Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Helios Technologies First Quarter 2022 Diluted Earnings per Share Grew 34% on a 17% Increase in Revenue Driven by Strong Execution

HLIO

  • Providing best in class lead times through execution of manufacturing and operations strategy along with focused inventory investments resulted in strong revenue growth of 17% in the quarter and 14% organic growth; achieved $241 million in revenue
  • Operational efficiencies and strong operating leverage enabled net income of $30.5 million, up 35% over the prior-year period
  • Innovation empowered new customer wins, market share gains and stronger brand value
  • Achieved diluted EPS of $0.94 in the quarter; Diluted Non-GAAP Cash EPS of $1.18 up 19%
  • Strong financial flexibility with net debt to adjusted EBITDA leverage ratio to 1.79x1
  • 2022 outlook reaffirmed including revenue between $930 million to $950 million, approximately 8% growth at the midpoint of range based on macroenvironment; on path to achieve strategic goal of at least $1 billion in revenue by 2023

Helios Technologies, Inc. (NYSE: HLIO) (“Helios” or the “Company”), a global leader in highly engineered motion control and electronic controls technology for diverse end markets, today reported financial results for the first quarter ended April 2, 2022. Results include the assets of BJN Technologies, LLC (“BJN”) on January 21, 2021, NEM S.r.l. (“NEM”) on July 9, 2021 and Shenzhen Joyonway Electronics & Technology Co., Ltd (“Joyonway”) on October 11, 2021.

Josef Matosevic, the Company’s President and Chief Executive Officer, commented, “We delivered another quarter of outperformance as the Helios team continues to execute well in challenging conditions. We are providing our customers with industry leading delivery schedules, innovating to create higher value hence stickier solutions to garner customer loyalty, and our sales and engineering teams are highly engaged with customers to enable their success. Of note, our 34% earnings growth validates the significant operating leverage inherent in the business. With our solid cash generation and strong balance sheet, we have the financial strength to execute our augmented strategy to deliver accelerated growth both organically and through acquisitions while also being very well positioned to weather challenges presented from the global macroenvironment.

On a run rate basis, we are well on our way of meeting our goal to reach at least $1 billion in revenue by 2023. We reaffirm our guidance for the full year both top and bottom line, despite the continued macroeconomic headwinds and tougher visibility in the second half of the year.”

He concluded, “Our recent announcement about another flywheel acquisition of Taimi R&D, Inc. is a clear demonstration of the continued success we are having finding high-quality bolt-on businesses that enhance our already leading technical expertise and fill in portfolio areas with proprietary scalable technology solutions.”

1 On a pro-forma basis for NEM and Joyonway

First Quarter 2022 Consolidated Results

($ in millions, except per share data) Q1 2022 Q1 2021 Change % Change
Net sales

$

240.5

$

204.8

$

35.7

17

%

Gross profit

$

83.6

$

75.4

$

8.2

11

%

Gross margin

34.8

%

36.8

%

(200

)

bps
Operating income

$

42.9

$

34.6

$

8.3

24

%

Operating margin

17.8

%

16.9

%

90

bps
Non-GAAP adjusted operating margin

21.8

%

22.8

%

(100

)

bps
Net income

$

30.5

$

22.6

$

7.9

35

%

Diluted EPS

$

0.94

$

0.70

$

0.24

34

%

Non-GAAP cash net income

$

38.3

$

31.7

$

6.6

21

%

Diluted Non-GAAP cash EPS

$

1.18

$

0.99

$

0.19

19

%

Adjusted EBITDA

$

59.0

$

51.3

$

7.7

15

%

Adjusted EBITDA margin

24.5

%

25.1

%

(60

)

bps

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

Sales

  • Sales reflected strong demand across most of our markets with our mobile equipment and health and wellness end markets leading the growth. Responsive manufacturing processes was an enabler of growth allowing us to deliver products and solutions to customers in a timely manner amidst supply chain constraints. Sales included $7.2 million in revenue from acquisitions. Organic growth in the quarter was 14%. (See the table in this release that provides acquired revenue by segment by quarter).
  • Strength in demand across the Americas and EMEA, with moderate growth in APAC.
  • Foreign currency translation adjustment on sales: $4.7 million unfavorable.

