UTICA, N.Y.–(BUSINESS WIRE)–CONMED Corporation (Nasdaq:CNMD) today announced financial results for the fourth quarter and fiscal year ended December 31, 2016.
Fourth Quarter 2016 Highlights
- Sales of $204.1 million increased 6.8% as reported compared to the fourth quarter of 2015. On a constant currency basis, sales increased 9.1% but declined 1.5% organically.
- International reported revenue grew 6.0% year over year and 0.4% organically. On an organic constant currency basis, international markets increased 4.8%, delivering a third consecutive quarter of growth across all three reporting categories.
- Domestic General Surgery sales grew 33.4% as reported, driven by continued strength in the AirSeal® platform. On an organic basis, domestic General Surgery sales increased 1.5%.
- Diluted net earnings per share (GAAP) were $0.24, compared to diluted net earnings per share (GAAP) of $0.28 in the fourth quarter of 2015.
- Adjusted diluted net earnings per share(1) were $0.54 versus $0.60 in the prior-year period.
Fiscal Year 2016 Highlights
- Sales of $763.5 million increased 6.2% as reported compared to the full year 2015. On a constant currency basis, sales increased 8.6% but declined 1.1% organically.
- AirSeal® contribution of $68.4 million to full year 2016 sales exceeded the Company’s forecasted range of $62 to $67 million.
- Diluted net earnings per share (GAAP) were $0.52, compared to $1.09 in 2015.
- Adjusted diluted net earnings per share(1) were $1.84 versus $1.98 in the prior-year period.
“Our International business and the domestic General Surgery category, which represent 78% of our total revenue, exited the year with positive momentum. Overall, we are demonstrating consistent and improving performance across these areas. Clearly, these successes were offset by ongoing challenges in domestic Orthopedics, where we believe we are taking the appropriate steps to drive improvement in this business over the coming quarters,” commented Curt R. Hartman, CONMED’s President and Chief Executive Officer.
Sales Analysis
For the quarter ended December 31, 2016, domestic sales, which represented 51.5% of total revenue, increased 7.6%, despite declines in Orthopedics and Visualization, due to continued strength in General Surgery, as the SurgiQuest acquisition and organic growth contributed to 33.4% year-over-year growth in the business. International sales, which represented 48.5% of total revenue, increased 6.0% compared to the fourth quarter of 2015 on a reported basis. Foreign currency exchange rates, including the effects of the FX hedging program, had a negative impact of $4.4 million on fourth quarter sales. In constant currency, international sales increased 10.7% versus the prior-year period.
For the fiscal year ended December 31, 2016, domestic sales, which represented 52.3% of total revenue, increased 10.4% as positive results in General Surgery, driven by AirSeal® sales growth, were partially offset by weaker than expected sales in Orthopedics and, to a lesser extent, Visualization. International sales, which represented 47.7% of total revenue, increased 1.9% compared to 2015 on a reported basis. Foreign currency exchange rates, including the effects of the FX hedging program, had a negative impact of $17.3 million on fiscal year 2016 sales. In constant currency, international sales increased 6.7% versus the prior-year period.
Earnings Analysis
For the quarter ended December 31, 2016, reported net earnings totaled $6.7 million, compared to reported net earnings of $7.9 million a year ago. Reported diluted net earnings per share were $0.24 in the quarter, compared to reported diluted net earnings per share of $0.28 in the prior-year period. Reported net earnings for both 2016 and 2015 include business acquisition and restructuring costs. The effect of each of these items on reported net earnings and reported diluted net earnings per share appears in the reconciliation of GAAP to non-GAAP measures below.
The Company excludes the after-tax costs of special items including acquisitions, restructuring, the gain on the sale of an asset and debt refinancing, as well as amortization of intangible assets, net of tax, from its adjusted diluted net earnings per share. Excluding the impact of these items, adjusted net earnings(2) of $15.1 million decreased 8.8% year over year and adjusted diluted net earnings per share(1) of $0.54 decreased 10.0% year over year. The decrease in adjusted net earnings resulted primarily from unfavorable impact of foreign exchange rates, partially offset by a lower tax rate during the quarter.
