Helios Technologies Reports Second Quarter 2020

Helios Technologies, Inc. (Nasdaq: HLIO) (“Helios” or the “Company”), a global industrial technology leader that develops and manufactures solutions for both the hydraulics and electronics markets, today reported financial results for the second quarter ended June 27, 2020.

Josef Matosevic, the Company’s President and Chief Executive Officer, commented, “I am pleased with our management team’s adaptability and leadership during these challenging times and am excited about the opportunities for advancing our strong pipeline of new product development. We performed very well in the quarter with better than expected sales supported by shipment of past due orders and a relatively resilient global agriculture industry. Due to the agility of our businesses, we adjusted quickly to changing market demands related to COVID-19 in both segments and outperformed in the hydraulics segment, while the electronic segment was able to achieve their plan despite tough market conditions. Our solid profit margins on lower sales were the result of disciplined execution and the cost containment measures rapidly initiated in March and April to address the economic downturn from the COVID-19 pandemic combined with continued efforts to improve productivity. The efforts of both segments enabled us to achieve a better than expected consolidated decremental adjusted operating margin of 32%^*.”

He continued, “We were encouraged to see demand pick up in June, although given the trend of increasing COVID-19 cases in the U.S., we are carefully monitoring our end markets and customers. We expect our third quarter will now be the trough for us this year given lower levels of backlog at the end of June. We believe from there we should see recovery with improving order levels.”

Mr. Matosevic concluded, “Our objectives through this pandemic are to continue generating strong cash flow and, importantly, to navigate into a strategic position for growth as markets recover. We are developing the additional value streams to augment our Vision 2025 strategy that will leverage the strengths and capabilities of the Helios organization, including our well-respected brands, our dedicated global employees and our strong balance sheet. We believe the enhancements to the strategy will also provide greater clarity on the efforts required to accelerate organic growth through new end markets and new products combined with programmatic portfolio expansion through future acquisitions.”

*Consolidated decremental adjusted operating margin is defined as the change in adjusted operating income divided by the change in sales.

Second Quarter 2020 Consolidated Results

($ in millions, except per share data)		Q2 2020			Q2 2019			Change			% Change
Net sales		$	119.3		$	143.8		$	(24.5)		(17%)
Gross profit		$	44.7		$	56.2		$	(11.5)		(20%)
Gross margin			37.5%			39.1%
Operating income		$	16.7		$	26.4		$	(9.7)		(37%)
Operating margin			14.0%			18.4%
Non-GAAP adjusted operating margin			19.3%			21.5%
Net income		$	12.9		$	17.3		$	(4.4)		(25%)
Diluted EPS		$	0.40		$	0.54		$	(0.14)		(26%)
Non-GAAP cash net income		$	17.7		$	20.7		$	(3.0)		(14%)
Non-GAAP cash EPS		$	0.55		$	0.65		$	(0.10)		(15%)
Adjusted EBITDA		$	27.0		$	34.7		$	(7.7)		(22%)
Adjusted EBITDA margin			22.6%			24.1%

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 certain non-recurring charges) 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 GAAP net income to non-GAAP cash net income and non-GAAP adjusted operating margin, and adjusted EBITDA. 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

• $119.3 million, declined 16% excluding the effect of currency; the majority of the decline was attributable to the effects of the COVID-19 pandemic and the associated macro industrial softness
• Foreign currency translation on sales – $1.7 million unfavorable

Profits and margins

• Gross profit and margin drivers – Gross profit was negatively impacted by lower sales volume and unfavorable currency; gross margin contracted 1.6 points as productivity improvements and ongoing cost management efforts helped to offset the impact of reduced leverage of fixed costs on a lower sales base and COVID-19 related production labor inefficiencies
• Selling, engineering and administrative (“SEA”) expenses – Decreased 7% reflecting aggressive cost containment initiatives which were partially offset by increased cost for safety equipment and cleaning services, restructuring costs and $1.6 million of CEO transition costs
• Amortization of intangible assets – $4.4 million, comparable with the prior-year period

