affected by the number of TSR-PSUs that will actually vest at the end of the three-year performance period.
In February 2021, the Company granted operating cash flow performance-based restricted stock units (“OCF-PSUs”) to certain members of the executive management team. Upon completion of the requisite service periods, the OCF-PSUs will vest in two tranches if the Company achieves the cumulative operating cash flow performance target for fiscal years 2021 through 2023 as approved by the Company’s Compensation Committee as of the date of grant. The first fifty percent of the OCF-PSU grant will vest at the end of the four-year service period from the date of grant and the remaining fifty percent of the OCF-PSU grant will vest at the
23
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
end of the five-year service period from the date of grant. The Company recognizes compensation expense ratably over the requisite service period based on the expectation that 100 percent of the OCF-PSUs are deemed probable of vesting. This probability assessment is performed quarterly and the cumulative effect of a change in the estimated compensation expense, if any, is recognized in the consolidated statement of operations in the period in which such determination is made.
The table below summarizes the activities relating to the performance-based awards issued and outstanding under the Company’s Amended and Restated 2010 Incentive Plan during the nine months ended October 1, 2021:
Shares
(In thousands)
Weighted
Average Grant
Date Fair Value
Unvested at December 31, 2020
142
$
88.99
Granted
67
$
150.89
Performance adjustment
28
$
67.72
Vested
( 75
)
$
64.25
Forfeited
—
$
—
Unvested at October 1, 2021
162
$
122.26
Expected to vest as of October 1, 2021
177
The unvested PSUs are shown at target in the table above. As of October 1, 2021, the maximum number of common shares to be earned under these PSU grants was approximately 286 thousand shares.
The performance adjustment shares and vested shares shown in the table above are for performance-based awards granted on February 22, 2018. These awards vested at 160 % of target number of common shares during the nine months ended October 1, 2021 based on the achievement of cumulative Non-GAAP EPS and applicable relative TSR performance conditions during the performance period of fiscal years 2018 through 2020.
The total fair value of PSUs that vested during the nine months ended October 1, 2021 was $ 9.3 million based on the market price of the underlying common shares on the date of vesting.
The fair value of the TSR-PSUs at the date of grant was estimated using the Monte Carlo valuation method with the following assumptions:
Nine Months Ended October 1, 2021
Grant-date stock price
$
138.23
Expected volatility
42.44
%
Risk-free interest rate
0.22
%
Expected annual dividend yield
—
Fair value
$
166.64
Stock Options
No stock options were granted during the nine months ended October 1, 2021. There were 60 thousand fully-vested stock options outstanding as of October 1, 2021.
13. Income Taxes
The Company determines its estimated annual effective tax rate at the end of each interim period based on full-year forecasted pre-tax income and facts known at that time. The estimated annual effective tax rate is applied to the year-to-date pre-tax income at the end of each interim period with the cumulative effect of any changes in the estimated annual effective tax rate being recorded in the fiscal quarter in which the changes are determined. The tax effect of significant unusual items is reflected in the period in which they occur. Since the Company is incorporated in Canada, it is required to use Canada’s statutory tax rate of 29.0 % in the determination of the estimated annual effective tax rate.
24
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
The Company maintains a valuation allowance on balances of certain U.S. state net operating losses and certain non-U.S. tax attributes that the Company has determined are more likely than not to be realized. A valuation allowance is required when, based upon an assessment of various factors, including recent operating loss history, anticipated future earnings, and prudent and reasonable tax planning strategies, it is more likely than not that some portion of the deferred tax assets will not be realized. In conjunction with the Company’s ongoing review of its actual results and anticipated future earnings, the Company continuously reassesses the possibility of adding a new or additional valuation allowance or releasing the valuation allowance currently in place on its deferred tax assets.
