Please wait

kadantlogo_jpg.jpg
 
Reconciliation of Non-GAAP Adjusted Operating Income,
Adjusted Net Income and Adjusted EPS to GAAP Financial Measures
(In thousands, except per share amounts)


Reconciliation of Operating Income (GAAP) to Adjusted Operating Income (Non-GAAP)
March 29, 2025June 28, 2025September 27, 2025January 3, 2026
 Three Months EndedThree Months EndedSix Months EndedThree Months EndedNine Months EndedThree Months EndedTwelve Months Ended
Operating Income, as Reported$35,586 $39,377 $74,963 $42,616 $117,579 $39,709 $157,288 
Adjustments 698 1,134 1,832 3,170 5,002 3,654 8,656 
Adjusted Operating Income*, as Previously Reported$36,284 $40,511 $76,795 $45,786 $122,581 $43,363 $165,944 
Amortization of Acquired Intangible Assets6,320 6,333 12,653 6,521 19,174 8,266 27,440 
Adjusted Operating Income*, as Currently Reported$42,604 $46,844 $89,448 $52,307 $141,755 $51,629 $193,384 

Reconciliation of Net Income and EPS (GAAP) to Adjusted Net Income and Adjusted EPS (Non-GAAP)
Three Months Ended
March 29, 2025June 28, 2025September 27, 2025January 3, 2026
Net Income and EPS Attributable to Kadant, as Reported$24,063 $2.04$26,159 $2.22$27,722 $2.35$24,025 $2.04
Adjustments, Net of Tax611 0.061,073 0.092,847 0.242,765 0.24
Adjusted Net Income* and Adjusted EPS*, as Previously Reported$24,674 $2.10$27,232 $2.31$30,569 $2.59$26,790 $2.27
Amortization of Acquired Intangible Assets, Net of Tax4,753 0.404,767 0.404,900 0.426,225 0.53
Adjusted Net Income* and Adjusted EPS*, as Currently Reported$29,427 $2.50$31,999 $2.71$35,469 $3.01$33,015 $2.80
Weighted Average Diluted Shares11,776 11,793  11,802 11,805 

Six Months EndedNine Months EndedTwelve Months Ended
June 28, 2025September 27, 2025January 3, 2026
Net Income and EPS Attributable to Kadant, as Reported$50,222 $4.26$77,944 $6.61$101,969 $8.65
Adjustments, Net of Tax1,684 0.144,531 0.397,296 0.61
Adjusted Net Income* and Adjusted EPS*, as Previously Reported$51,906 $4.40$82,475 $7.00$109,265 $9.26
Amortization of Acquired Intangible Assets, Net of Tax9,520 0.8114,420 1.2220,645 1.75
Adjusted Net Income* and Adjusted EPS*, as Currently Reported$61,426 $5.21$96,895 $8.22$129,910 $11.01
Weighted Average Diluted Shares11,784 11,790 11,794 
1
kadantlogo_jpg.jpg
 
Reconciliation of Operating Income (GAAP) to Adjusted Operating Income (Non-GAAP)
March 30, 2024June 29, 2024September 28, 2024December 28, 2024
 Three Months EndedThree Months EndedSix Months EndedThree Months EndedNine Months EndedThree Months EndedTwelve Months Ended
Operating Income, as Reported$36,927 $48,401 $85,328 $48,987 $134,315 $36,937 $171,252 
Adjustments 4,344 2,098 6,442 2,186 8,628 3,501 12,129 
Adjusted Operating Income*, as Previously Reported$41,271 $50,499 $91,770 $51,173 $142,943 $40,438 $183,381 
Amortization of Acquired Intangible Assets6,072 6,289 12,361 6,711 19,072 6,716 25,788 
Adjusted Operating Income*, as Currently Reported$47,343 $56,788 $104,131 $57,884 $162,015 $47,154 $209,169 

Reconciliation of Net Income and EPS (GAAP) to Adjusted Net Income and Adjusted EPS (Non-GAAP)
Three Months Ended
March 30, 2024June 29, 2024September 28, 2024December 28, 2024
Net Income and EPS Attributable to Kadant, as Reported$24,689 $2.10$31,291 $2.66$31,586 $2.68$24,032 $2.04
Adjustments, Net of Tax3,299 0.281,727 0.151,830 0.152,516 0.22
Adjusted Net Income* and Adjusted EPS*, as Previously Reported$27,988 $2.38$33,018 $2.81$33,416 $2.84$26,548 $2.25
Amortization of Acquired Intangible Assets, Net of Tax4,566 0.394,729 0.405,047 0.435,049 0.43
Adjusted Net Income* and Adjusted EPS*, as Currently Reported$32,554 $2.77$37,747 $3.21$38,463 $3.27$31,597 $2.68
Weighted Average Diluted Shares11,744 11,766 11,780 11,794 

