LEWISVILLE, Texas--(BUSINESS WIRE)--Orthofix Medical Inc. (NASDAQ:OFIX) today reported its financial results for the quarter ended September 30, 2022. Net sales were $114.0 million, earnings per share (“EPS”) was $(0.53), and adjusted EPS was $0.13.
“New product innovation and commercial channel execution delivered a strong performance during the third quarter,” said Orthofix President and Chief Executive Officer Jon Serbousek. “Global Orthopedics, Biologics, and Bone Growth Therapies drove topline growth as solid portfolio-wide sales were bolstered by exciting market adoption trends from a number of recently launched products such as AccelStim™ Bone Healing Therapy and Virtuos™ Lyograft.”
Continued Serbousek. “We are bullish about the future of Orthofix, even more so following the recent agreement to merge with SeaSpine. The combination of these two businesses will form an extremely well-positioned spine and orthopedics company with a unique profile of scale, growth, and profitability. It will be supported by a strong balance sheet capable of self-funding initiatives to deliver innovative solutions to improve patient outcomes on a global scale.”
Financial Results Overview
The following table provides net sales by major product category by reporting segment:
|
|
Three Months Ended September 30, |
|
|||||||||||||
(Unaudited, U.S. Dollars, in thousands) |
|
2022 |
|
|
2021 |
|
|
Change |
|
|
Constant
|
|
||||
Bone Growth Therapies |
|
$ |
46,531 |
|
|
$ |
45,168 |
|
|
|
3.0 |
% |
|
|
3.0 |
% |
Spinal Implants |
|
|
25,857 |
|
|
|
28,151 |
|
|
|
(8.1 |
%) |
|
|
(7.1 |
%) |
Biologics |
|
|
13,798 |
|
|
|
12,806 |
|
|
|
7.7 |
% |
|
|
7.7 |
% |
Global Spine |
|
|
86,186 |
|
|
|
86,125 |
|
|
|
0.1 |
% |
|
|
0.4 |
% |
Global Orthopedics |
|
|
27,810 |
|
|
|
26,303 |
|
|
|
5.7 |
% |
|
|
19.0 |
% |
Net sales |
|
$ |
113,996 |
|
|
$ |
112,428 |
|
|
|
1.4 |
% |
|
|
4.8 |
% |
Gross profit decreased $0.7 million to $83.4 million. Gross margin decreased to 73.2% compared to 74.8% in the prior year period.
Net loss was $(10.7) million, or $(0.53) per share, compared to net loss of $(2.2) million, or $(0.11) per share in the prior year period. Adjusted net income was $2.7 million, or $0.13 per share, compared to adjusted net income of $2.0 million, or $0.10 per share in the prior year period.
EBITDA was $(1.5) million, compared to $5.0 million in the prior year period. Adjusted EBITDA was $14.3 million, or 12.5% of net sales, compared to $11.9 million, or 10.6% of net sales, in the prior year period.
Liquidity
As of September 30, 2022, cash totaled $51.7 million, compared to $87.8 million as of December 31, 2021. As of September 30, 2022, the Company had no borrowings under its five year $300 million secured revolving credit facility. For the first nine months of 2022, cash flow from operations decreased $20.6 million to $(13.9) million, while free cash flow decreased $25.1 million to $(31.1) million.
Business Outlook
As of the date hereof, the Company expects the following net sales results for the year ended December 31, 2022. These expectations are based on the current foreign currency exchange rates and do not include any additional exchange rate changes that may occur this year.
|
|
Current 2022 Outlook |
|
Previous 2022 Outlook |
(Unaudited, U.S. Dollars, in millions, except per share data) |
|
Range |
|
Range |
Full year net sales |
|
$457 - $463 |
|
$455 - $465 |
Full year net sales growth rates – reported |
|
(2%) - 0% |
|
(2%) - 0% |
Full year net sales growth rates – constant currency |
|
1% - 2% |
|
0% - 2% |
|
|
|
|
|
Full year adjusted EBITDA |
|
$52 - $54 |
|
$53 - $57 |
Full year adjusted EBITDA as percentage of net sales 1 |
|
12% |
|
12% |
|
|
|
|
|
Full year adjusted EPS |
|
$0.40-$0.50 |
|
$0.45-$0.55 |
1 Calculated using the midpoint of estimated full year net sales |
||||
The Company is not able to provide expectations of GAAP operating income or GAAP EPS, the closest comparable U.S. GAAP measures to Adjusted EBITDA and Adjusted EPS, respectively (each of which are non-GAAP measures), on a forward-looking basis because the Company is unable to predict without unreasonable efforts the ultimate outcome of matters (including legal proceedings, acquisition-related expenses, accounting fair value adjustments, and other such items) that will determine the quantitative amount of the items excluded from the applicable non-GAAP measure, which items are further described in the reconciliation tables and related descriptions below. These items are uncertain, depend on various factors, and could be material to the Company’s results computed in accordance with U.S. GAAP.