The Company’s effective tax rate of ( 0.6 %) for the three months ended October 1, 2021 differs from the Canadian statutory tax rate of 29.0 % primarily due to the mix of income earned in jurisdictions with varying tax rates, estimated deductions for Foreign Derived Intangible Income, U.K. patent box deductions, other tax credits, and windfall tax benefits upon vesting of certain share-based compensation awards, partially offset by an increase in valuation allowances.
The Company’s effective tax rate of 2.0 % for the nine months ended October 1, 2021 differs from the Canadian statutory tax rate of 29.0 % primarily due to the mix of income earned in jurisdictions with varying tax rates, estimated deductions for Foreign Derived Intangible Income, U.K. patent box deductions, other tax credits, a release of uncertain tax position reserves, and windfall tax benefits upon vesting of certain share-based compensation awards, partially offset by the revaluation of long term deferred tax balances resulting from the U.K. corporate tax rate change and an increase in valuation allowances during the period. For the nine months ended October 1, 2021, the windfall tax benefits upon vesting of certain share-based compensation awards had a benefit of 14.5 % on the Company’s effective tax rate.
The Company’s effective tax rate of 17.6 % for the three months ended October 2, 2020 differs from the Canadian statutory tax rate of 29.0 % primarily due to the mix of income earned in jurisdictions with varying tax rates, estimated deductions for Foreign Derived Intangible Income, U.K. patent box deductions and other tax credits.
The Company’s effective tax rate of 5.2 % for the nine months ended October 2, 2020 differs from the Canadian statutory tax rate of 29.0 % primarily due to the mix of income earned in jurisdictions with varying tax rates, estimated deductions for Foreign Derived Intangible Income, U.K. patent box deductions, other tax credits, windfall tax benefits upon vesting of certain share-based compensation awards during the period, and a release of a portion of the valuation allowance on the deferred tax assets in Canada. For the nine months ended October 2, 2020, the windfall tax benefits upon vesting of certain share-based compensation awards and the valuation allowance release had a benefit of 7.9 % and 3.3 %, respectively, on the Company’s effective tax rate.
14. Restructuring, Acquisition, and Related Costs
The following table summarizes restructuring, acquisition, and related costs in the accompanying consolidated statements of operations (in thousands):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
2020 restructuring
$
5,185
$
1,006
$
7,688
$
1,006
2019 restructuring
—
68
208
667
2018 restructuring
—
—
—
754
Total restructuring charges
$
5,185
$
1,074
$
7,896
$
2,427
Acquisition and related charges
2,935
613
8,589
3,164
Total restructuring, acquisition, and related costs
$
8,120
$
1,687
$
16,485
$
5,591
2020 Restructuring
As a result of the Company’s ongoing evaluations and efforts to reduce its operating costs, while improving efficiency and effectiveness, the Company initiated the 2020 restructuring program in the third quarter of 2020. This program is focused on reducing operating complexity in the Company, including reducing infrastructure costs and streamlining the Company’s operating model to better serve its customers. In addition, the program will be focused on cost reduction actions that improve gross margins for the overall company. During the three and nine months ended October 1, 2021, the Company recorded $ 5.2 million and $ 7.7 million, respectively, in severance and other costs in connection with the 2020 restructuring program. As of October 1, 2021, the Company
25
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
had incurred cumulative costs related to this restructuring plan totaling $ 10.4 million. The Company anticipates substantially completing the 2020 restructuring program in the second quarter of 202 2 and expects to incur additional restructuring charges of $ 3.0 million to $ 4.0 million related to the 2020 restructuring program.
The following table summarizes restructuring costs associated with the 2020 restructuring program by reportable segment (in thousands):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Photonics
$
2,349
$
—
$
2,839
$
—
Vision
193
1,006
890
1,006
Precision Motion
2,643
—
3,959
—
Unallocated Corporate and Shared Services
—
—
—
—
Total
$
5,185
$
1,006
$
7,688
$
1,006
2019 Restructuring
During the fourth quarter of 2018, the Company implemented a restructuring plan intended to realign operations, reduce costs, achieve operational efficiencies and focus resources on growth initiatives (the “2019 restructuring plan”). During the three and nine months ended October 1, 2021, the Company incurred zero and $ 0.2 million, respectively, in severance and related costs in connection with the 2019 restructuring plan. As of October 2, 2021, the Company incurred cumulative costs related to this restructuring plan totaling $ 9.0 million. The 2019 restructuring program was completed in the first quarter of 2021.