For the fiscal year ended December 31, 2016, reported net earnings totaled $14.7 million, compared to reported net earnings of $30.5 million in the prior year. Reported diluted net earnings per share were $0.52, compared to $1.09 in the prior-year period. Excluding the impact of the special items as described above and as provided in the reconciliation of GAAP to non-GAAP measures below, adjusted net earnings(2) of $51.4 million decreased 6.4% year over year and adjusted diluted net earnings per share(1) of $1.84 decreased 7.1% from the prior year.
2017 Outlook
The Company expects 2017 constant currency sales growth in the range of 1% to 3%. Based on exchange rates as of January 27, 2017, the negative impact to 2017 sales from foreign exchange is anticipated to be approximately 0.5%.
In addition, the Company forecasts adjusted diluted net earnings per share in the range of $1.85 to $1.95, which includes an estimated negative impact from foreign exchange based on exchange rates as of January 27, 2017. The adjusted diluted net earnings per share estimates for 2017 exclude the cost of special items including acquisition costs and restructuring costs, which are estimated in the range of $8.0 to $10.0 million, net of tax, and amortization of intangible assets, which are estimated in the range of $12 to $14 million, net of tax.
Supplemental Financial Disclosures
(1) A reconciliation of reported diluted net earnings per share to adjusted diluted net earnings per share, a non-GAAP financial measure, appears below.
(2) A reconciliation of reported net earnings to adjusted net earnings, a non-GAAP financial measure, appears below.
In conjunction with this earnings press release, CONMED has prepared a supplemental financial disclosure, which is available on the home page of the “Investors – Financial Reports” section of the Company’s website at www.conmed.com.
Conference Call
The Company’s management will host a conference call today at 4:30 p.m. ET to discuss its fourth quarter and fiscal year 2016 results.
To participate in the conference call, dial 844-889-7792 (domestic) or 661-378-9936 (international) and enter the passcode 46955565.
This conference call will also be webcast and can be accessed from the “Investors” section of CONMED’s web site at www.conmed.com. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.
A recording of the call will also be available from 7:30 p.m. ET on Wednesday, February 1, 2017, until 7:30 p.m. ET on Wednesday, February 15, 2017. To hear this recording, dial 855-859-2056 (domestic) or 404-537-3406 (international) and enter the passcode 46955565.
About CONMED Corporation
CONMED is a medical technology company that provides surgical devices and equipment for minimally invasive procedures. The Company’s products are used by surgeons and physicians in a variety of specialties, including orthopedics, general surgery, gynecology, neurosurgery and gastroenterology. The Company distributes its products worldwide from several manufacturing locations. CONMED has a direct selling presence in 17 countries, and international sales constitute approximately 50% of the Company’s total sales. Headquartered in Utica, New York, the Company employs approximately 3,300 people. For more information, visit www.conmed.com.
Forward-Looking Statements
This press release and today’s conference call may contain forward-looking statements based on certain assumptions and contingencies that involve risks and uncertainties, which could cause actual results, performance, or trends to differ materially from those expressed in the forward-looking statements herein or in previous disclosures. For example, in addition to general industry and economic conditions, factors that could cause actual results to differ materially from those in the forward-looking statements may include, but are not limited to, the risk factors discussed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015. Any and all forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and relate to the Company’s performance on a going-forward basis. The Company believes that all forward-looking statements made by it have a reasonable basis, but there can be no assurance that management’s expectations, beliefs or projections as expressed in the forward-looking statements will actually occur or prove to be correct.