Profits and margins

  • Gross profit and margin drivers: gross profit benefitted from increased volume during the quarter while gross margin declined by 200 basis points compared with the prior-year period, due to increases in logistics, raw material and labor costs.
  • Selling, engineering and administrative expenses: as a percentage of sales, decreased 90 basis points to 14.0% compared with the 2021 first quarter, reflecting both the benefit of fixed cost leverage on higher sales partially offset by higher operating expenses.
  • Amortization of intangible assets: $7.0 million down from $10.2 million in the prior year reflecting timing related to the Company’s acquisitions.

Non-operating items

  • Net interest expense: $3.8 million in the quarter, down $1.0 million compared with the prior-year period due to lower debt balances.
  • Effective tax rate: 22.4% compared with 23.2% in the prior-year period reflecting levels of income in varying tax jurisdictions.

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

  • GAAP net income and diluted earnings per share: $30.5 million and $0.94 per share, up 34%.
  • Diluted Non-GAAP cash earnings per share: $1.18 compared with $0.99 last year, up 19% due to higher sales, operational efficiencies, and strong operating leverage.
  • Adjusted EBITDA margin: 60 basis point impact to 24.5% compared with the prior-year period as higher volume was offset by increases in logistics expenses related to supply chain challenges, material inflation and labor costs.

Hydraulics Segment Review

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

($ in millions)
Hydraulics Three Months Ended
Q1 2022 Q1 2021 Change % Change
Net Sales
Americas

$

43.1

$

34.3

$

8.8

26

%

EMEA

52.9

43.3

9.6

22

%

APAC

41.1

41.5

(0.4

)

(1

%)

Total Segment Sales

$

137.1

$

119.1

$

18.0

15

%

Gross Profit

$

50.8

$

45.4

$

5.4

12

%

Gross Margin

37.1

%

38.1

%

(100

)

bps
SEA Expenses

$

19.2

$

17.3

$

1.9

11

%

Operating Income

$

31.6

$

28.1

$

3.5

13

%

Operating Margin

23.1

%

23.6

%

(50

)

bps

First Quarter Hydraulics Segment Review

  • Higher sales were driven by improved demand in the Americas and EMEA regions, as well as many of our end markets driven by the mobile and industrial equipment markets; foreign currency exchange rates had a $4.5 million unfavorable adjustment on sales.
  • Gross profit and margin drivers: gross profit increased $5.4 million, or 12%, compared with the same quarter of the prior year primarily due to higher sales volume partially offset by unfavorable foreign exchange. Gross margin reflects price increases and fixed cost leverage on the higher sales that were more than offset by increases in raw material, logistics and labor costs and the unfavorable impacts from exchange rates.
  • Operating income increased $3.5 million, or 13%, while operating margin of 23.1% reflects flow through of gross margin offset by fixed cost leverage on higher sales and disciplined cost management.

Electronics Segment Review

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

($ in millions)
Electronics Three Months Ended
Q1 2022 Q1 2021 Change % Change
Net Sales
Americas

$

77.7

$

65.0

$

12.7

20

%

EMEA

11.8

9.3

2.5

27

%

APAC

13.9

11.4

2.5

22

%

Total Segment Sales

$

103.4

$

85.7

$

17.7

21

%

Gross Profit

$

32.8

$

30.0

$

2.8

9

%

Gross Margin

31.7

%

35.0

%

(330

)

bps
SEA Expenses

$

12.3

$

11.7

$

0.6

5

%

Operating Income

$

20.5

$

18.3

$

2.2

12

%

Operating Margin

19.8

%

21.4

%

(160

)

bps

First Quarter Electronics Segment Review

  • Higher sales were driven by improved demand in our health and wellness and recreational end markets, as well as successful capacity improvement initiatives, partially offset by supply chain constraints.
  • Gross profit and margin drivers: gross profit increased $2.8 million compared with the first quarter of the prior year, primarily due to the increased sales volume. Gross margin reflects price increases and fixed cost leverage on higher sales that were more than offset by increases in raw material, freight, logistics and labor costs.
  • Operating income increased $2.2 million, or 12%, while operating margin of 19.8% reflects flow through of gross margin offset by fixed cost leverage on higher sales and disciplined cost management.