Rollforward of Accrued Expenses Related to Restructuring
The following table summarizes the accrual activities, by component, related to the Company’s restructuring plans recorded in the accompanying consolidated balance sheets (in thousands):
Total
Severance
Facility
Other
Balance at December 31, 2020
$
1,800
$
1,681
$
116
$
3
Restructuring charges
7,896
6,292
1,183
421
Cash payments
( 2,333
)
( 1,837
)
( 215
)
( 281
)
Non-cash charges and other adjustments (1)
( 3,486
)
( 2,981
)
( 505
)
—
Balance at October 1, 2021
$
3,877
$
3,155
$
579
$
143
(1)
Non-cash charges included stock compensation charges amounting to $ 3.0 million associated with severance agreements for certain employees.
Acquisition and Related Charges
Acquisition costs in connection with business combinations, including finders’ fees, legal, valuation, and other professional or consulting fees, totaled $ 2.9 million and $ 4.7 million for the three and nine months ended October 1, 2021, respectively, and less than $ 0.1 million and $ 0.1 million for the three and nine months ended October 2, 2020, respectively. The Company incurred $ 0.1 million and $ 1.9 million for the three and nine months ended October 1, 2021, respectively, and $ 0.4 million and $ 1.0 million for the three and nine months ended October 2, 2020, respectively, in legal costs related to a dispute involving a company that was acquired in 2019. Acquisition and related costs recognized under earn-out agreements in connection with acquisitions totaled less than ($ 0.1 ) million and $ 1.9 million for the three and nine months ended October 1, 2021, respectively, and $ 0.2 million and $ 2.0 million for the three and nine months ended October 2, 2020, respectively. The majority of acquisition and related costs for the three months ended October 1, 2021 were included in the Company’s Unallocated Corporate and Shared Services reportable segment. The majority of acquisition and related costs for the nine months ended October 1, 2021 were included in the Company’s Precision Motion, Vision and Unallocated Corporate and Shared Services reportable segments. The majority of acquisition and related costs for the three and nine months ended October 2, 2020 were included in the Company’s Precision Motion and Vision reportable segments.
26
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
15. Commitments and Contingencies
Purchase Commitments
Excluding ATI’s purchase commitments, there have been no material changes to the Company’s purchase commitments since December 31, 2020. As of October 1, 2021, ATI had noncancellable commitments of $ 17.9 million, primarily related to inventory purchases. The majority of these purchase commitments are expected to be incurred within the next twelve months.
Legal Contingencies
In April 2020, the Company received notification of an arbitration demand filed with the American Arbitration Association against a business acquired by the Company in June 2019. The arbitration demand was filed by a contract counterparty to a joint product development agreement entered into by the business before Novanta acquired it. The arbitration demand alleged breach of contract and other claims arising out of allegations that the business failed to engage in required marketing activities for the product developed under the joint product development agreement. The claimant sought compensatory and punitive damages, lost profits and other relief. During the second quarter of 2021, the arbitrator formally closed the arbitration pursuant to a settlement between the parties. No financial damages payments were made by the Company.
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. The Company reviews the status of each significant matter and assesses the potential financial exposure on a quarterly basis. If the potential loss from any claim or legal proceeding is considered probable and the amount can be reasonably estimated, the Company accrues a liability for the estimated loss. Significant judgment is required in both the determination of probability and the determination as to whether an exposure is reasonably estimable. Because of uncertainties related to these matters, accruals are based only on the best information available as of the date of the consolidated balance sheet. As additional information becomes available, the Company reassesses the potential liability related to any pending claims and litigations and may revise its estimates. When a material loss contingency is reasonably possible but not probable, the Company does not record a liability, but instead discloses the nature and the amount of the claim, and an estimate of the potential loss or a range of potential losses, if such an estimate can be made. Legal fees are expensed as incurred. The Company does not believe that the outcome of these claims will have a material adverse effect on its consolidated financial statements but there can be no assurance that any such claims, or any similar claims, would not have a material adverse effect on the consolidated financial statements.