Conference Call
Orthofix will host a conference call today at 8:30 AM Eastern time to discuss the Company's financial results for the third quarter of 2022. Interested parties may access the conference call by dialing (888) 330-2508 in the U.S. and Canada, and (240) 789-2735 in all other locations, and referencing the access code 9556380. A replay of the call will be available for three weeks by dialing (800) 770-2030 in the U.S. and Canada, and (647) 362-9199 in all other locations, and entering the access code 9556380. A webcast of the conference call may be accessed at ir.Orthofix.com.
Orthofix and SeaSpine to Combine in Merger of Equals
In a press release on, October 11, 2022, it was announced that the Company and SeaSpine have entered into a definitive agreement to combine in an all-stock merger of equals. For more details, please visit ir.Orthofix.com/events-and-presentations.
About Orthofix
Orthofix Medical Inc. is a global medical device company with a spine and orthopedics focus. The Company’s mission is to deliver innovative, quality-driven solutions while partnering with health care professionals to improve patient mobility. Headquartered in Lewisville, Texas, Orthofix’s spine and orthopedics products are distributed in more than 60 countries via the Company's sales representatives and distributors. For more information, please visit www.orthofix.com.
Forward-Looking Statements
This communication contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, relating to our business and financial outlook, which are based on our current beliefs, assumptions, expectations, estimates, forecasts and projections. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “intends,” “predicts,” “potential,” or “continue” or other comparable terminology. These forward-looking statements are not guarantees of our future performance and involve risks, uncertainties, estimates and assumptions that are difficult to predict, including the risks described in Part I, Item 1A under the heading Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2021 (the “2021 Form 10-K”), and in Part II, Item 1A under the heading Risk Factors in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2022. Factors that could cause or contribute to such differences may include, but are not limited to, (i) risks relating to the effects of the COVID-19 pandemic on our business, (ii) our ability to maintain operations to support our customers and patients in the near-term and to capitalize on future growth opportunities, (iii) risks associated with acceptance of surgical products and procedures by surgeons and hospitals, (iv) development and acceptance of new products or product enhancements, (v) clinical and statistical verification of the benefits achieved via the use of our products, (vi) our ability to adequately manage inventory, (vii) our ability to recruit and retain management and key personnel, (viii) global economic instability and potential supply chain disruption caused by Russia’s unlawful invasion of Ukraine and resulting sanctions, and (ix) the other risks and uncertainties more fully described in our periodic filings with the Securities and Exchange Commission (the “SEC”). To the extent that the COVID-19 pandemic continues to adversely affect our business and financial results, it may also have the effect of heightening many of the other risks described in Part I, Item 1A under the heading Risk Factors in our 2021 Form 10-K, such as our ability to generate sufficient cash flows to run our business and our ability to protect our information technology networks and infrastructure from unauthorized access, misuse, malware, phishing and other events that could have a security impact as a result of our remote working environment or otherwise. As a result of these various risks, our actual outcomes and results may differ materially from those expressed in these forward-looking statements.
This list of risks, uncertainties, and other factors is not complete. We discuss some of these matters more fully, as well as certain risk factors that could affect our business, financial condition, results of operations, and prospects, in reports we file from time-to-time with the SEC, which are available to read at www.sec.gov. Any or all forward-looking statements that we make may turn out to be wrong (due to inaccurate assumptions that we make or otherwise), and our actual outcomes and results may differ materially from those expressed in these forward-looking statements. You should not place undue reliance on any of these forward-looking statements. Further, any forward-looking statement speaks only as of the date hereof, unless it is specifically otherwise stated to be made as of a different date. We undertake no obligation to update, and expressly disclaim any duty to update, our forward-looking statements, whether as a result of circumstances or events that arise after the date hereof, new information, or otherwise.
