Item 1. Financial Statements
Item 1. Financial Statements
NOVANTA INC.
CONSOLIDATED BALANCE SHEETS
(In thousands of U.S. dollars or shares)
(Unaudited)
July 1,
December 31,
2022
2021
ASSETS
Current assets
Cash and cash equivalents
$
100,489
$
117,393
Accounts receivable, net of allowance of $ 671 and $ 556 , respectively
129,808
115,617
Inventories
153,887
125,657
Prepaid income taxes and income taxes receivable
1,081
1,997
Prepaid expenses and other current assets
14,102
13,161
Total current assets
399,367
373,825
Property, plant and equipment, net
87,924
87,439
Operating lease assets
45,575
48,338
Deferred tax assets
7,379
12,206
Other assets
5,688
5,586
Intangible assets, net
193,499
220,989
Goodwill
466,411
479,500
Total assets
$
1,205,843
$
1,227,883
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Current portion of long-term debt
$
4,678
$
5,097
Accounts payable
77,351
68,514
Income taxes payable
6,825
4,514
Current portion of operating lease liabilities
7,561
7,334
Accrued expenses and other current liabilities
101,985
98,479
Total current liabilities
198,400
183,938
Long-term debt
402,679
429,361
Operating lease liabilities
42,580
45,700
Deferred tax liabilities
17,688
33,738
Income taxes payable
5,320
4,217
Other liabilities
7,007
9,638
Total liabilities
673,674
706,592
Commitments and contingencies (Note 14)
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: 35,623 and 35,601 , respectively
423,856
423,856
Additional paid-in capital
46,146
53,768
Retained earnings
92,832
56,533
Accumulated other comprehensive loss
( 30,665
)
( 12,866
)
Total stockholders' equity
532,169
521,291
Total liabilities and stockholders’ equity
$
1,205,843
$
1,227,883
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
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Revenue
$
215,356
$
167,523
$
419,572
$
330,107
Cost of revenue
120,111
95,117
234,051
188,961
Gross profit
95,245
72,406
185,521
141,146
Operating expenses:
Research and development and engineering
21,588
16,954
42,517
35,636
Selling, general and administrative
40,538
31,240
79,890
62,893
Amortization of purchased intangible assets
7,173
3,586
14,515
7,161
Restructuring, acquisition, and related costs
2,655
4,634
1,025
8,365
Total operating expenses
71,954
56,414
137,947
114,055
Operating income
23,291
15,992
47,574
27,091
Interest income (expense), net
( 2,757
)
( 1,378
)
( 5,866
)
( 2,786
)
Foreign exchange transaction gains (losses), net
152
( 76
)
221
( 333
)
Other income (expense), net
68
( 97
)
( 477
)
( 167
)
Income before income taxes
20,754
14,441
41,452
23,805
Income tax provision (benefit)
3,275
2,777
5,153
831
Consolidated net income
$
17,479
$
11,664
$
36,299
$
22,974
Earnings per common share (Note 4):
Basic
$
0.49
$
0.33
$
1.02
$
0.65
Diluted
$
0.49
$
0.33
$
1.01
$
0.64
Weighted average common shares outstanding—basic
35,609
35,374
35,573
35,326
Weighted average common shares outstanding—diluted
35,933
35,763
35,857
35,775
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
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Consolidated net income
$
17,479
$
11,664
$
36,299
$
22,974
Other comprehensive income (loss):
Foreign currency translation adjustments, net of tax (1)
( 13,927
)
136
( 18,699
)
( 353
)
Pension liability adjustments, net of tax (2)
587
262
900
383
Total other comprehensive income (loss)
( 13,340
)
398
( 17,799
)
30
Total consolidated comprehensive income
$
4,139
$
12,062
$
18,500
$
23,004
(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 3 to the Consolidated Financial Statements 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
# of Shares
Amount
Capital
Earnings (Deficit)
Comprehensive Loss
Total
Three Months Ended July 1, 2022
Balance at April 1, 2022
35,684
$
423,856
$
52,809
$
75,353
$
( 17,325
)
$
534,693
Consolidated net income
—
—
—
17,479
—
17,479
Common shares issued under stock plans
37
—
—
—
—
—
Common shares withheld for taxes on vested stock awards
( 14
)
—
( 1,744
)
—
—
( 1,744
)
Repurchases of common shares
( 84
)
—
( 10,000
)
—
—
( 10,000
)
Share-based compensation
—
—
5,081
—
—
5,081
Other comprehensive income (loss), net of tax
—
—
—
—
( 13,340
)
( 13,340
)
Balance at July 1, 2022
35,623
$
423,856
$
46,146
$
92,832
$
( 30,665
)
$
532,169
Six Months Ended July 1, 2022
Balance at December 31, 2021
35,601
$
423,856
$
53,768
$
56,533
$
( 12,866
)
$
521,291
Consolidated net income
—
—
—
36,299
—
36,299
Common shares issued under stock plans
171
—
—
—
—
—
Common shares withheld for taxes on vested stock awards
( 65
)
—
( 9,477
)
—
—
( 9,477
)
Repurchases of common shares
( 84
)
—
( 10,000
)
—
—
( 10,000
)
Share-based compensation
—
—
11,855
—
—
11,855
Other comprehensive income (loss), net of tax
—
—
—
—
( 17,799
)
( 17,799
)
Balance at July 1, 2022
35,623
$
423,856
$
46,146
$
92,832
$
( 30,665
)
$
532,169
Three Months Ended July 2, 2021
Balance at April 2, 2021