Six Months EndedNine Months EndedTwelve Months Ended
June 29, 2024September 28, 2024December 28, 2024
Net Income and EPS Attributable to Kadant, as Reported$55,980 $4.76$87,566 $7.44$111,598 $9.48
Adjustments, Net of Tax5,026 0.436,856 0.589,372 0.80
Adjusted Net Income* and Adjusted EPS*, as Previously Reported$61,006 $5.19$94,422 $8.03$120,970 $10.28
Amortization of Acquired Intangible Assets, Net of Tax9,295 0.7914,342 1.2219,391 1.65
Adjusted Net Income* and Adjusted EPS*, as Currently Reported$70,301 $5.98$108,764 $9.25$140,361 $11.92
Weighted Average Diluted Shares11,755 11,763 11,771 


2
kadantlogo_jpg.jpg
 
Reconciliation of Operating Income (GAAP) to Adjusted Operating Income (Non-GAAP)
Twelve Months Ended
 December 30,
2023		December 31,
2022		January 1,
2022
Operating Income, as Reported$165,757 $171,282 $116,710 
Adjustments 2,267 (16,387)9,730 
Adjusted Operating Income*, as Previously Reported$168,024 $154,895 $126,440 
Amortization of Acquired Intangible Assets18,448 19,804 19,543 
Adjusted Operating Income*, as Currently Reported$186,472 $174,699 $145,983 

Reconciliation of Net Income and EPS (GAAP) to Adjusted Net Income and Adjusted EPS (Non-GAAP)
Twelve Months Ended
December 30, 2023December 31, 2022January 1, 2022
Net Income and EPS Attributable to Kadant, as Reported$116,069 $9.90$120,928 $10.35$84,043 $7.21
Adjustments, Net of Tax1,683 0.14(12,975)(1.12)7,226 0.61
Adjusted Net Income* and Adjusted EPS*, as Previously Reported$117,752 $10.04$107,953 $9.24$91,269 $7.83
Amortization of Acquired Intangible Assets, Net of Tax13,809 1.1814,824 1.2714,682 1.26
Adjusted Net Income* and Adjusted EPS*, as Currently Reported$131,561 $11.22$122,777 $10.50$105,951 $9.09
Weighted Average Diluted Shares11,729 11,688 11,655 
Use of Non-GAAP Financial Measures
In addition to the financial measures prepared in accordance with GAAP, we use certain non-GAAP financial measures, including adjusted operating income, adjusted net income, and adjusted EPS. These non-GAAP financial measures exclude amortization expense related to acquired intangible assets, profit in inventory and backlog (collectively, “purchase accounting expenses”); acquisition costs; restructuring and impairment costs; and other income or expense, as indicated. We exclude acquisition-related purchase accounting expenses to provide a more meaningful and consistent comparison of our operating results over time and with peer companies. While we have a history of acquisition activity, such transactions do not occur on a predictable cycle, and the size and nature of these transactions will vary. We believe it is important for investors to understand that these intangible assets were recorded as part of purchase accounting and that they contribute to revenue generation. We also exclude other items as they are not indicative of our core operating results and are not comparable to other periods, which have differing levels of incremental costs, expenditures or income, or none at all.
We believe these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures, provide meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of our core business, operating results, or future outlook. We believe that the inclusion of such measures helps investors gain an understanding of our underlying operating performance and future prospects, consistent with how management measures and forecasts our performance, especially when comparing such results to previous periods or forecasts and to the performance of our competitors. Such measures are also used by us in our financial and operating decision-making and for compensation purposes. We also believe this information is responsive to investors' requests and gives them additional measures of our performance.


3
kadantlogo_jpg.jpg
 
The non-GAAP financial measures included in this Current Report on Form 8-K are not meant to be considered superior to or a substitute for the results of operations prepared in accordance with GAAP. In addition, the non-GAAP financial measures included in this Current Report on Form 8-K have limitations associated with their use as compared to the most directly comparable GAAP measures, in that they may be different from, and therefore not comparable to, similar measures used by other companies.

Notes:
* Represents a non-GAAP financial measure.
All references to EPS (earnings per share) are to EPS as calculated on a diluted basis.
Certain per share data in the tables above may not foot or recalculate due to rounding.


4