Balance Sheet and Cash Flow Review

  • Total debt at quarter-end was $438.1 million compared with $445.0 million at January 2, 2022, reflecting repayments, net of borrowings, on our credit facilities of $4.3 million in the quarter.
  • Cash and cash equivalents at April 2, 2022 were $33.0 million, up $4.5 million from the end of 2021.
  • Inventory increased $14.7 million, or 8.9%, from the end of 2021 driven by the macro issues in the supply chain. These issues include the Company purchasing parts ahead of material shortages, holding some inventory for past due orders where one or two components have been delayed in the supply chain, along with customers changing shipping schedules once the Company has already manufactured the products.
  • Pro-forma net debt-to-adjusted EBITDA improved to 1.79x at the end of the first quarter of 2022 (pro-forma for NEM and Joyonway) compared with 1.89x (pro-forma for the NEM and Balboa acquisitions) at the end of 2021, further demonstrating the Company’s ability to de-lever the balance sheet following an acquisition. At the end of 2022 first quarter, the Company had $159.4 million available on its revolving lines of credit.
  • Net cash provided by operations was $14.7 million in the first quarter 2022 compared with $15.1 million in the prior-year period.
  • Capital expenditures were $5.6 million, or approximately 2% of sales. The Company expects to spend between 3% to 5% of sales in capital investments in 2022.
  • Paid 101st sequential quarterly cash dividend on April 20, 2022.

2022 Outlook

The Company reaffirms its expectations for 2022. This assumes constant currency, using quarter end rates, is based on organic growth only, and that markets served are not further impacted by the global pandemic or the geo-political environment.

2021 Actual

2022 Outlook

Consolidated revenue

$869.2 million

$930 - $950 million

Adjusted EBITDA

$214.1 million

$219 - $238 million

Adjusted EBITDA margin

24.6%

23.5% - 25.0%

Interest expense

$16.9 million

$14 - $15 million

Effective tax rate

20.3%

21% - 23%

Depreciation

$21.4 million

$24.5 - $26.5 million

Amortization

$33.0 million

$28 - $29 million

Capital expenditures % total revenue

3%

3% - 5% of sales

Diluted Non-GAAP Cash EPS

$4.25

$4.35 - $4.60

Webcast

The Company will host a conference call and webcast tomorrow, May 10, at 9:00 a.m. Eastern Time to review its financial and operating results and discuss its corporate strategies and outlook. A question-and-answer session will follow. The conference call can be accessed by calling (201) 689-8573. The audio webcast will be available at www.heliostechnologies.com.

A telephonic replay will be available from approximately 12:00 p.m. ET on the day of the call through Tuesday, May 17, 2022. To listen to the archived call, dial (412) 317-6671 and enter conference ID number 13728206. The webcast replay will be available in the investor relations section of the Company’s website at www.heliostechnologies.com, where a transcript will also be posted once available.

About Helios Technologies

Helios Technologies is a global leader in highly engineered motion control and electronic controls technology for diverse end markets, including construction, material handling, agriculture, energy, recreational vehicles, marine and health and wellness. Helios sells its products to customers in over 90 countries around the world. Its strategy for growth is to be the leading provider in niche markets, with premier products and solutions through innovative product development and acquisition. The Company has paid a cash dividend to its shareholders every quarter since becoming a public company in 1997. For more information please visit: www.heliostechnologies.com.

FORWARD-LOOKING INFORMATION

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

Factors that could cause the actual results to differ materially from what is expressed or forecasted in such forward‐looking statements include, but are not limited to, (i) supply chain disruption and the potential inability to procure goods; (ii) conditions in the capital markets, including the interest rate environment and the availability of capital; (iii) inflation (including hyperinflation) or recession; (iv) changes in the competitive marketplace that could affect the Company’s revenue and/or cost bases, such as increased competition, lack of qualified engineering, marketing, management or other personnel, and increased labor and raw materials costs; (v) risks related to health epidemics, pandemics and similar outbreaks and similar outbreaks, including, without limitation, the current COVID-19 pandemic, which may among other things, adversely affect our supply chain, material costs, and work force and may have material adverse effects on our business, financial position, results of operations and/or cash flows; (vi) risks related to our international operations, including the potential impact of the ongoing conflict between Russia and Ukraine; and (vii) new product introductions, product sales mix and the geographic mix of sales nationally and internationally. Further information relating to factors that could cause actual results to differ from those anticipated is included but not limited to information under the heading Item 1. “Business” and Item 1A. “Risk Factors” in the Company’s Form 10-K for the year ended January 1, 2022.