35,384
$
423,856
$
47,364
$
17,512
$
( 12,609
)
$
476,123
Consolidated net income
—
—
—
11,664
—
11,664
Common shares issued under stock plans
106
—
—
—
—
—
Common shares withheld for taxes on vested stock awards
( 1
)
—
( 156
)
—
—
( 156
)
Share-based compensation
—
—
5,035
—
—
5,035
Other comprehensive income (loss), net of tax
—
—
—
—
398
398
Balance at July 2, 2021
35,489
$
423,856
$
52,243
$
29,176
$
( 12,211
)
$
493,064
Six Months Ended July 2, 2021
Balance at December 31, 2020
35,163
$
423,856
$
58,992
$
6,202
$
( 12,241
)
$
476,809
Consolidated net income
—
—
—
22,974
—
22,974
Common shares issued under stock plans
460
—
—
—
—
—
Common shares withheld for taxes on vested stock awards
( 134
)
—
( 18,428
)
—
—
( 18,428
)
Share-based compensation
—
—
11,679
—
—
11,679
Other comprehensive income (loss), net of tax
—
—
—
—
$
30
30
Balance at July 2, 2021
35,489
$
423,856
$
52,243
$
29,176
$
( 12,211
)
$
493,064
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)
Six Months Ended
July 1,
July 2,
2022
2021
Cash flows from operating activities:
Consolidated net income
$
36,299
$
22,974
Adjustments to reconcile consolidated net income to
net cash provided by operating activities:
Depreciation and amortization
27,855
19,724
Provision for inventory excess and obsolescence
1,004
2,505
Share-based compensation
11,855
11,679
Deferred income taxes
( 9,504
)
( 699
)
Write-off of unamortized deferred financing costs
624
—
Other
375
682
Changes in assets and liabilities which (used)/provided cash, excluding
effects from business acquisitions:
Accounts receivable
( 17,627
)
( 15,580
)
Inventories
( 33,509
)
( 5,645
)
Prepaid income taxes, income taxes receivable, prepaid expenses
and other current assets
( 1,107
)
( 4,750
)
Accounts payable, income taxes payable, accrued expenses
and other current liabilities
20,365
22,059
Other non-current assets and liabilities
( 1,222
)
( 935
)
Net cash provided by operating activities
35,408
52,014
Cash flows from investing activities:
Working capital adjustments from business acquisition
820
—
Purchases of property, plant and equipment
( 12,103
)
( 8,643
)
Payment of contingent consideration related to acquisition of technology assets
( 1,470
)
( 2,200
)
Other investing activities
137
—
Net cash used in investing activities
( 12,616
)
( 10,843
)
Cash flows from financing activities:
Repayments under term loan and revolving credit facilities
( 12,833
)
( 2,706
)
Payments of debt issuance costs
( 2,492
)
—
Payments of withholding taxes from share-based awards
( 9,477
)
( 18,428
)
Repurchases of common shares
( 10,000
)
-
Payment of contingent consideration related to acquisitions
( 375
)
( 1,836
)
Purchase of a building under finance lease
—
( 8,743
)
Other financing activities
( 296
)
( 281
)
Net cash used in financing activities
( 35,473
)
( 31,994
)
Effect of exchange rates on cash and cash equivalents
( 4,223
)
( 378
)
Increase (decrease) in cash and cash equivalents
( 16,904
)
8,799
Cash and cash equivalents, beginning of the period
117,393
125,054
Cash and cash equivalents, end of the period
$
100,489
$
133,853
Supplemental disclosure of cash flow information:
Cash paid for interest
$
5,244
$
2,240
Cash paid for income taxes
$
9,698
$
6,734
Income tax refunds received
$
164
$
1,199
The accompanying notes are an integral part of these consolidated financial statements.
5
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF JULY 1, 2022
(Unaudited)
1. Basis of Presentation
Novanta Inc. (together with its subsidiaries, “Novanta” or the “Company”) 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, 2021. 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, and various other assumptions that it believes are reasonable under the circumstances. Actual results could differ significantly from these estimates.
6
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(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 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. Adoption of ASU 2020-04 is elective.
In March 2022, the Company amended the Third Amended and Restated Credit Agreement and replaced LIBOR with SOFR as the new reference rate for U.S. dollar borrowings. The ASU did not have any impact on the Company’s 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 early adopted ASU 2021-08 as of January 1, 2022. The adoption of ASU 2021-08 did not have any material impact on the Company’s consolidated financial statements.
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’s right to payment from a customer is based on the value of engineering services performed, the Company recognizes revenue based on the corresponding value to the customer from the Company’s performance completed to date. Revenue from engineering services aggregated to less than 3 % of the Company’s consolidated revenue during the six months ended July 1, 2022 and July 2, 2021.