ORTHOFIX MEDICAL INC. Condensed Consolidated Statements of Operations |
||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
(U.S. Dollars, in thousands, except share and per share data) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
|
|
(Unaudited) |
|
|
(Unaudited) |
|
||||||||||
Net sales |
|
$ |
113,996 |
|
|
$ |
112,428 |
|
|
$ |
338,484 |
|
|
$ |
339,415 |
|
Cost of sales |
|
|
30,573 |
|
|
|
28,307 |
|
|
|
90,491 |
|
|
|
81,660 |
|
Gross profit |
|
|
83,423 |
|
|
|
84,121 |
|
|
|
247,993 |
|
|
|
257,755 |
|
Sales and marketing |
|
|
55,461 |
|
|
|
56,097 |
|
|
|
169,486 |
|
|
|
164,220 |
|
General and administrative |
|
|
19,322 |
|
|
|
16,312 |
|
|
|
54,496 |
|
|
|
51,091 |
|
Research and development |
|
|
11,943 |
|
|
|
12,360 |
|
|
|
35,913 |
|
|
|
36,378 |
|
Acquisition-related amortization and remeasurement |
|
|
2,484 |
|
|
|
(335 |
) |
|
|
(9,678 |
) |
|
|
5,028 |
|
Operating income (loss) |
|
|
(5,787 |
) |
|
|
(313 |
) |
|
|
(2,224 |
) |
|
|
1,038 |
|
Interest expense, net |
|
|
(277 |
) |
|
|
(433 |
) |
|
|
(1,059 |
) |
|
|
(1,400 |
) |
Other expense, net |
|
|
(3,308 |
) |
|
|
(1,789 |
) |
|
|
(7,436 |
) |
|
|
(3,528 |
) |
Loss before income taxes |
|
|
(9,372 |
) |
|
|
(2,535 |
) |
|
|
(10,719 |
) |
|
|
(3,890 |
) |
Income tax benefit (expense) |
|
|
(1,344 |
) |
|
|
364 |
|
|
|
(1,968 |
) |
|
|
(1,677 |
) |
Net loss |
|
$ |
(10,716 |
) |
|
$ |
(2,171 |
) |
|
$ |
(12,687 |
) |
|
$ |
(5,567 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
(0.53 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.63 |
) |
|
$ |
(0.28 |
) |
Diluted |
|
|
(0.53 |
) |
|
|
(0.11 |
) |
|
|
(0.63 |
) |
|
|
(0.28 |
) |
Weighted average number of common shares (in millions): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
20.1 |
|
|
|
19.8 |
|
|
|
20.0 |
|
|
|
19.6 |
|
Diluted |
|
|
20.1 |
|
|
|
19.8 |
|
|
|
20.0 |
|
|
|
19.6 |
|
ORTHOFIX MEDICAL INC. Condensed Consolidated Balance Sheets |
||||||||
(U.S. Dollars, in thousands, except par value data) |
|
September 30,
|
|
|
December 31,
|
|
||
|
|
(Unaudited) |
|
|
|
|
||
Assets |
|
|
|
|
|
|
||
Current assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
51,660 |
|
|
$ |
87,847 |
|
Accounts receivable, net of allowances of $5,948 and $4,944, respectively |
|
|
75,633 |
|
|
|
78,560 |
|
Inventories |
|
|
100,277 |
|
|
|
82,974 |
|
Prepaid expenses and other current assets |
|
|
19,325 |
|
|
|
20,141 |
|
Total current assets |
|
|
246,895 |
|
|
|
269,522 |
|
Property, plant, and equipment, net |
|
|
57,820 |
|
|
|
59,252 |
|
Intangible assets, net |
|
|
47,513 |
|
|
|
52,666 |
|
Goodwill |
|
|
71,317 |
|
|
|
71,317 |
|
Deferred income taxes |
|
|
1,544 |
|
|
|
1,771 |
|
Other long-term assets |
|
|
24,571 |
|
|
|
22,095 |
|
Total assets |
|
$ |
449,660 |
|
|
$ |
476,623 |
|
Liabilities and shareholders’ equity |
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
28,003 |
|
|
$ |
26,459 |
|
Current portion of finance lease liability |
|
|
638 |
|
|
|
2,590 |
|
Other current liabilities |
|
|
49,007 |
|
|
|
76,781 |
|
Total current liabilities |
|
|
77,648 |
|
|
|
105,830 |
|
Long-term portion of finance lease liability |
|
|
19,407 |
|
|
|
19,890 |
|
Other long-term liabilities |
|
|
19,066 |
|
|
|
13,969 |
|
Total liabilities |
|
|
116,121 |
|
|
|
139,689 |
|
Contingencies |
|
|
|
|
|
|
||
Shareholders’ equity |
|
|
|
|
|
|
||
Common shares $0.10 par value; 50,000 shares authorized;
|
|
|
2,001 |
|
|
|
1,983 |
|
Additional paid-in capital |
|
|
328,387 |
|
|
|
313,951 |
|
Retained earnings |
|
|
8,313 |
|
|
|
21,000 |
|
Accumulated other comprehensive loss |
|
|
(5,162 |
) |
|
|
— |
|
Total shareholders’ equity |
|
|
333,539 |
|
|
|
336,934 |
|
Total liabilities and shareholders’ equity |
|
$ |
449,660 |
|
|
$ |
476,623 |
|
ORTHOFIX MEDICAL INC.