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

This news release also presents forward-looking statements regarding non-GAAP Adjusted EBITDA, Adjusted EBITDA margin and Diluted non-GAAP cash EPS. The Company is unable to present a quantitative reconciliation of these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because such information is not available, and management cannot reliably predict the necessary components of such GAAP measures without unreasonable effort or expense. In addition, the Company believes that such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the Company’s 2022 financial results. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others, changes in connection with quarter-end and year-end adjustments. Any variation between the Company’s actual results and preliminary financial data set forth above may be material.

Financial Tables Follow:

HELIOS TECHNOLOGIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)

(Unaudited)
Three Months Ended
April 2, 2022 April 3, 2021 % Change
Net sales

$

240,547

$

204,844

17

%

Cost of sales

156,904

129,477

21

%

Gross profit

83,643

75,367

11

%

Gross margin

34.8

%

36.8

%

Selling, engineering and administrative expenses

33,776

30,561

11

%

Amortization of intangible assets

6,980

10,198

(32

)%

Operating income

42,887

34,608

24

%

Operating margin

17.8

%

16.9

%

Interest expense, net

3,809

4,751

(20

)%

Foreign currency transaction (gain) loss, net

(924

)

464

(299

)%

Other non-operating expense (income), net

750

(1

)

NM

Income before income taxes

39,252

29,394

34

%

Income tax provision

8,774

6,807

29

%

Net income

$

30,478

$

22,587

35

%

Net income per share:
Basic

$

0.94

$

0.70

34

%

Diluted

$

0.94

$

0.70

34

%

Weighted average shares outstanding:
Basic

32,439

32,193

Diluted

32,565

32,345

Dividends declared per share

$

0.09

$

0.09

NM = Not meaningful

HELIOS TECHNOLOGIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)

April 2, 2022 January 1, 2022
(Unaudited)
Assets
Current assets:
Cash and cash equivalents

$

33,019

$

28,540

Restricted cash

39

41

Accounts receivable, net of allowance for
credit losses of $1,119 and $1,212

151,350

134,561

Inventories, net

180,290

165,629

Income taxes receivable

1,796

2,762

Other current assets

21,871

20,101

Total current assets

388,365

351,634

Property, plant and equipment, net

170,411

174,210

Deferred income taxes

4,183

2,934

Goodwill

452,654

459,936

Other intangible assets, net

399,946

412,759

Other assets

19,322

13,873

Total assets

$

1,434,881

$

1,415,346

Liabilities and shareholders’ equity
Current liabilities:
Accounts payable

$

89,117

$

85,301

Accrued compensation and benefits

18,636

28,595

Other accrued expenses and current liabilities

29,863

28,254

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

18,141

18,125

Dividends payable

2,924

2,917

Income taxes payable

14,362

6,328

Total current liabilities

173,043

169,520

Revolving line of credit

238,932

242,312

Long-term non-revolving debt, net

179,864

183,897

Deferred income taxes

70,144

71,836

Other noncurrent liabilities

37,262

38,818

Total liabilities

699,245

706,383

Commitments and contingencies

-

-

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

-

-

Common stock, par value $0.001, 100,000 shares authorized,
32,478 and 32,407 issued and outstanding

32

32

Capital in excess of par value

395,873

394,641

Retained earnings

390,831

363,279

Accumulated other comprehensive loss

(51,100

)

(48,989

)

Total shareholders’ equity

735,636

708,963

Total liabilities and shareholders’ equity

$

1,434,881

$

1,415,346

HELIOS TECHNOLOGIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

Three Months Ended
April 2, 2022 April 3, 2021
Cash flows from operating activities:
Net income

$

30,478

$

22,587

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

12,554

15,237

Stock-based compensation expense

2,494

2,107

Amortization of debt issuance costs

125

125

Benefit for deferred income taxes

(1,082

)

(906

)

Forward contract gains, net

(1,577

)

(2,402

)

Other, net

696

32

(Increase) decrease in operating assets:
Accounts receivable

(17,418

)

(28,051

)

Inventories

(15,471

)

(10,809

)

Income taxes receivable

938

565

Other current assets

(2,403

)

(2,614

)

Other assets

2,202

2,139

Increase (decrease) in operating liabilities:
Accounts payable

4,136

13,912

Accrued expenses and other liabilities

(8,053

)

(2,147

)

Income taxes payable

8,177

6,126

Other noncurrent liabilities

(1,108

)