7
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
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. 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 standard warranty periods for the Company’s products are typically 12 months to 36 months . The Company recognizes estimated liabilities associated with standard warranty periods for its products in accordance with the provisions of ASC 450, “Contingencies,” as the Company has the ability to ascertain the likelihood of the liabilities and can reasonably estimate the amount of the liabilities. A provision for the estimated cost related to standard warranties is recorded as cost of revenue at the time revenue is recognized. The Company’s estimate of the 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 liabilities are recorded at that time, with offsetting adjustments to cost of revenue.
Practical Expedients and Exemptions
The Company expenses incremental direct costs of obtaining a contract when incurred because 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.
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 July 1, 2022 and December 31, 2021, contract liabilities were $ 7.9 million and $ 7.3 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 six months ended July 1, 2022 is primarily due to cash payments received in advance of satisfying performance obligations, partially offset by $ 3.6 million of revenue recognized during the period that was included in the contract liability balance as of December 31, 2021.
Disaggregated Revenue
See Note 15 for the Company’s disaggregation of revenue by segment, geography and end market.
8
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
3. 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, 2021
$
( 12,866
)
$
( 5,753
)
$
( 7,113
)
Other comprehensive income (loss)
( 18,009
)
( 18,699
)
690
Amounts reclassified from accumulated other comprehensive loss
210
—
210
Balance at July 1, 2022
$
( 30,665
)
$
( 24,452
)
$
( 6,213
)
The amounts reclassified from accumulated other comprehensive loss were included in other income (expense) in the consolidated statements of operations.
4. 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 six months ended July 1, 2022 and July 2, 2021, weighted average shares outstanding for the diluted earnings per common share included the dilutive effect of outstanding restricted stock units, stock options, relative total shareholder return performance-based restricted stock units (“TSR-PSUs”) and certain other performance-based restricted stock units (“PSUs”), determined using the treasury stock method. The dilutive effects of market-based contingently issuable shares from the TSR-PSUs 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. The dilutive effects of attainment-based contingently issuable shares from other PSUs are included in the weighted average common share calculation only when the performance targets have been achieved based on the cumulative achievement against the performance targets as of the end of the reporting period.
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
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Numerators:
Consolidated net income
$
17,479
$
11,664
$
36,299
$
22,974
Denominators:
Weighted average common shares outstanding— basic
35,609
35,374
35,573
35,326
Dilutive potential common shares
324
389
284
449
Weighted average common shares outstanding— diluted
35,933
35,763
35,857
35,775
Antidilutive potential common shares excluded from above
146
25
120
23
Earnings per Common Share:
Basic
$
0.49
$
0.33
$
1.02
$
0.65
Diluted
$
0.49
$
0.33
$
1.01
$
0.64
For both the three and six months ended July 1, 2022, 35 thousand non-GAAP EPS performance-based restricted stock units (“EPS-PSUs”) and 37 thousand operating cash flow performance-based restricted stock units (“OCF-PSUs”) granted to certain members of the executive management team, and 53 thousand performance-based restricted stock units granted to ATI Industrial
9
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
Automation employees (“ ATI-PSUs ”) are considered attainment-based contingently issuable shares and were excluded from the calculation of the denominator as the contingent conditions had not been met as of July 1 , 202 2 .
For both the three and six months ended July 2, 2021, 46 thousand EPS-PSUs and 37 thousand OCF-PSUs 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 attainment-based contingently issuable shares and were excluded from the calculation of the denominator as the contingent conditions had not been met as of July 2, 2021.
5. 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.
Contingent Considerations
On August 30, 2021, the Company acquired ATI Industrial Automation Inc. (“ATI”). Under the purchase and sale agreement for the ATI acquisition, the former shareholders of ATI (the “Sellers”) 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 the third quarter of 2022. The estimated fair value of the contingent consideration 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 are recorded in the consolidated statement of operations in restructuring, acquisition, and related costs until the liability is fully settled. The fair value of the contingent consideration was $ 44.0 million as of December 31, 2021. During the three months ended July 1, 2022, the fair value of the contingent consideration was adjusted to $ 45.0 million based on the final determination of ATI’s 2021 Adjusted EBITDA between the Company and the Sellers.
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). During 2021, the Company made the first
10
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
installment payment of € 0.4 million ($ 0.4 million) in March 2021 and adjusted the fair value of the contingent consideration to € 3.3 million ($ 3.8 million) as of December 31, 2021 . During 2022, the Company made the second installment payment of € 0.3 million ($ 0.4 million) in March 2022 . The installment payments are reported as cash outflows from financing activities in the consolidated statement of cash flows for the respective periods. Based on the revenue performance and revenue projection as of April 1, 2022 , the fair value of the remaining contingent consideration was adjusted to € 1.4 million ($ 1.4 million). There were no other changes in the fair value of the contingent consideration during the three and six months ended July 1 , 202 2 .