Non-operating items

• Net interest expense – $2.9 million ($4.0 million in prior year), down on lower debt balances
• Effective tax rate – 4.7% (21.3% in prior year); excluding $2.6 million of one-time benefits, the effective tax rate for the period was 22.7%

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

• GAAP net income and earnings per share – Decline of $4.4 million and $0.14, respectively, were impacted by lower sales volume and CEO transition costs, partially offset by cost management efforts, lower interest and reduced effective tax rate
• Non-GAAP cash earnings per share – $0.10 lower reflecting the above, adjusted for amortization and other unusual items
• Adjusted EBITDA margin – Decline of 150 basis points on lower sales volume, reflecting the lower global demand environment related to COVID-19

First Half 2020 Consolidated Results

($ in millions, except per share data)		2020			2019			Change			% Change
Net sales		$	248.8		$	290.7		$	(41.9)		(14%)
Gross profit		$	96.6		$	112.7		$	(16.1)		(14%)
Gross margin			38.8%			38.8%
Operating income		$	6.7		$	52.2		$	(45.5)		(87%)
Operating margin			2.7%			18.0%
Non-GAAP adjusted operating margin			19.9%			21.0%
Net (loss) income		$	(4.3)		$	33.7		$	(38.0)		NM
Diluted EPS		$	(0.13)		$	1.05		$	(1.18)		NM
Non-GAAP cash net income		$	35.7		$	41.1		$	(5.4)		(13%)
Non-GAAP cash EPS		$	1.11		$	1.28		$	(0.17)		(13%)
Adjusted EBITDA		$	57.4		$	69.4		$	(12.0)		(17%)
Adjusted EBITDA margin			23.1%			23.9%

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 and adjusted EBITDA margin as well as reconciliations of GAAP operating income to non-GAAP adjusted operating income and GAAP net income to non-GAAP cash net income and non-GAAP adjusted operating margin, and adjusted EBITDA. Helios believes that, when used in conjunction with measures prepared in accordance with GAAP, non-GAAP measures described above help in the understanding of its operating performance.

Sales

• $38.2 million decline, or 13% excluding the effect of currency; the majority of the decline was attributable to the effects of the COVID-19 pandemic and the associated macro industrial softness
• Foreign currency translation on sales – $3.7 million unfavorable

Profits and margins

• Gross profit and margin drivers – maintained gross margin at 38.8% despite significant decline in sales; production efficiencies, cost management efforts and an $0.9 million non-recurring benefit in Electronics offset lower sales volume
• SEA expenses – Decreased primarily due to cost management efforts, which were partially offset by CEO transition costs and increased cost for safety equipment and cleaning services
• Amortization of intangible assets – $8.8 million compared with $9.1 million in prior year
• Goodwill impairment charge – $31.9 million, resulted from weakened market outlook primarily due to the COVID-19 pandemic

Non-operating items

• Net interest expense – $5.8 million compared with $8.4 million in prior year, declined with lower debt balances
• Effective tax rate – 15.0%, excludes non-taxable goodwill impairment charge, down from 21.7% in prior year, included certain one-time benefits in the second quarter that reduced the effective tax rate for the period

Earnings per share, non-GAAP cash earnings per share and adjusted EBITDA

• GAAP Earnings per share – Impacted by $31.9 million charge for goodwill impairment, as well as lower sales volume, partially offset by cost management efforts, lower interest and one-time tax benefit
• Non-GAAP cash earnings per share – decrease of $0.17 reflects the above, adjusted for amortization, goodwill impairment charge and other unusual items
• Adjusted EBITDA margin – Decline of 80 basis points on lower sales volume, reflecting effective cost management efforts and production efficiencies

Hydraulics Segment Review

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

Segment sales of $102.1 million declined 10% compared with the prior-year second quarter, impacted by softer end market demand attributable to the COVID-19 pandemic. The decrease also included $1.6 million from unfavorable changes in foreign currency exchange rates. Sales declined in the Americas region by 17%. The Europe, Middle East, Africa (“EMEA”) region declined 13.6%, while Asia/Pacific (“APAC”) region sales grew 5.6%, both excluding the combined $1.6 million effect of unfavorable foreign currency exchange rate changes.