Guarantees and Indemnifications
In the normal course of its operations, the Company executes agreements that provide for indemnification and guarantees to counterparties in transactions such as business dispositions, sale of assets, sale of products and operating leases. Additionally, the by-laws of the Company require it to indemnify certain current or former directors, officers, and employees of the Company against expenses incurred by them in connection with each proceeding in which they are involved as a result of serving or having served in certain capacities. Indemnification is not available with respect to a proceeding as to which it has been adjudicated that the person did not act in good faith in the reasonable belief that the action was in the best interests of the Company. Certain of the Company’s officers and directors are also a party to indemnification agreements with the Company. These indemnification agreements provide, among other things, that the director and officer shall be indemnified to the fullest extent permitted by applicable law against all expenses, judgments, fines and amounts paid in settlement actually and reasonably incurred by such officer or director in connection with any proceeding by reason of his or her relationship with the Company. In addition, the indemnification agreements provide for the advancement of expenses incurred by such director or officer in connection with any proceeding covered by the indemnification agreement, subject to the conditions set forth therein and to the extent such advancement is not prohibited by law. The indemnification agreements also set out the procedures for determining entitlement to indemnification, the requirements relating to notice and defense of claims for which indemnification is sought, the procedures for enforcement of indemnification rights, the limitations on and exclusions from indemnification, and the minimum levels of directors’ and officers’ liability insurance to be maintained by the Company.
16. Segment Information
Reportable Segments
The Company’s Chief Operating Decision Maker (“CODM”) utilizes financial information to make decisions about allocating resources and assessing performance for the entire Company. The Company evaluates the performance of and allocates resources to
27
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
its segments based on revenue, gross profit and operating profit. The Company’s reportable segments have been identified based on commonality and adjacency of technologies, applications and customers amongst the Company’s individual product lines. The Company determined that disclosing revenue by specific product was impracticable due to the highly customized and extensive portfolio of technologies offered to customer s .
Based upon the information provided to the CODM, the Company has determined that it operates in three reportable segments: Photonics, Vision, and Precision Motion. The reportable segments and their principal activities consist of the following:
Photonics
The Photonics segment designs, manufactures and markets photonics-based solutions, including laser scanning, laser beam delivery, CO2 laser, solid state laser, ultrafast laser, and optical light engine products to customers worldwide. The segment serves highly demanding photonics-based applications for advanced industrial processes, metrology, medical and life science imaging, DNA sequencing, and medical laser procedures. The vast majority of the segment’s product offerings are sold to OEM customers. The segment sells these products both directly, utilizing a highly technical sales force, and indirectly, through resellers and distributors.
Vision
The Vision segment designs, manufactures and markets a range of medical grade technologies, including medical insufflators, pumps and related disposables; visualization solutions; wireless, recorder and video integration technologies for operating room integrations; optical data collection and machine vision technologies; radio frequency identification (“RFID”) technologies; thermal chart recorders; spectrometry technologies; and embedded touch screen solutions. The vast majority of the segment’s product offerings are sold to OEM customers. The segment sells these products both directly, utilizing a highly technical sales force, and indirectly, through resellers and distributors.
Precision Motion
The Precision Motion segment designs, manufactures and markets optical and inductive encoders, precision motor and motion control sub-assemblies, servo drives, intelligent robotic end-of-arm technology solutions, air bearings, and air bearing spindles to customers worldwide. The vast majority of the segment’s product offerings are sold to OEM customers. The segment sells these products both directly, utilizing a highly technical sales force, and indirectly, through resellers and distributors.