Supplemental Information – Reconciliation of GAAP to Non-GAAP Financial Measures
The Company supplements the reporting of its financial information determined under accounting principles generally accepted in the United States (GAAP) with certain non-GAAP financial measures, including percentage sales growth in constant currency; adjusted gross profit; cost of sales excluding specified items; adjusted selling and administrative expenses; adjusted operating income; adjusted income tax expense; adjusted effective income tax rate; adjusted net earnings and adjusted diluted net earnings per share (EPS). The Company believes that these non-GAAP measures provide meaningful information to assist investors and shareholders in understanding our financial results and assessing our prospects for future performance. Management believes percentage sales growth in constant currency and the other adjusted measures described above are important indicators of our operations because they exclude items that may not be indicative of, or are unrelated to, our core operating results and provide a baseline for analyzing trends in the Company’s underlying business. Further, the presentation of EBITDA is a non-GAAP measurement that management considers useful for measuring aspects of the Company’s cash flow. Management uses these non-GAAP financial measures for reviewing the operating results and analyzing potential future business trends in connection with our budget process and bases certain management incentive compensation on these non-GAAP financial measures.
To measure percentage sales growth in constant currency, the Company removes the impact of changes in foreign currency exchange rates that affect the comparability and trend of sales. To measure earnings performance on a consistent and comparable basis, the Company excludes certain items that affect the comparability of operating results and the trend of earnings. These adjustments are irregular in timing, may not be indicative of our past and future performance and are therefore excluded to allow investors to better understand underlying operating trends.
Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. These adjusted financial measures should not be considered in isolation or as a substitute for reported sales growth, gross profit, cost of sales, selling and administrative expenses, operating income, income tax expense, effective income tax rate, net earnings and diluted net earnings per share, the most directly comparable GAAP financial measures. These non-GAAP financial measures are an additional way of viewing aspects of our operations that, when viewed with our GAAP results and the reconciliations to corresponding GAAP financial measures below, provide a more complete understanding of our business. The Company strongly encourages investors and shareholders to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.
|
|
Consolidated Condensed Statements of Income
(in thousands, except per share amounts, unaudited)
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
December 31, |
|
December 31, |
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
|
| Net sales |
|
|
$ |
204,094 |
|
$ |
191,017 |
|
$ |
763,520 |
|
$ |
719,168 |
| Cost of sales |
|
|
|
97,135 |
|
|
88,641 |
|
|
355,190 |
|
|
337,466 |
| Gross profit |
|
|
|
106,959 |
|
|
102,376 |
|
|
408,330 |
|
|
381,702 |
| % of sales |
|
|
|
52.4% |
|
|
53.6% |
|
|
53.5% |