Second quarter 2020 gross margin of 36.7% was down from the prior year’s 37.3% due to reduced leverage of fixed costs on lower sales volume and COVID-19 related production labor inefficiencies. Additionally, during the quarter there was a favorable change in sales mix and savings from cost containment efforts such as over-time management, decreased usage of temporary labor and inventory and supplies costs management.

SEA expenses in the 2020 second quarter decreased $2.8 million compared with the prior-year period, benefiting from cost management efforts.

Operating income in the 2020 second quarter was $22.0 million. Operating margin expanded 30 basis points to 21.5%, compared with 21.2% last year.

For the first half, segment sales totaled $205.9 million; excluding the $3.6 million impact of unfavorable changes in foreign currency exchange rates, segment sales decreased 9.0%. Gross profit declined $7.9 million, or 9.3%, from the prior year period, while gross margin expanded 60 basis points to 37.5%. The increase was primarily driven by effective cost management efforts and production efficiencies. Operating income for the first half was $43.5 million, or 21.1% of sales.

Electronics Segment Review

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

Segment sales were $17.2 million for the 2020 second quarter, compared with $30.1 million in the prior year quarter. The decline was primarily due to decreased demand caused by the COVID-19 pandemic including lost revenue from OEM shutdowns, a soft oil and gas end market and our intentional shift in customer base which involved changes in certain contractual obligations. Foreign currency translation had a minimal impact on segment sales in the quarter.

Second quarter 2020 gross margin was 42.1%, down from 45.8% last year. The contraction was attributable to decreased leverage of fixed costs resulting from lower volume partially offset by cost management efforts.

SEA costs in the quarter decreased by $1.0 million as a result of cost saving and restructuring efforts.

Operating income was $0.9 million in the second quarter of 2020, compared with $6.5 million in 2019. 2020 operating margin contracted to 5.5%, from 21.6% last year.

For the first half, segment sales were down 29% to $42.9 million, compared with the 2019 first half. Foreign currency had a $0.1 million unfavorable impact. Despite the significant sales decline, the 2020 first half gross margin declined just 50 basis points to 45.3% from 45.8% last year. Operating income for the period was $5.7 million, or 13.3% of sales.

Balance Sheet and Cash Flow Review

Total debt was $287.4 million at June 27, 2020, down from $300.4 million at December 28, 2019. Cash and cash equivalents at June 27, 2020 were $37.0 million, up from $22.1 million at December 28, 2019 as the Company focuses on preserving cash. Net debt decreased by $16.7 million from the end of the trailing first quarter and net debt-to-adjusted EBITDA remained unchanged at 2.1x at June 27, 2020, compared the end of the first quarter 2020 and yearend 2019. The Company has $37.0 million in cash and $205.3 million available on its revolving line of credit, which also allows for an accordion of up to an additional $200 million, subject to certain pro forma compliance requirements.

Cash provided by operations was $40.3 million and $25.4 million in the first six months of 2020 and 2019, respectively. The Company generated $25.3 million of cash from operations in the quarter up from $16.3 million in the prior-year period.

Capital expenditures were $5.2 million and $15.4 million for the first halves of 2020 and 2019, respectively, with the decrease in 2020 due to a conscious reduction in light of the impact of COVID-19 on economic conditions. Given the current environment, capital expenditures in 2020 are focused on higher priority and critical projects.

2020 Guidance

Given the uncertainty in outlook due to the impact of the COVID-19 pandemic on the economy and end markets, the Company will not be providing financial guidance metrics.