Non-GAAP Financial Measures
The following tables present reconciliations of operating income (loss), net income (loss), EPS, and net cash from operating activities, in each case calculated in accordance with U.S. generally accepted accounting principles (“GAAP”), to, as applicable, non-GAAP financial measures, referred to as "EBITDA," "Adjusted EBITDA," "Adjusted net income (loss)," "Adjusted EPS," and "Free cash flow" that exclude items specified in the tables. The GAAP measures shown in the tables below represent the most comparable GAAP measure to the applicable non-GAAP measure(s) shown in the table. A more detailed explanation of the items excluded from these non-GAAP financial measures, as well as why management believes the non-GAAP financial measures are useful to them, is included following the reconciliations. The non-GAAP adjusted results shown below and within this press release, which exclude the items specified in the reconciliation tables below, should not be construed as a substitute for, or a better indicator of, the Company’s performance than the Company’s GAAP results.
EBITDA and Adjusted EBITDA
|
|
Three Months Ended September 30, 2022 |
|
|||||||||||||
(Unaudited, U.S. Dollars, in thousands) |
|
Total Orthofix |
|
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
||||
Operating income (loss) |
|
$ |
(5,787 |
) |
|
$ |
5,960 |
|
|
$ |
(183 |
) |
|
$ |
(11,564 |
) |
Other income (expense), net |
|
|
(3,308 |
) |
|
|
(881 |
) |
|
|
(1,868 |
) |
|
|
(559 |
) |
Depreciation and amortization |
|
|
5,499 |
|
|
|
3,120 |
|
|
|
1,424 |
|
|
|
955 |
|
Amortization of acquired intangibles |
|
|
2,071 |
|
|
|
1,917 |
|
|
|
154 |
|
|
|
— |
|
EBITDA |
|
$ |
(1,525 |
) |
|
$ |
10,116 |
|
|
$ |
(473 |
) |
|
$ |
(11,168 |
) |
Share-based compensation |
|
|
4,720 |
|
|
|
1,927 |
|
|
|
476 |
|
|
|
2,317 |
|
Foreign exchange impact |
|
|
3,253 |
|
|
|
875 |
|
|
|
1,816 |
|
|
|
562 |
|
Strategic investments |
|
|
3,392 |
|
|
|
51 |
|
|
|
158 |
|
|
|
3,183 |
|
Acquisition-related fair value adjustments |
|
|
419 |
|
|
|
419 |
|
|
|
— |
|
|
|
— |
|
Loss on investment securities |
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
Legal judgments/settlements |
|
|
125 |
|
|
|
125 |
|
|
|
— |
|
|
|
— |
|
Succession and transition charges |
|
|
68 |
|
|
|
(44 |
) |
|
|
(7 |
) |
|
|
119 |
|
Medical device regulation |
|
|
2,590 |
|
|
|
1,917 |
|
|
|
678 |
|
|
|
(5 |
) |
Business interruption - COVID-19 |
|
|
1,216 |
|
|
|
1,215 |
|
|
|
— |
|
|
|
1 |
|
Adjusted EBITDA |
|
$ |
14,257 |
|
|
$ |
16,601 |
|
|
$ |
2,648 |
|
|
$ |
(4,992 |
) |
As a % of net sales |
|
|
12.5 |
% |
|
|
14.6 |
% |
|
|
2.3 |
% |
|
|
-4.4 |
% |
|
|
Nine Months Ended September 30, 2022 |
|
|||||||||||||
(Unaudited, U.S. Dollars, in thousands) |
|
Total Orthofix |
|
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