(819

)

Net cash provided by operating activities

14,688

15,082

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

1,271

(1,000

)

Amounts paid for net assets acquired

-

(2,400

)

Capital expenditures

(5,630

)

(5,036

)

Proceeds from dispositions of equipment

1,837

35

Cash settlement of forward contracts

707

1,544

Software development costs

(874

)

(623

)

Net cash used in investing activities

(2,689

)

(7,480

)

Cash flows from financing activities:
Borrowings on revolving credit facilities

23,548

6,602

Repayment of borrowings on revolving credit facilities

(23,605

)

(8,500

)

Repayment of borrowings on long-term non-revolving debt

(4,201

)

(4,029

)

Proceeds from stock issued

600

333

Dividends to shareholders

(2,917

)

(2,891

)

Other financing activities

(2,259

)

(974

)

Net cash used in financing activities

(8,834

)

(9,459

)

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

1,312

2,565

Net increase in cash, cash equivalents and restricted cash

4,477

708

Cash, cash equivalents and restricted cash, beginning of period

28,581

25,257

Cash, cash equivalents and restricted cash, end of period

$

33,058

$

25,965

HELIOS TECHNOLOGIES
SEGMENT DATA
(In thousands)
(Unaudited)

Three Months Ended
April 2, 2022 April 3, 2021
Sales:
Hydraulics

$

137,106

$

119,106

Electronics

103,441

85,738

Consolidated

$

240,547

$

204,844

Gross profit and margin:
Hydraulics

$

50,838

$

45,409

37.1

%

38.1

%

Electronics

32,805

29,958

31.7

%

35.0

%

Consolidated

$

83,643

$

75,367

34.8

%

36.8

%

Operating income (loss) and margin:
Hydraulics

$

31,633

$

28,073

23.1

%

23.6

%

Electronics

20,523

18,280

19.8

%

21.4

%

Corporate and other

(9,269

)

(11,745

)

Consolidated

$

42,887

$

34,608

17.8

%

16.9

%

ORGANIC AND ACQUIRED REVENUE
(In thousands)
(Unaudited)

Three Months Ended Full Year Ended Three Months Ended
April 3, July 3, October 2, January 1, January 1, April 2,

2021

2021

2021

2022

2022

2022

Hydraulics
Organic

$

119,106

$

133,039

$

128,672

$

125,200

$

506,017

$

130,691

Acquisition

-

-

4,732

5,700

10,432

6,415

Total

$

119,106

$

133,039

$

133,404

$

130,900

$

516,449

$

137,106

Electronics
Organic

$

29,459

$

30,191

$

30,808

$

66,107

$

156,565

$

102,663

Acquisition

56,279

60,183

59,029

20,680

196,171

778

Total

$

85,738

$

90,374

$

89,837

$

86,787

$

352,736

$

103,441

Consolidated
Organic

$

148,565

$

163,230

$

159,480

$

191,307

$

662,582

$

233,354

Acquisition

56,279

60,183

63,761

26,380

206,603

7,193

Total

$

204,844

$

223,413

$

223,241

$

217,687

$

869,185

$

240,547

HELIOS TECHNOLOGIES
ADDITIONAL INFORMATION
(Unaudited)

2022 Sales by Geographic Region and Segment
($ in millions)
Q1 % Change y/y
Americas:
Hydraulics

$

43.1

26

%

Electronics

77.7

20

%

Consol. Americas

120.8

22

%

% of total

50

%

EMEA:
Hydraulics

$

52.9

22

%

Electronics

11.8

27

%

Consol. EMEA

64.7

23

%

% of total

27

%

APAC:
Hydraulics

$

41.1

(1

%)

Electronics

13.9

22

%

Consol. APAC

55.0

4

%

% of total

23

%

Total

$

240.5

17

%

2021 Sales by Geographic Region and Segment
($ in millions)
Q1 % Change y/y Q2 % Change y/y Q3 % Change y/y Q4 % Change y/y
Americas:
Hydraulics

$

34.3

(8

%)