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. During 2020, the Company made the first installment payment of € 1.0 million ($ 1.1 million) in May 2020 and adjusted the fair value of the contingent consideration to € 2.3 million ($ 2.9 million) as of the end of the year. During 2021, the Company made the second installment payment of € 1.2 million ($ 1.4 million) in May 2021 and adjusted the fair value of the contingent consideration to € 1.5 million ($ 1.7 million) as of the end of the year. The installment payments are reported as cash outflows from financing activities in the consolidated statement of cash flows for the respective periods. During the six months ended July 1, 2022, the fair value of the remaining contingent consideration was adjusted to € 1.8 million ($ 1.9 million), which is expected to be paid during the three months ending October 1, 2022.
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 are amortized over the remaining useful life of the underlying assets. Based on revenue achievements against the target, the Company had recognized an aggregate fair value of € 5.5 million ($ 6.3 million) of the acquired intangible assets as of July 1, 2022. The Company made the first installment payment of € 2.4 million ($ 2.6 million) in February 2020, the second installment payment of € 1.8 million ($ 2.2 million) in February 2021, and the final installment payment of € 1.3 million ($ 1.5 million) in March 2022. The installment payments have been reported as cash outflows from investing activities in the consolidated statements of cash flows. There were no other changes in the fair value of the contingent consideration during the three and six month ended July 1, 2022.
11
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(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 July 1, 2022 (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
$
1,045
$
1,045
$
—
$
—
Prepaid expenses and other current assets:
Foreign currency forward contracts
298
—
298
—
$
1,343
$
1,045
$
298
$
—
Liabilities
Accrued expenses and other current liabilities:
Contingent considerations - Current
$
47,170
$
—
$
—
$
47,170
Foreign currency forward contracts
268
—
268
—
Other liabilities:
Contingent considerations - Long-term
1,183
—
—
1,183
$
48,621
$
—
$
268
$
48,353
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, 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
$
1,711
$
1,711
$
—
$
—
Prepaid expenses and other current assets:
Foreign currency forward contracts
137
—
137
—
$
1,848
$
1,711
$
137
$
—
Liabilities
Accrued expenses and other current liabilities:
Contingent considerations - Current
$
47,522
$
—
$
—
$
47,522
Foreign currency forward contracts
160
—
160
—
Other liabilities:
Contingent considerations - Long-term
3,402
—
—
3,402
$
51,084
$
—
$
160
$
50,924
Changes in the fair value of Level 3 contingent considerations during the six months ended July 1, 2022 were as follows (in thousands):
Amount
Balance at December 31, 2021
$
50,924
Payments
( 1,845
)
Fair value adjustments
( 419
)
Effect of foreign exchange rates
( 307
)
Balance at July 1, 2022
$
48,353
12
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
The following table provides qualitative information associated with the fair value measurement of the Company’s Level 3 liabilities as of July 1, 2022:
Liability
Fair Value
(in thousands)
Valuation Technique
Unobservable Inputs
Percentage Applied
Contingent consideration - ATI
$ 45,000
N/A
Adjusted EBITDA for fiscal year 2021
N/A
Contingent consideration - ARGES
$ 1,428
Monte Carlo method
Historical and projected revenues from August 2019 through December 2026
N/A
Revenue volatility
14.0 %
Cost of debt
3.9 %
Discount rate
2.6 %
Contingent consideration - Ingenia
$ 1,925
N/A
Historical revenues from April 2019 through March 2022
N/A
Increases or decreases in the unobservable inputs noted above would result in a higher or lower fair value measurement.
See Note 9 to Consolidated Financial Statements for a discussion of the estimated fair value of the Company’s outstanding debt.
6. 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 July 1, 2022, the aggregate notional amount and fair value of the Company’s foreign currency forward contracts was $ 58.7 million and a net gain of less than $ 0.1 million, respectively. As of December 31, 2021, the aggregate notional amount and fair value of the Company’s foreign currency forward contracts was $ 50.0 million and a net loss of less than $ 0.1 million, respectively.
The Company recognized an aggregate net loss of $ 1.4 million and $ 1.5 million for the three and six months ended July 1, 2022, respectively. The Company recognized an aggregate net loss of $ 0.1 million and an aggregate net gain of $ 0.6 million for the three and six months ended July 2, 2021, respectively. These amounts were included in foreign exchange transaction gains (losses) in the consolidated statements of operations.
7. 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 2022 and noted no impairment.