||||
Operating income (loss) |
|
$ |
(2,224 |
) |
|
$ |
34,878 |
|
|
$ |
(6,745 |
) |
|
$ |
(30,357 |
) |
Other income (expense), net |
|
|
(7,436 |
) |
|
|
(1,616 |
) |
|
|
(4,345 |
) |
|
|
(1,475 |
) |
Depreciation and amortization |
|
|
15,251 |
|
|
|
7,879 |
|
|
|
4,386 |
|
|
|
2,986 |
|
Amortization of acquired intangibles |
|
|
6,347 |
|
|
|
5,634 |
|
|
|
713 |
|
|
|
— |
|
EBITDA |
|
$ |
11,938 |
|
|
$ |
46,775 |
|
|
$ |
(5,991 |
) |
|
$ |
(28,846 |
) |
Share-based compensation |
|
|
13,417 |
|
|
|
5,338 |
|
|
|
1,329 |
|
|
|
6,750 |
|
Foreign exchange impact |
|
|
7,486 |
|
|
|
1,912 |
|
|
|
4,328 |
|
|
|
1,246 |
|
Strategic investments |
|
|
6,186 |
|
|
|
153 |
|
|
|
573 |
|
|
|
5,460 |
|
Acquisition-related fair value adjustments |
|
|
(15,795 |
) |
|
|
(15,795 |
) |
|
|
— |
|
|
|
— |
|
Loss on investment securities |
|
|
187 |
|
|
|
— |
|
|
|
— |
|
|
|
187 |
|
Legal judgments/settlements |
|
|
466 |
|
|
|
241 |
|
|
|
223 |
|
|
|
2 |
|
Succession and transition charges |
|
|
146 |
|
|
|
10 |
|
|
|
— |
|
|
|
136 |
|
Medical device regulation |
|
|
6,883 |
|
|
|
4,754 |
|
|
|
2,144 |
|
|
|
(15 |
) |
Business interruption - COVID-19 |
|
|
1,875 |
|
|
|
1,856 |
|
|
|
18 |
|
|
|
1 |
|
Adjusted EBITDA |
|
$ |
32,789 |
|
|
$ |
45,244 |
|
|
$ |
2,624 |
|
|
$ |
(15,079 |
) |
As a % of net sales |
|
|
9.7 |
% |
|
|
13.4 |
% |
|
|
0.8 |
% |
|
|
-4.5 |
% |
|
|
Three Months Ended September 30, 2021 |
|
|||||||||||||
(Unaudited, U.S. Dollars, in thousands) |
|
Total Orthofix |
|
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
||||
Operating income (loss) |
|
$ |
(313 |
) |
|
$ |
10,042 |
|
|
$ |
(976 |
) |
|
$ |
(9,379 |
) |
Other income (expense), net |
|
|
(1,789 |
) |
|
|
(420 |
) |
|
|
(1,231 |
) |
|
|
(138 |
) |
Depreciation and amortization |
|
|
4,926 |
|
|
|
2,501 |
|
|
|
1,571 |
|
|
|
854 |
|
Amortization of acquired intangibles |
|
|
2,225 |
|
|
|
1,785 |
|
|
|
440 |
|
|
|
— |
|
EBITDA |
|
$ |
5,049 |
|
|
$ |
13,908 |
|
|
$ |
(196 |
) |
|
$ |
(8,663 |
) |
Share-based compensation expense |
|
|
3,839 |
|
|
|
1,590 |
|
|
|
490 |
|
|
|
1,759 |
|
Foreign exchange impact |
|
|
1,573 |
|
|
|
426 |
|
|
|
1,013 |
|
|
|
134 |
|
Strategic investments |
|
|
1,322 |
|
|
|
242 |
|
|
|
319 |
|
|
|
761 |
|
Acquisition-related fair value adjustments |
|
|
(2,300 |
) |
|
|
(2,300 |
) |
|
|
— |
|
|
|
— |
|
Legal judgments/settlements |
|
|
(321 |
) |
|
|
443 |
|
|
|
(765 |
) |
|
|
1 |
|
Succession and transition charges |
|
|
21 |
|
|
|
30 |
|
|
|
— |
|
|
|
(9 |
) |
Medical device regulation |
|
|
2,112 |
|
|
|
640 |
|
|
|
501 |
|
|
|
971 |
|
Business interruption - COVID-19 |
|
|
585 |
|
|
|
567 |
|
|
|
10 |
|
|
|
8 |
|
Adjusted EBITDA |
|
$ |
11,880 |
|
|
$ |
15,546 |
|
|
$ |
1,372 |
|
|
$ |
(5,038 |
) |
As a % of net sales |
|
|
10.6 |
% |
|
|
13.8 |
% |
|
|
1.2 |