Reportable Segment Financial Information
Revenue, gross profit, gross profit margin, operating income (loss), and depreciation and amortization expenses by reportable segment were as follows (in thousands, except percentage data):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
Revenue
2021
2020
2021
2020
Photonics
$
55,263
$
46,394
$
176,113
$
149,337
Vision
65,346
64,299
196,429
198,047
Precision Motion
57,117
32,236
135,291
95,741
Total
$
177,726
$
142,929
$
507,833
$
443,125
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
Gross Profit
2021
2020
2021
2020
Photonics
$
25,311
$
20,166
$
83,014
$
65,725
Vision
24,763
24,586
76,132
75,676
Precision Motion
27,743
15,011
64,694
42,753
Unallocated Corporate and Shared Services
( 1,519
)
( 658
)
( 6,396
)
( 1,902
)
Total
$
76,298
$
59,105
$
217,444
$
182,252
28
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
Gross Profit Margin
2021
2020
2021
2020
Photonics
45.8
%
43.5
%
47.1
%
44.0
%
Vision
37.9
%
38.2
%
38.8
%
38.2
%
Precision Motion
48.6
%
46.6
%
47.8
%
44.7
%
Total
42.9
%
41.4
%
42.8
%
41.1
%
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
Operating Income (Loss)
2021
2020
2021
2020
Photonics
$
9,294
$
7,026
$
35,885
$
22,878
Vision
5,606
3,799
12,178
14,098
Precision Motion
14,957
7,675
34,681
20,728
Unallocated Corporate and Shared Services
( 14,582
)
( 6,634
)
( 40,378
)
( 18,887
)
Total
$
15,275
$
11,866
$
42,366
$
38,817
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
Depreciation and Amortization Expenses
2021
2020
2021
2020
Photonics
$
2,901
$
2,864
$
8,703
$
8,303
Vision
5,239
5,296
15,793
15,845
Precision Motion
2,691
1,369
5,916
4,055
Unallocated Corporate and Shared Services
59
67
201
160
Total
$
10,890
$
9,596
$
30,613
$
28,363
Revenue by Geography
The Company aggregates geographic revenue based on the customer locations where products are shipped to. Revenue by geography was as follows (in thousands):
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
United States
$
72,972
$
57,635
$
191,699
$
171,364
Germany
25,313
18,885
71,448
64,266
Rest of Europe
34,163
30,483
105,338
94,281
China
22,230
17,409
68,286
50,285
Rest of Asia-Pacific
21,256
16,414
64,765
55,956
Other
1,792
2,103
6,297
6,973
Total
$
177,726
$
142,929
$
507,833
$
443,125
The majority of revenue from our Photonics, Vision and Precision Motion segments is generated from sales to customers within the United States and Europe. Each segment also generates revenue across the other geographies, with no significant concentration of any segment’s remaining revenue.
29
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF OCTOBER 1, 2021
(Unaudited)
Revenue by End Market
The Company primarily operates in two end markets: the medical market and advanced industrial market. Revenue by end market was approximately as follows:
Three Months Ended
Nine Months Ended
October 1,
October 2,
October 1,
October 2,
2021
2020
2021
2020
Medical
53
%
54
%
53
%
56
%
Advanced Industrial
47
%
46
%
47
%
44
%
Total
100
%
100
%
100
%
100
%
The majority of revenue from the Photonics and Precision Motion segments is generated from sales to customers in the advanced industrial market. The majority of revenue from the Vision segment is generated from sales to customers in the medical market.
17. Subsequent Events
On October 5, 2021, the Company entered into an amendment (the “Fourth Amendment”) to the Third Amended and Restated Credit Agreement to exercise the accordion option. The Fourth Amendment increased the revolving credit facility commitment under the Third Amended and Restated Credit Agreement by $ 200.0 million, from $ 495.0 million to $ 695.0 million, and reset the uncommitted accordion feature to $ 200.0 million for potential future expansion.
30
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.