Webcast

The Company will host a conference call and webcast tomorrow morning 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 [phone]. The audio webcast can be monitored at www.heliostechnologies.com. Participants will have the ability to ask questions on either the teleconference call or the webcast.

A telephonic replay will be available from 12:00 p.m. ET on the day of the call through Tuesday, August 11, 2020. To listen to the archived call, dial [phone] and enter conference ID number 13705886. 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 industrial technology leader that develops and manufactures hydraulic and electronic control solutions for diverse markets. The Company operates in two business segments, Hydraulics and Electronics. The Hydraulics segment markets and sells products globally under the brands of Sun Hydraulics in relation to cartridge valve technology, Custom Fluidpower with regard to hydraulic system design and Faster in connection with quick release coupling solutions. Global Electronics brands include Enovation Controls and Murphy for fully-tailored solutions with a broad range of rugged and reliable instruments such as displays, controls and instrumentation products. Helios Technologies and information about its associated companies is available online at 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 Company’s financing plans; (iii) trends affecting the Company’s financial condition or results of operations; (iv) the Company’s ability to continue to control costs and to meet its liquidity and other financing needs; (v) the declaration and payment of dividends; and (vi) the Company’s ability to respond to changes in customer demand domestically and internationally, including as a result of standardization. In addition, we may make other written or oral statements, which constitute forward-looking statements, from time to time. Words such as “may,” “expects,” “projects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” variations of such words, and similar expressions are intended to identify such forward-looking statements. Similarly, statements that describe our future plans, objectives or goals also are forward-looking statements. These statements are not guaranteeing future performance and are subject to a number of risks and uncertainties. Our actual results may differ materially from what is expressed or forecasted in such forward-looking statements, and undue reliance should not be placed on such statements. All forward-looking statements are made as of the date hereof, and we undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

Factors that could cause the actual results to differ materially from what is expressed or forecasted in such forward‐looking statements include, but are not limited to, (i) conditions in the capital markets, including the interest rate environment and the availability of capital; (ii) changes in the competitive marketplace that could affect the Company’s revenue and/or cost bases, such as increased competition, lack of qualified engineering, marketing, management or other personnel, and increased labor and raw materials costs; and (iii) 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 December 28, 2019 and Part II, Item IA, “Risk Factors” in the Company’s Form 10-Q for the quarter ended March 28, 2020 and other filings with the Securities and Exchange Commission..

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.

Financial Tables Follow.

HELIOS TECHNOLOGIES CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited)
		Three Months Ended								Six Months Ended
		June 27,			June 29,					June 27,			June 29,
		2020			2019			% Change		2020			2019			% Change
Net sales		$	119,294		$	143,842		(17)%		$	248,777		$	290,693		(14)%
Cost of sales			74,575			87,615		(15)%			152,208			177,958		(14)%
Gross profit			44,719			56,227		(20)%			96,569			112,735		(14)%
Gross margin			37.5%			39.1%					38.8%			38.8%
Selling, engineering and administrative expenses			23,600			25,309		(7)%			49,264			51,465		(4)%
Amortization of intangible assets			4,417			4,545		(3)%			8,765			9,066		(3)%
Goodwill impairment			-			-		NM			31,871			-		NM
Operating income			16,702			26,373		(37)%			6,669			52,204		(87)%
Operating margin			14.0%			18.4%					2.7%			18.0%
Interest expense, net			2,891			4,048		(29)%			5,842			8,433		(31)%
Foreign currency transaction loss, net			283			501		(44)%			408			62		NM
Miscellaneous expense (income), net			18			(157)		NM			(76)			(50)		52 %
Change in fair value of contingent consideration			(34)			56		NM			(34)			775		NM
Income before income taxes			13,544			21,925		(38)%			529			42,984		(99)%
Income tax provision			636			4,660		(86)%			4,844			9,315		(48)%
Net income (loss)		$	12,908		$	17,265		(25)%		$	(4,315)		$	33,669		NM
Basic and diluted net income (loss) per common share		$	0.40		$	0.54		(26)%		$	(0.13)		$	1.05		NM
Basic and diluted weighted average shares outstanding			32,081			32,012					32,071			31,995
Dividends declared per share		$	0.09		$	0.09				$	0.18		$	0.18
NM = Not meaningful