% |
|
|
-4.5 |
% |
|
|
Nine Months Ended September 30, 2021 |
|
|||||||||||||
(Unaudited, U.S. Dollars, in thousands) |
|
Total Orthofix |
|
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
||||
Operating income (loss) |
|
$ |
1,038 |
|
|
$ |
32,366 |
|
|
$ |
(4,875 |
) |
|
$ |
(26,453 |
) |
Other income (expense), net |
|
|
(3,528 |
) |
|
|
(638 |
) |
|
|
(2,024 |
) |
|
|
(866 |
) |
Depreciation and amortization |
|
|
15,457 |
|
|
|
7,754 |
|
|
|
4,906 |
|
|
|
2,797 |
|
Amortization of acquired intangibles |
|
|
6,696 |
|
|
|
5,353 |
|
|
|
1,343 |
|
|
|
— |
|
EBITDA |
|
$ |
19,663 |
|
|
$ |
44,835 |
|
|
$ |
(650 |
) |
|
$ |
(24,522 |
) |
Share-based compensation expense |
|
|
11,460 |
|
|
|
4,716 |
|
|
|
1,622 |
|
|
|
5,122 |
|
Foreign exchange impact |
|
|
3,174 |
|
|
|
672 |
|
|
|
1,639 |
|
|
|
863 |
|
Strategic investments |
|
|
3,883 |
|
|
|
394 |
|
|
|
2,053 |
|
|
|
1,436 |
|
Acquisition-related fair value adjustments |
|
|
(825 |
) |
|
|
(450 |
) |
|
|
— |
|
|
|
(375 |
) |
Legal judgments/settlements |
|
|
(319 |
) |
|
|
393 |
|
|
|
(660 |
) |
|
|
(52 |
) |
Succession and transition charges |
|
|
664 |
|
|
|
452 |
|
|
|
62 |
|
|
|
150 |
|
Medical device regulation |
|
|
5,923 |
|
|
|
1,745 |
|
|
|
1,567 |
|
|
|
2,611 |
|
Business interruption - COVID-19 |
|
|
632 |
|
|
|
573 |
|
|
|
26 |
|
|
|
33 |
|
Adjusted EBITDA |
|
$ |
44,255 |
|
|
$ |
53,330 |
|
|
$ |
5,659 |
|
|
$ |
(14,734 |
) |
As a % of net sales |
|
|
13.0 |
% |
|
|
15.7 |
% |
|
|
1.7 |
% |
|
|
-4.3 |
% |
Adjusted Net Income
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
(Unaudited, U.S. Dollars, in thousands) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Net loss |
|
$ |
(10,716 |
) |
|
$ |
(2,171 |
) |
|
$ |
(12,687 |
) |
|
$ |
(5,567 |
) |
Foreign exchange impact |
|
|
3,253 |
|
|
|
1,573 |
|
|
|
7,486 |
|
|
|
3,174 |
|
Strategic investments |
|
|
3,383 |
|
|
|
1,343 |
|
|
|
6,165 |
|
|
|
3,976 |
|
Acquisition-related fair value adjustments |
|
|
419 |
|
|
|
(2,300 |
) |
|
|
(15,795 |
) |
|
|
(825 |
) |
Amortization of acquired intangibles |
|
|
2,070 |
|
|
|
2,232 |
|
|
|
6,352 |
|
|
|
6,713 |
|
Loss on investment securities |
|
|
— |
|
|
|
— |
|
|
|
188 |
|
|
|
— |
|
Legal judgments/settlements |
|
|
125 |
|
|
|
(321 |
) |
|
|
466 |
|
|
|
(319 |
) |
Succession and transition charges |
|
|
68 |
|
|
|
21 |
|
|
|
146 |
|
|
|
664 |
|
Medical device regulation |
|
|
2,594 |
|
|
|
2,112 |
|
|
|
6,890 |
|
|
|
5,923 |
|
Business interruption - COVID-19 |
|
|
1,218 |
|
|
|
587 |
|
|
|
1,881 |
|
|
|
638 |
|
Long-term income tax rate adjustment |
|
|
292 |
|
|
|
(1,096 |
) |
|
|
1,111 |
|
|
|
(2,658 |
) |
Adjusted net income |
|
$ |
2,706 |
|
|
$ |
1,980 |
|
|
$ |
2,203 |
|
|
$ |
11,719 |
|
Adjusted EPS
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