13
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
The following table summarizes changes in goodwill during the six months ended July 1, 2022 (in thousands):
Balance at beginning of the period
$
479,500
Effect of foreign exchange rate changes
( 13,089
)
Balance at end of the period
$
466,411
Goodwill by reportable segment as of July 1, 2022 was as follows (in thousands):
Reportable Segment
Photonics
Vision
Precision
Motion
Total
Goodwill
$
207,646
$
156,223
$
253,771
$
617,640
Accumulated impairment of goodwill
( 102,461
)
( 31,722
)
( 17,046
)
( 151,229
)
Total
$
105,185
$
124,501
$
236,725
$
466,411
Goodwill by reportable segment as of December 31, 2021 was as follows (in thousands):
Reportable Segment
Photonics
Vision
Precision
Motion
Total
Goodwill
$
214,564
$
160,675
$
255,490
$
630,729
Accumulated impairment of goodwill
( 102,461
)
( 31,722
)
( 17,046
)
( 151,229
)
Total
$
112,103
$
128,953
$
238,444
$
479,500
Intangible Assets
Intangible assets as of July 1, 2022 and December 31, 2021, respectively, are summarized as follows (in thousands):
July 1, 2022
December 31, 2021
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Amortizable intangible assets:
Patents and developed technologies
$
183,807
$
( 125,291
)
$
58,516
$
189,609
$
( 122,130
)
$
67,479
Customer relationships
221,306
( 111,021
)
110,285
228,656
( 104,386
)
124,270
Customer backlog
6,831
( 5,693
)
1,138
6,862
( 2,254
)
4,608
Trademarks and trade names
23,255
( 12,722
)
10,533
23,976
( 12,371
)
11,605
Amortizable intangible assets
435,199
( 254,727
)
180,472
449,103
( 241,141
)
207,962
Non-amortizable intangible assets:
Trade names
13,027
—
13,027
13,027
—
13,027
Totals
$
448,226
$
( 254,727
)
$
193,499
$
462,130
$
( 241,141
)
$
220,989
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, trade names and other intangibles is included in operating expenses in the accompanying consolidated statements of operations. Amortization expense was as follows (in thousands):
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Amortization expense – cost of revenue
$
3,336
$
2,982
$
6,757
$
5,959
Amortization expense – operating expenses
7,173
3,586
14,515
7,161
Total amortization expense
$
10,509
$
6,568
$
21,272
$
13,120
14
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
Estimated amortization expense for each of the five succeeding years and thereafter as of July 1, 2022 was as follows (in thousands):
Year Ending December 31,
Cost of Revenue
Operating
Expenses
Total
2022 (remainder of year)
$
6,599
$
11,957
$
18,556
2023
11,976
20,215
32,191
2024
9,737
16,961
26,698
2025
8,265
14,348
22,613
2026
6,916
12,200
19,116
Thereafter
15,023
46,275
61,298
Total
$
58,516
$
121,956
$
180,472
8. Supplementary Balance Sheet Information
The following tables provide the details of selected balance sheet items as of the periods indicated (in thousands):
Inventories
July 1,
December 31,
2022
2021
Raw materials
$
104,106
$
84,038
Work-in-process
26,106
20,600
Finished goods
22,289
19,486
Demo and consigned inventory
1,386
1,533
Total inventories
$
153,887
$
125,657
Accrued Expenses and Other Current Liabilities
July 1,
December 31,
2022
2021
Accrued compensation and benefits
$
26,570
$
24,725
Accrued warranty
4,741
4,783
Contract liabilities, current portion
7,674
6,995
Finance lease obligations
634
599
Accrued contingent considerations and earn-outs
47,170
47,522
Other
15,196
13,855
Total
$
101,985
$
98,479
Accrued Warranty
Six Months Ended
July 1,
July 2,
2022
2021
Balance at beginning of the period
$
4,783
$
4,919
Provision charged to cost of revenue
1,462
929
Use of provision
( 1,398
)
( 1,254
)
Foreign currency exchange rate changes
( 106
)
( 29
)
Balance at end of the period
$
4,741
$
4,565
15
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
Other Long-Term Liabilities
July 1,
December 31,
2022
2021
Finance lease obligations
$
4,996
$
5,309
Accrued contingent considerations and earn-outs
1,183
3,402
Other
828
927
Total
$
7,007
$
9,638
9. Debt
Debt consisted of the following (in thousands):
July 1,
December 31,
2022
2021
Senior Credit Facilities – term loan
$
4,713
$
5,126
Less: unamortized debt issuance costs
( 35
)
( 29
)
Total current portion of long-term debt
$
4,678
$
5,097
Senior Credit Facilities – term loan
$
77,521
$
86,879
Senior Credit Facilities – revolving credit facility
330,559
346,579
Less: unamortized debt issuance costs
( 5,401
)
( 4,097
)
Total long-term debt
$
402,679
$
429,361
Total Senior Credit Facilities
$
407,357
$
434,458
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 option 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.
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 March 2027 . The Company made principal payments of € 2.3 million ($ 2.4 million) towards its term loan and $ 10.4 million towards its revolving credit facility during the six months ended July 1, 2022.
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 option. 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 option to $ 200.0 million for potential future expansion.
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 option to $ 200.0 million for potential future expansion.
16
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
On March 10, 2022, the Company entered into an amendment (the “Fifth Amendment”) to the Third Amended and Restated Credit Agreement to extend the maturity date from December 31, 2024 to March 10, 2027, update the pricing grid, replace LIBOR with SOFR as the reference rate for U . S . dollar borrowings, and increase the uncommitted accordion option from $ 200 million to $ 350 million. In connection with the Fifth Amendment, t he Company capitalized $ 2.5 million deferred financing costs and recorded a $ 0.6 million loss from the write-off of a portion of the unamortized deferred financing costs .
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 July 1, 2022.
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 July 1, 2022 and December 31, 2021, 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.