HELIOS TECHNOLOGIES CONSOLIDATED BALANCE SHEETS (In thousands)
		June 27,				December 28,
		2020				2019
		(Unaudited)
Assets
Current assets:
Cash and cash equivalents		$	36,965			$	22,123
Restricted cash			37				39
Accounts receivable, net of allowance for doubtful accounts
of $1,101 and $1,131			73,018				66,677
Inventories, net			84,950				85,195
Income taxes receivable			2,852				3,196
Other current assets			17,296				15,359
Total current assets			215,118				192,589
Property, plant and equipment, net			140,605				145,854
Deferred income taxes			8,837				5,803
Goodwill			346,071				377,569
Other intangible assets, net			286,522				294,651
Other assets			4,627				5,285
Total assets		$	1,001,780			$	1,021,751
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable		$	29,424			$	29,730
Accrued compensation and benefits			16,457				16,898
Other accrued expenses and current liabilities			12,159				13,549
Current portion of contingent consideration			797				828
Current portion of long-term non-revolving debt, net			10,216				7,623
Dividends payable			2,888				2,884
Income taxes payable			9,972				4,941
Total current liabilities			81,913				76,453
Revolving lines of credit			193,948				208,708
Long-term non-revolving debt, net			83,267				84,062
Deferred income taxes			48,084				49,290
Other noncurrent liabilities			27,804				25,602
Total liabilities			435,016				444,115
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,
32,081 and 32,047 shares issued and outstanding			32				32
Capital in excess of par value			367,841				365,310
Retained earnings			257,568				267,658
Accumulated other comprehensive loss			(58,677	)			(55,364	)
Total shareholders’ equity			566,764				577,636
Total liabilities and shareholders’ equity		$	1,001,780			$	1,021,751

HELIOS TECHNOLOGIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited)
		Six Months Ended
		June 27,				June 29,
		2020				2019
Cash flows from operating activities:
Net (loss) income		$	(4,315	)		$	33,669
Adjustments to reconcile net (loss) income to
net cash provided by operating activities:
Depreciation and amortization			17,021				17,195
(Gain) Loss on disposal of assets			(15	)			79
Goodwill impairment			31,871				-
Stock-based compensation expense			2,447				2,781
Amortization of debt issuance costs			358				358
Benefit for deferred income taxes			(2,370	)			(1,095	)
Change in fair value of contingent consideration			(34	)			775
Forward contract gains, net			(41	)			(409	)
Net investment hedge loss			164				-
Other, net			510				940
(Increase) decrease in operating assets:
Accounts receivable			(7,040	)			(9,586	)
Inventories			(724	)			(12,276	)
Income taxes receivable			327				(488	)
Other current assets			(1,736	)			(3,312	)
Other assets			1,855				781
Increase (decrease) in operating liabilities:
Accounts payable			(18	)			1,178
Accrued expenses and other liabilities			(1,424	)			4,176
Income taxes payable			4,885				3,078
Other noncurrent liabilities			(1,390	)			(1,668	)
Contingent consideration payment in excess of acquisition date fair value			-				(10,731	)
Net cash provided by operating activities			40,331				25,445
Cash flows from investing activities:
Capital expenditures			(5,215	)			(15,413	)
Proceeds from dispositions of equipment			67				597
Cash settlement of forward contracts			(357	)			-
Net cash used in investing activities			(5,505	)			(14,816	)
Cash flows from financing activities:
Borrowings on revolving credit facilities			11,000				85,639
Repayment of borrowings on revolving credit facilities			(26,359	)			(91,000	)
Borrowings on long-term non-revolving debt			5,714				-
Repayment of borrowings on long-term non-revolving debt			(4,001	)			(2,910	)
Proceeds from stock issued			723				843
Dividends to shareholders			(5,772	)			(5,759	)
Payment of contingent consideration liability			-				(7,064	)
Other financing activities			(960	)			(1,141	)
Net cash used in financing activities			(19,655	)			(21,392	)
Effect of exchange rate changes on cash, cash equivalents and restricted cash			(331	)			569
Net increase (decrease) in cash, cash equivalents and restricted cash			14,840				(10,194	)
Cash, cash equivalents and restricted cash, beginning of period			22,162				23,515
Cash, cash equivalents and restricted cash, end of period		$	37,002			$	13,321