(Unaudited, per diluted share) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
EPS |
|
$ |
(0.53 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.63 |
) |
|
$ |
(0.28 |
) |
Foreign exchange impact |
|
|
0.16 |
|
|
|
0.08 |
|
|
|
0.37 |
|
|
|
0.16 |
|
Strategic investments |
|
|
0.17 |
|
|
|
0.07 |
|
|
|
0.31 |
|
|
|
0.20 |
|
Acquisition-related fair value adjustments |
|
|
0.02 |
|
|
|
(0.12 |
) |
|
|
(0.79 |
) |
|
|
(0.04 |
) |
Amortization of acquired intangibles |
|
|
0.10 |
|
|
|
0.11 |
|
|
|
0.32 |
|
|
|
0.34 |
|
Loss on investment securities |
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
Legal judgments/settlements |
|
|
0.01 |
|
|
|
(0.02 |
) |
|
|
0.02 |
|
|
|
(0.02 |
) |
Succession and transition charges |
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
|
0.03 |
|
Medical device regulation |
|
|
0.13 |
|
|
|
0.11 |
|
|
|
0.34 |
|
|
|
0.30 |
|
Business interruption - COVID-19 |
|
|
0.06 |
|
|
|
0.03 |
|
|
|
0.09 |
|
|
|
0.03 |
|
Long-term income tax rate adjustment |
|
|
0.01 |
|
|
|
(0.05 |
) |
|
|
0.06 |
|
|
|
(0.13 |
) |
Adjusted EPS |
|
$ |
0.13 |
|
|
$ |
0.10 |
|
|
$ |
0.11 |
|
|
$ |
0.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of diluted common shares (treasury stock method, in millions) |
|
|
20.1 |
|
|
|
20.0 |
|
|
|
20.1 |
|
|
|
19.9 |
|
Cash Flow and Free Cash Flow
|
|
Nine Months Ended September 30, |
|
|||||
(Unaudited, U.S. Dollars, in thousands) |
|
2022 |
|
|
2021 |
|
||
Net cash from operating activities |
|
$ |
(13,886 |
) |
|
$ |
6,696 |
|
Net cash from investing activities |
|
|
(18,634 |
) |
|
|
(14,031 |
) |
Net cash from financing activities |
|
|
(1,576 |
) |
|
|
(5,673 |
) |
Effect of exchange rate changes on cash |
|
|
(2,091 |
) |
|
|
(598 |
) |
Net change in cash and cash equivalents |
|
$ |
(36,187 |
) |
|
$ |
(13,606 |
) |
|
|
Nine Months Ended September 30, |
|
|||||
(Unaudited, U.S. Dollars, in thousands) |
|
2022 |
|
|
2021 |
|
||
Net cash from operating activities |
|
$ |
(13,886 |
) |
|
$ |
6,696 |
|
Capital expenditures |
|
|
(17,260 |
) |
|
|
(12,781 |
) |
Free cash flow |
|
$ |
(31,146 |
) |
|
$ |
(6,085 |
) |
Constant Currency
Constant currency is a non-GAAP measure, which we calculate by using foreign currency rates from the comparable, prior-year period, to present net sales at comparable rates. Constant currency can be presented for numerous GAAP measures, but is most commonly used by management to analyze net sales without the impact of changes in foreign currency rates.
EBITDA
EBITDA is a non-GAAP financial measure, which we calculate by adding interest income (expense), net; income tax expense (benefit); and depreciation and amortization to net income. EBITDA provides management with additional insight to its results of operations. EBITDA is the primary metric used by our Chief Operating Decision Maker in managing our business.