10. Leases
Most leases held by the Company expire between 2022 and 2036 . 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 renewal options 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
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Operating lease cost
$
2,648
$
1,964
$
5,392
$
3,795
Finance lease cost
Amortization of right-of-use assets
150
151
301
302
Interest on lease liabilities
78
86
157
173
Variable lease cost
353
324
618
559
Total lease cost
$
3,229
$
2,525
$
6,468
$
4,829
17
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(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):
July 1,
December 31,
2022
2021
Operating leases
Operating lease right-of-use assets
$
45,575
$
48,338
Current portion of operating lease liabilities
$
7,561
$
7,334
Operating lease liabilities
42,580
45,700
Total operating lease liabilities
$
50,141
$
53,034
Finance leases
Property, plant and equipment, gross
$
9,582
$
9,582
Accumulated depreciation
( 5,369
)
( 5,068
)
Finance lease assets included in property, plant and equipment, net
$
4,213
$
4,514
Accrued expenses and other current liabilities
$
634
$
599
Other liabilities
4,996
5,309
Total finance lease liabilities
$
5,630
$
5,908
Weighted-average remaining lease term (in years):
Operating leases
8.5
9.0
Finance leases
7.0
7.5
Weighted-average discount rate:
Operating leases
4.71
%
4.72
%
Finance leases
5.54
%
5.54
%
The following table provides additional details of cash flow information related to the Company’s leases (in thousands):
Six Months Ended
July 1,
July 2,
2022
2021
Cash paid for amounts included in lease liabilities:
Operating cash flows from finance leases
$
157
$
173
Operating cash flows from operating leases
$
4,010
$
3,252
Financing cash flows from finance leases
$
296
$
9,024
Supplemental non-cash information:
Right-of-use assets obtained in exchange for new operating lease liabilities
$
2,931
$
3,257
During the six months ended July 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.
18
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
Future minimum lease payments under operating and finance leases expiring subsequent to July 1, 2022, 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
2022 (remainder of year)
$
4,814
$
471
2023
8,855
930
2024
8,162
954
2025
7,817
954
2026
6,691
979
Thereafter
26,316
2,509
Total minimum lease payments
62,655
6,797
Less: Interest
( 12,514
)
( 1,167
)
Present value of lease liabilities
$
50,141
$
5,630
11. 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 July 1, 2022, 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. During the six months ended July 1, 2022, the Company repurchased 80 thousand shares for an aggregate purchase price of $ 9.5 million at an average price of $ 118.97 per share under the 2018 Repurchase Plan. As of July 1, 2022, the Company had repurchased a cumulative total of 264 thousand shares under the 2018 Repurchase Plan for an aggregate purchase price of $ 25.0 million at an average price of $ 94.57 per share. As of July 1, 2022, the Company had completed the 2018 Repurchase Plan.
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. During the six months ended July 1, 2022, the Company repurchase 4 thousand shares for an aggregate purchase price of $ 0.5 million at an average price of $ 116.95 per share under the 2020 Repurchase Plan. As of July 1, 2022, the Company had $ 49.5 million available for future share repurchases under the 2020 Repurchase Plan.
Share-Based Compensation Expense
The table below summarizes share-based compensation expense recorded in the consolidated statements of operations (in thousands):
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Selling, general and administrative
$
4,056
$
3,834
$
9,257
$
8,763
Research and development and engineering
494
515
1,194
1,242
Cost of revenue
531
686
1,404
1,674
Restructuring, acquisition, and related costs
—
—
—
—
Total share-based compensation expense
$
5,081
$
5,035
$
11,855
$
11,679
19
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
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 $ 1.1 million during the six months ended July 1, 2022 and July 2, 2021, respectively.
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 88 thousand and 91 thousand DSUs outstanding as of July 1, 2022 and December 31, 2021, 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 six months ended July 1, 2022:
Shares
(In thousands)
Weighted
Average Grant
Date Fair Value
Unvested at December 31, 2021
292
$
115.42
Granted
101
$
136.54
Vested
( 130
)
$
115.17
Forfeited
( 10
)
$
127.12
Unvested at July 1, 2022
253
$
123.71
Expected to vest as of July 1, 2022
231
The total fair value of RSUs and DSUs that vested during the six months ended July 1, 2022 was $ 17.4 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 performance-based stock awards, EPS-PSUs and TSR-PSUs, to certain members of the executive management team on an annual basis. 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 the vesting of 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 the vesting of 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 ultimately vest at the end of the three-year performance period.
20
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
In January 2022, the Company granted ATI-PSU s to ATI employees. The number of common shares to be issued upon settlement following vesting is determined based on a performance matrix for a four-year performance period against certain performance targets and will be in the range of zero to 100 % 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 four-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 s 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 six months ended July 1, 2022:
Shares
(In thousands)
Weighted
Average Grant
Date Fair Value
Unvested at December 31, 2021
162
$
122.26
Granted
102
$
158.55
Vested
( 41
)
$
108.58
Forfeited
( 8
)
$
153.47
Unvested at July 1, 2022
215
$
144.12
Expected to vest as of July 1, 2022
210
The unvested PSUs are shown at target in the table above. As of July 1, 2022, the maximum number of common shares to be earned under these PSU grants was approximately 337 thousand shares.