$

41.7

22

%

$

45.2

63

%

$

46.5

49

%

Electronics

65.0

201

%

64.1

378

%

64.2

200

%

$

64.5

72

%

Consol. Americas

99.3

69

%

105.8

122

%

109.4

123

%

111.0

61

%

% of total

48

%

47

%

49

%

51

%

EMEA:
Hydraulics

$

43.3

29

%

$

46.6

49

%

$

44.8

40

%

$

45.3

32

%

Electronics

9.3

272

%

11.0

479

%

11.1

640

%

$

10.6

116

%

Consol. EMEA

52.6

46

%

57.6

74

%

55.9

66

%

55.9

42

%

% of total

26

%

26

%

25

%

26

%

APAC:
Hydraulics

$

41.5

26

%

$

44.7

22

%

$

43.4

13

%

$

39.1

5

%

Electronics

11.4

613

%

15.3

705

%

14.5

867

%

$

11.7

92

%

Consol. APAC

52.9

53

%

60.0

55

%

57.9

45

%

50.8

17

%

% of total

26

%

27

%

26

%

23

%

Total

$

204.8

58

%

$

223.4

87

%

$

223.2

82

%

$

217.7

44

%

HELIOS TECHNOLOGIES
Non-GAAP Adjusted Operating Income RECONCILIATION
(In thousands)
(Unaudited)

Three Months Ended
April 2, 2022 April 3, 2021
GAAP operating income

$

42,887

$

34,608

Acquisition-related amortization of intangible assets

6,980

10,198

Acquisition and financing-related expenses

859

922

Restructuring charges

268

418

Officer transition costs

302

-

Acquisition integration costs

1,119

594

Non-GAAP adjusted operating income

$

52,415

$

46,740

GAAP operating margin

17.8

%

16.9

%

Non-GAAP adjusted operating margin

21.8

%

22.8

%

Adjusted EBITDA RECONCILIATION
(In thousands)
(Unaudited)

Three Months Ended Twelve Months Ended
April 2, 2022 April 3, 2021 April 2, 2022
Net income

$

30,478

$

22,587

$

112,487

Interest expense, net

3,809

4,751

15,929

Income tax provision

8,774

6,807

28,550

Depreciation and amortization

12,554

15,237

51,718

EBITDA

55,615

49,382

208,684

Acquisition and financing-related expenses

859

922

5,678

Restructuring charges

268

418

323

Officer transition costs

302

-

619

Inventory step-up amortization

-

-

558

Acquisition integration costs

1,119

594

3,374

Change in fair value of contingent consideration

836

-

1,886

Other

-

-

626

Adjusted EBITDA

$

58,999

$

51,316

$

221,748

Adjusted EBITDA margin

24.5

%

25.1

%

24.5

%

Pre-acquisition adjusted EBITDA, NEM and Joyonway

4,334

TTM Pro forma adjusted EBITDA

$

226,082

HELIOS TECHNOLOGIES
Non-GAAP Cash Net Income RECONCILIATION
(In thousands)
(Unaudited)

Three Months Ended
April 2, 2022 April 3, 2021
Net income

$

30,478

$

22,587

Amortization of intangible assets

7,105

10,231

Acquisition and financing-related expenses

859

922

Restructuring charges

268

418

Officer transition costs

302

-

Acquisition integration costs

1,119

594

Change in fair value of contingent consideration

836

-

Tax effect of above

(2,622

)

(3,041

)

Non-GAAP cash net income

$

38,345

$

31,711

Non-GAAP cash net income per diluted share

$

1.18

$

0.99

Net Debt-to-Adjusted EBITDA RECONCILIATION
(In thousands)
(Unaudited)

As of
April 2, 2022
Current portion of long-term non-revolving debt, net

$

18,141

Revolving lines of credit

240,086

Long-term non-revolving debt, net

179,864

Total debt

438,091

Less: Cash and cash equivalents

33,019

Net debt

$

405,072

TTM Pro forma adjusted EBITDA*

$

226,082

Ratio of net debt to TTM pro forma adjusted EBITDA

1.79

*On a pro-forma basis for NEM and Joyonway

Non-GAAP Financial Measures and Non-GAAP Forward-looking Financial Measures:

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

The Company does not provide a reconciliation of forward-looking non-GAAP financial measures, such as adjusted EBITDA, adjusted EBITDA margin and cash net income and cash net income per diluted share disclosed above in our 2022 Outlook, to their comparable GAAP financial measures because it could not do so without unreasonable effort due to the unavailability of the information needed to calculate reconciling items and due to the variability, complexity and limited visibility of the adjusting items that would be excluded from the non-GAAP financial measures in future periods.