HELIOS TECHNOLOGIES SEGMENT DATA (In thousands) (Unaudited)
		Three Months Ended					Six Months Ended
		June 27,		June 29,			June 27,			June 29,
		2020		2019			2020			2019
Sales:
Hydraulics		$102,089		$	113,710		$	205,907		$	230,173
Electronics		17,205			30,132			42,870			60,520
Consolidated		$119,294		$	143,842		$	248,777		$	290,693
Gross profit and margin:
Hydraulics		$37,473		$	42,407		$	77,147		$	85,040
		36.7%			37.3%			37.5%			36.9%
Electronics		7,246			13,820			19,422			27,695
		42.1%			45.8%			45.3%			45.8%
Consolidated		$44,719		$	56,227		$	96,569		$	112,735
		37.5%			39.1%			38.8%			38.8%
Operating income and margin:
Hydraulics		$21,989		$	24,123		$	43,471		$	47,885
		21.5%			21.2%			21.1%			20.8%
Electronics		939			6,488			5,717			13,000
		5.5%			21.6%			13.3%			21.5%
Corporate and other		(6,226)			(4,238)			(42,519)			(8,681)
Consolidated		$16,702		$	26,373		$	6,669		$	52,204
		14.0%			18.4%			2.7%			18.0%

HELIOS TECHNOLOGIES ADDITIONAL INFORMATION (Unaudited)
2020 Sales by Geographic Region and Segment
($ in millions)
		Q1		% of Total	Q2		% of Total	2020		% of Total
Americas:
Hydraulics		$	37.3		$	34.2		$	71.6
Electronics			21.6			13.4			35.0
Consol. Americas			58.9	45%		47.6	40%		106.6	43.0%
EMEA:
Hydraulics			33.5			31.2			64.7
Electronics			2.5			1.9			4.4
Consol. EMEA			36.0	28%		33.1	28%		69.1	28.0%
APAC:
Hydraulics			33.0			36.7			69.6
Electronics			1.6			1.9			3.5
Consol. APAC			34.6	27%		38.6	32%		73.1	29.0%
Total		$	129.5		$	119.3		$	248.8

2019 Sales by Geographic Region and Segment
($ in millions)
		Q1		% of Total	Q2		% of Total	Q3		% of Total	Q4		% of Total	2019		% of Total
Americas:
Hydraulics		$	41.6		$	41.2		$	43.3		$	36.2		$	162.3
Electronics			26.1			26.6			24.0			19.5			96.3
Consol. Americas			67.7	46%		67.8	47%		67.3	49%		55.7	44%		258.6	47.0%
EMEA:
Hydraulics			41.8			36.8			31.9			31.1			141.6
Electronics			2.5			1.8			2.1			2.0			8.4
Consol. EMEA			44.3	30%		38.6	27%		34.0	25%		33.1	26%		150.0	27.0%
APAC:
Hydraulics			33.1			35.7			34.9			35.2			138.9
Electronics			1.8			1.7			1.8			1.9			7.2
Consol. APAC			34.9	24%		37.4	26%		36.7	26%		37.1	30%		146.1	26.0%
Total		$	146.9		$	143.8		$	138.0		$	125.9		$	554.7