The total fair value of PSUs that vested during the six months ended July 1, 2022 was $ 7.2 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:
Six Months Ended
July 1, 2022
Grant-date stock price
$
135.86
Expected volatility
40.70
%
Risk-free interest rate
1.69
%
Expected annual dividend yield
—
Fair value
$
141.52
Stock Options
In February 2022, the Company granted 40 thousand stock options to certain members of the executive management team to purchase common shares of the Company at a strike price equal to the closing market price of the Company’s common shares on the date of grant. The stock options vest ratably over a three-year period from the date of grant and expire on the seventh anniversary of the date of grant. The Company estimates the fair value of stock options using the Black-Scholes valuation model. The Company recognizes compensation expense related to the stock options on a straight-line basis over the vesting period in the consolidated statement of operations.
21
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
The table below summarizes activities relating to stock options issued and outstanding under the Company’s Amended and Restated 2010 Incentive Plan during the six months ended July 1, 2022:
Shares
(In thousands)
Weighted
Average Exercise Price
Outstanding as of December 31, 2021
60
$
14.13
Granted
40
$
135.86
Exercised
—
$
—
Forfeited or expired
—
$
—
Outstanding as of July 1, 2022
100
$
62.77
Exercisable as of July 1, 2022
60
Expected to vest as of July 1, 2022
40
The aggregate Black-Scholes fair value of $ 1.9 million for the stock options granted during the six months ended July 1, 2022 was estimated using the following assumptions as of the grant date:
Six Months Ended
July 1, 2022
Expected option term in year
4.5
Expected volatility
39.3
%
Risk-free interest rate
1.83
%
Expected annual dividend yield
—
The expected option term was calculated using the simplified method permitted under Codification of Staff Accounting Bulletins Topic 14, “Share-Based Payment”. The expected volatility was determined based on the historical volatility of the Company’s common shares over the expected option term. Risk-free interest rate was based upon treasury instrument whose term was half year longer than the expected option term. The expected annual dividend yield is zero as the Company does not have plans to issue dividends.
12. 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 period 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.
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 not 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 15.8 % for the three months ended July 1, 2022 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 R&D tax credits, partially offset by disallowed compensation and uncertain tax position accruals.
22
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
The Company’s effective tax rate of 12.4 % for the six months ended July 1, 2022 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, R&D tax credits, and windfall tax benefits upon vesting of certain share-based compensation awards during the period, partially offset by disallowed compensation and uncertain tax position accruals . For the six months ended July 1, 2022 , the windfall tax benefits upon vesting of certain share-based compensation awards had a benefit of 1.4 % on the Company’s effective tax rate.
Beginning in January 2022, the Tax Cuts and Jobs Act of 2017 (“TCJA”) requires research and development (“R&D”) expenditures be capitalized and amortized for income tax purposes over five years for domestic research and fifteen years for foreign research, rather than being deducted as incurred. This has the effect of increasing the Company’s cash taxes and deferred tax assets. Since January 2022, the Company has recognized deferred tax assets of $ 6.3 million for the relevant R&D expenditures. This provision also has an indirect benefit of 3 % on the Company’s effective tax rate for the six months ended July 1, 2022, as the Company’s estimated Foreign Derived Intangible Income deduction has increased as a result of increased US taxable income. The provision for income taxes for both the three months and the six months ended July 1, 2022 reflects the impact of the TCJA.
The Company’s effective tax rate of 19.2 % for the three months ended July 2, 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 a release of uncertain tax position reserves, partially offset by the revaluation of long term deferred tax balances resulting from the U.K. corporate tax rate change.
The Company’s effective tax rate of 3.5 % for the six months ended July 2, 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 during the period. For the six months ended July 2, 2021, the windfall tax benefits upon vesting of certain share-based compensation awards had a benefit of 14.7 % on the Company’s effective tax rate.
13. 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
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
2020 restructuring
$
610
$
1,165
$
1,232
$
2,503
2019 restructuring
—
—
—
208
Total restructuring charges
610
1,165
1,232
2,711
Acquisition and related charges
2,045
3,469
( 207
)
5,654
Total restructuring, acquisition, and related costs
$
2,655
$
4,634
$
1,025
$
8,365
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 is focused on cost reduction actions that improve gross margins for the overall company. During the three and six months ended July 1, 2022, the Company recorded $ 0.6 million and $ 1.2 million, respectively, in severance and other costs in connection with the 2020 restructuring program. As of July 1, 2022, the Company had incurred cumulative costs related to this restructuring plan totaling $ 9.3 million. The Company anticipates substantially completing the 2020 restructuring program in the fourth quarter of 2022 and expects to incur additional restructuring charges of $ 3.0 million to $ 3.5 million related to the 2020 restructuring program.