Adjusted EBITDA, Adjusted Net Income (Loss) and Adjusted EPS
These non-GAAP financial measures provide management with additional insight to its results of operations and reflect the exclusion of the following items:
- Share-based compensation expense – costs related to our share-based compensation plans, which include stock options, restricted stock, performance-based or market-based restricted stock, and our stock purchase plan; see the share-based compensation footnote in our Form 10-Q for the quarter ended September 30, 2022 for an allocation of these costs by consolidated statement of operations line item; note that certain share-based compensation costs are instead included within medical device regulation for 2021 and 2022
- Foreign exchange impact – gains and losses related to foreign currency transactions, which are recorded as other income (expense), net
- Strategic investments – costs related to our strategic investments, such as due diligence and integration costs, which are primarily recorded as general and administrative expenses
- Acquisition-related fair value adjustments – comprised of (i) gains and losses related to remeasurement of contingent consideration to fair value, which are recorded as operating expenses and (ii) recognized costs related to acquired in-process research and development assets, which were expensed immediately
- Amortization of acquired intangibles – amortization of intangible assets acquired in business combinations or asset acquisitions, including items such as developed technologies, customer relationships, trade names, manufacturing agreements, and other intangible assets, which are recorded in cost of sales or operating expenses
- Loss on investment securities – net gains or losses recognized (realized or unrealized) within other income (expense), net relating to certain of our investments
- Legal judgments/settlements – adverse or favorable legal judgments or negotiated legal settlements, which are recorded as general and administrative expenses
- Succession and transition charges – costs related to the transition of certain named executive officers and certain targeted restructuring costs, including any cessation and onboarding amounts, accelerated share-based compensation expense, consulting services, and other related expenses, which are primarily recorded as general and administrative expenses
- Medical device regulation – incremental costs incurred (i) to establish initial compliance with the regulations set forth by the European Union Medical Device Regulation (“MDR”) and the U.S. Food and Drug Administration related to our currently-approved medical devices, which are recorded primarily as research and development expenses, and (ii) related to rationalization of certain product lines that we do not expect to continue to market subsequent to the effective date of these regulations, which are recorded primarily as costs of sales
- Business interruption – COVID-19 – gains and losses related to the realized effects the COVID-19 pandemic has had on our business operations, which consist primarily of (i) certain legislative relief received as a result of the COVID-19 pandemic, (ii) costs associated with the redesign of certain products in response to supply chain disruption, and (iii) incremental costs incurred to enhance the safety and sanitation of our facilities
- Long-term income tax rate adjustment – reflects management’s expectation of a long-term normalized effective tax rate of 27% for 2021 and 28% for the fiscal year 2022 results and outlook, which is based on current tax law and current expected adjusted income; actual reported tax expense will ultimately be based on GAAP earnings and may differ from the expected long-term normalized effective tax rate due to a variety of factors, including the resolutions of issues arising from tax audits with various tax authorities, the ability to realize deferred tax assets, and the tax impact of certain reconciling items that are excluded in determining Adjusted Net Income and Adjusted EPS
Free Cash Flow
Free cash flow is a non-GAAP financial measure, which is calculated by subtracting capital expenditures from cash flow from operating activities. Free cash flow is an important indicator of how much cash is generated or used by our normal business operations, including capital expenditures. Management uses free cash flow to measure progress on its capital efficiency and cash flow initiatives.
Usefulness and Limitations of Non-GAAP Financial Measures
Management uses non-GAAP measures to evaluate performance period-over-period, analyze the underlying trends in our business, assess performance relative to competitors, and establish operational goals and forecasts that are used in allocating resources. Management uses these non-GAAP measures as the basis for evaluating the ability of the underlying operations to generate cash. In addition, management uses these non-GAAP measures to further its understanding of the performance of our business units.
Material Limitations Associated with the Use of Non-GAAP Financial Measures
The non-GAAP financial measures used in this press release may have limitations as analytical tools, and should not be considered in isolation or as a replacement for GAAP financial measures. Some of the limitations associated with the use of these non-GAAP financial measures are that they exclude items that reflect an economic cost and can have a material effect on cash flows. Similarly, certain non-cash expenses, such as share-based compensation, do not directly impact cash flows, but are part of total compensation costs accounted for under GAAP.
Compensation for Limitations Associated with Use of Non-GAAP Financial Measures
We compensate for the limitations of our non-GAAP financial measures by relying upon GAAP results to gain a complete picture of our performance. The GAAP results provide management with the ability to further understand our performance based on a defined set of criteria. Management believes that the non-GAAP measures reflect the underlying operating results of our businesses and provide an important measure of our overall performance. We provide detailed reconciliations of the non-GAAP financial measures to the most directly comparable GAAP measures above and encourage investors to review these reconciliations.
Usefulness of Non-GAAP Financial Measures to Investors
We believe that providing non-GAAP financial measures that exclude certain items provides investors with greater transparency to the information used by senior management in its financial and operational decision-making. Management believes it is important to provide investors with the same non-GAAP metrics it uses to supplement information regarding the performance and underlying trends of our business operations in order to facilitate comparisons to our historical operating results and internally evaluate the effectiveness of our operating strategies. We believe that disclosure of these non-GAAP financial measures also facilitates comparisons of our underlying operating performance with other companies in the industry that also supplement their GAAP results with non-GAAP financial measures.