HELIOS TECHNOLOGIES Non-GAAP Adjusted Operating Income RECONCILIATION (In thousands) (Unaudited)
		Three Months Ended						Six Months Ended
		June 27,			June 29,			June 27,			June 29,
		2020			2019			2020			2019
GAAP operating income		$	16,702		$	26,373		$	6,669		$	52,204
Acquisition-related amortization of intangible assets			4,417			4,484			8,765			8,945
Acquisition and financing-related expenses			-			-			74			11
Restructuring charges			298			-			298			-
CEO transition costs			1,644			-			1,809			-
Goodwill impairment			-			-			31,871			-
Non-GAAP adjusted operating income		$	23,061		$	30,857		$	49,486		$	61,160
GAAP operating margin			14.0%			18.4%			2.7%			18.0%
Non-GAAP Adjusted operating margin			19.3%			21.5%			19.9%			21.0%

Adjusted EBITDA RECONCILIATION (In thousands) (Unaudited)
		Three Months Ended						Six Months Ended						Twelve Months Ended
		June 27,			June 29,			June 27,			June 29,			June 27,
		2020			2019			2020			2019			2020
Net income (loss)		$	12,908		$	17,265		$	(4,315)		$	33,669		$	22,285
Interest expense, net			2,891			4,048			5,842			8,433			12,796
Income tax provision			636			4,660			4,844			9,315			10,567
Depreciation and amortization			8,645			8,624			17,021			17,195			35,041
EBITDA			25,080			34,597			23,392			68,612			80,689
Acquisition and financing-related expenses			-			-			74			11			74
Restructuring charges			298			-			298			-			2,022
CEO transition costs			1,644			-			1,809			-			1,809
Goodwill impairment			-			-			31,871			-			31,871
Loss on disposal of intangible asset			-			-			-			-			2,713
Other			-			-			-			-			127
Change in fair value of contingent consideration			(34)			56			(34)			775			(157)
Adjusted EBITDA		$	26,988		$	34,653		$	57,410		$	69,398		$	119,148
Adjusted EBITDA margin			22.6%			24.1%			23.1%			23.9%			23.2%

HELIOS TECHNOLOGIES Non-GAAP Cash Net Income RECONCILIATION (In thousands) (Unaudited)
		Three Months Ended							Six Months Ended
		June 27,			June 29,				June 27,			June 29,
		2020			2019				2020			2019
Net income (loss)		$	12,908		$	17,265			$	(4,315)		$	33,669
Amortization of intangible assets			4,417			4,545				8,765			9,066
Acquisition and financing-related expenses			-			-				74			11
Restructuring charges			298			-				298			-
CEO transition costs			1,644			-				1,809			-
Goodwill impairment			-			-				31,871			-
Change in fair value of contingent consideration			(34)			56				(34)			775
Tax effect of above			(1,581)			(1,150)				(2,728)			(2,463)
Non-GAAP cash net income		$	17,652		$	20,716			$	35,740		$	41,058
Non-GAAP cash net income per diluted share		$	0.55		$	0.65			$	1.11		$	1.28

Net Debt-to-Adjusted EBITDA Reconciliation (In thousands) (Unaudited)
		As of
		June 27,
		2020
Current portion of long-term non-revolving debt, net		$	10,216
Revolving lines of credit			193,948
Long-term non-revolving debt, net			83,267
Total debt			287,431
Less: Cash and cash equivalents			36,965
Net debt		$	250,466
Adjusted EBITDA, TTM ended June 27, 2020		$	119,148
Ratio of net debt to TTM Adjusted EBITDA			2.1

Non-GAAP 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 to other similarly titled measures used by other companies.

View source version on businesswire.com: https://www.businesswire.com/news/home/20200803005648/en/