23
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
The following table summarizes restructuring costs associated with the 2020 restructuring program by reportable segment (in thousands):
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Photonics
$
501
$
195
$
1,194
$
490
Vision
65
275
106
697
Precision Motion
44
695
( 68
)
1,316
Unallocated Corporate and Shared Services
—
—
—
—
Total
$
610
$
1,165
$
1,232
$
2,503
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”). The Company did no t incur any costs related to the 2019 restructuring plan during the three and six months ended July 1, 2022. As of December 31, 2021, the Company incurred cumulative costs related to this restructuring plan totaling $ 9.0 million. The 2019 restructuring program was completed in 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
Employee Related
Facility
Other
Balance at December 31, 2021
$
2,686
$
2,107
$
550
$
29
Restructuring charges
1,232
294
804
134
Cash payments
( 1,819
)
( 959
)
( 743
)
( 117
)
Non-cash charges and other adjustments
( 155
)
( 74
)
( 79
)
( 2
)
Balance at July 1, 2022
$
1,944
$
1,368
$
532
$
44
Acquisition and Related Charges
Acquisition costs in connection with business combinations, including finders’ fees, legal, valuation, and other professional or consulting fees, totaled $ 0.2 million and $ 0.3 million for the three and six months ended July 1, 2022, respectively, and $ 1.6 million and $ 1.8 million for the three months and six months ended July 2, 2021, respectively. The Company incurred zero costs for the three and six months ended July 1, 2022, and $ 0.8 million and $ 1.8 million in legal costs for the three and six months ended July 2, 2021 related to a dispute involving a company that was acquired in 2019. During the three and six months ended July 1, 2022, the Company recognized $ 1.8 million and ($ 0.5 ) million, respectively, of earn-out expenses related to prior-year acquisitions. During the three and six months ended July 2, 2021, the Company recognized $ 0.9 million and $ 1.9 million, respectively, of earn-out expenses related to prior-year acquisitions. The majority of acquisition and related costs for the three and six months ended July 1, 2022 were included in the Company’s Precision Motion, Photonics, and Unallocated Corporate and Shared Services reportable segments. The majority of acquisition and related costs for the three and six months ended July 2, 2021 were included in the Company’s Precision Motion, Vision, and Unallocated Corporate and Shared Services reportable segments.
14. Commitments and Contingencies
Purchase Commitments
There have been no material changes to the Company’s purchase commitments since December 31, 2021.
24
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
Legal Contingencies
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 reasonably 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 or 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 director or officer in connection with any proceeding by reason of their 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.
15. 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 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 customers.
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 are described below.
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, particularly ophthalmology applications. The vast majority of the segment’s product
25
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
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 technologies, video 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 motors, servo drives and motion control solutions, integrated stepper motors, 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
Six Months Ended
July 1,
July 2,
July 1,
July 2,
Revenue
2022
2021
2022
2021
Photonics
$
69,461
$
62,357
$
132,243
$
120,851
Vision
65,516
63,447
127,566
131,083
Precision Motion
80,379
41,719
159,763
78,173
Total
$
215,356
$
167,523
$
419,572
$
330,107
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
Gross Profit
2022
2021
2022
2021
Photonics
$
31,182
$
29,593
$
59,569
$
57,702
Vision
26,535
24,443
51,765
51,369
Precision Motion
38,864
20,874
77,014
36,951
Unallocated Corporate and Shared Services
( 1,336
)
( 2,504
)
( 2,827
)
( 4,876
)
Total
$
95,245
$
72,406
$
185,521
$
141,146
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
Gross Profit Margin
2022
2021
2022
2021
Photonics
44.9
%
47.5
%
45.0
%
47.7
%
Vision
40.5
%
38.5
%
40.6
%
39.2
%
Precision Motion
48.4
%
50.0
%
48.2
%
47.3
%
Total
44.2
%
43.2
%
44.2
%
42.8
%
26
NOVANTA INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
AS OF JULY 1, 2022
(Unaudited)
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
Operating Income (Loss)
2022
2021
2022
2021
Photonics
$
13,996
$
14,196
$
27,431
$
26,591
Vision
7,024
3,206
12,066
6,572
Precision Motion
14,083
12,279
32,421
19,724
Unallocated Corporate and Shared Services
( 11,812
)
( 13,689
)
( 24,344
)
( 25,796
)
Total
$
23,291
$
15,992
$
47,574
$
27,091
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
Depreciation and Amortization Expenses
2022
2021
2022
2021
Photonics
$
2,697
$
2,905
$
5,474
$
5,803
Vision
4,322
5,279
8,749
10,554
Precision Motion
6,678
1,618
13,415
3,225
Unallocated Corporate and Shared Services
114
73
217
142
Total
$
13,811
$
9,875
$
27,855
$
19,724
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
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
United States
$
86,649
$
59,497
$
169,355
$
118,727
Germany
33,123
23,773
64,901
46,135
Rest of Europe
37,918
35,600
71,260
71,175
China
29,871
23,506
56,670
46,057
Rest of Asia-Pacific
23,090
22,762
47,585
43,509
Other
4,705
2,385
9,801
4,504
Total
$
215,356
$
167,523
$
419,572
$
330,107
The majority of revenue from 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.
Revenue by End Market
The Company primarily operates in two end markets: the medical market and the advanced industrial market. Revenue by end market was approximately as follows:
Three Months Ended
Six Months Ended
July 1,
July 2,
July 1,
July 2,
2022
2021
2022
2021
Medical
47
%
52
%
47
%
53
%
Advanced Industrial
53
%
48
%
53
%
47
%
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.
27
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.