|
|
53.1% |
| Selling and administrative expense |
|
|
|
86,719 |
|
|
82,668 |
|
|
338,400 |
|
|
303,091 |
| Research & development |
|
|
|
7,634 |
|
|
6,741 |
|
|
32,254 |
|
|
27,436 |
| Income from operations |
|
|
|
12,606 |
|
|
12,967 |
|
|
37,676 |
|
|
51,175 |
| % of sales |
|
|
|
6.2% |
|
|
6.8% |
|
|
4.9% |
|
|
7.1% |
| Other expense |
|
|
|
– |
|
|
– |
|
|
2,942 |
|
|
– |
| Interest expense |
|
|
|
3,911 |
|
|
1,578 |
|
|
15,359 |
|
|
6,031 |
| Income before income taxes |
|
|
|
8,695 |
|
|
11,389 |
|
|
19,375 |
|
|
45,144 |
| Provision for income taxes |
|
|
|
1,987 |
|
|
3,537 |
|
|
4,711 |
|
|
14,646 |
| Net income |
|
|
$ |
6,708 |
|
$ |
7,852 |
|
$ |
14,664 |
|
$ |
30,498 |
|
|
|
|
|
|
|
|
|
|
| Basic EPS |
|
|
$ |
0.24 |
|
$ |
0.28 |
|
$ |
0.53 |
|
$ |
1.10 |
| Diluted EPS |
|
|
|
0.24 |
|
|
0.28 |
|
|
0.52 |
|
|
1.09 |
|
|
|
|
|
|
|
|
|
|
| Basic shares |
|
|
|
27,832 |
|
|
27,707 |
|
|
27,804 |
|
|
27,653 |
| Diluted shares |
|
|
|
27,987 |
|
|
27,875 |
|
|
27,964 |
|
|
27,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Condensed Balance Sheets
(in thousands, unaudited)
|
|
|
|
|
December |
|
December |
|
|
|
2016 |
|
2015 |
| Assets: |
|
|
|
|
|
| Cash and cash equivalents |
|
|
$ |
27,428 |
|
$ |
72,504 |
| Accounts receivable, net |
|
|
|
148,244 |
|
|
133,863 |
| Inventories |
|
|
|
135,869 |
|
|
133,361 |
| Other current assets |
|
|
|
18,971 |
|
|
20,076 |
| Total Current Assets |
|
|
|
330,512 |
|
|
359,804 |
| Property, plant and equipment, net |
|
|
|
122,029 |
|
|
125,452 |
| Goodwill |
|
|
|
397,664 |
|
|
260,651 |
| Other intangible assets, net |
|
|
|
419,549 |
|
|
308,171 |
| Other assets |
|
|
|
59,229 |
|
|
47,622 |
| Total Assets |
|
|
$ |
1,328,983 |
|
$ |
1,101,700 |
|
|
|
|
|
|
| Liabilities and Shareholders’ Equity: |
|
|
|
|
|
| Current liabilities |
|
|
$ |
113,952 |
|
$ |
119,718 |
| Long-term debt, excluding current maturities |
|
|
|
488,288 |
|
|
269,471 |
| Other liabilities |
|
|
|
146,167 |
|
|
127,438 |
| Shareholders’ equity |
|
|
|
580,576 |
|
|
585,073 |
| Total Liabilities and Shareholders’ Equity |
|
|
$ |
1,328,983 |
|
$ |
1,101,700 |
|
|
|
|
|
|
|
|
|
|
Consolidated Condensed Statements of Cash Flows
Twelve Months Ended December 31, 2016 and 2015
(in thousands, unaudited)
|
|
|
|
|
2016 |
|
2015 |
| Operating Activities |
|
|
|
|
|
| Net income |
|
|
$ |
14,664 |
|
$ |
30,498 |
| Depreciation and amortization |
|
|
|
55,309 |
|
|
43,879 |
| Stock-based compensation expense |
|
|
|
8,375 |
|
|
7,499 |
| Deferred income taxes |
|
|
|
(2,871) |
|
|
2,251 |
| Changes in operating assets and liabilities and other, net |
|
|
|
(37,255) |
|
|
(36,059) |
| Net cash provided by operating activities |
|
|
|
38,222 |
|
|
48,068 |
|
|
|
|
|
|
| Investing Activities |
|
|
|
|
|
| Payments related to business acquisitions |
|
|
|
(256,450) |
|
|
(9,353) |
| Proceeds from sale of a facility |
|
|
|
5,178 |
|
|
– |
| Purchases of property, plant and equipment |
|
|
|
(14,753) |
|
|
(15,009) |
| Net cash used in investing activities |
|
|
|
(266,025) |
|
|
(24,362) |
|
|
|
|
|
|
| Financing Activities |
|
|
|
|
|
| Payments on term loan |
|
|
|
(8,750) |
|
|
– |
| Proceeds of term loan |
|
|
|
175,000 |
|
|
– |
| Proceeds of revolver |
|
|
|
225,000 |
|
|
142,680 |
| Payments on revolver |
|
|
|
(162,347) |
|
|
(112,000) |
| Payments related to debt issue costs |
|
|
|
(5,556) |
|
|
(1,485) |
| Payment related to distribution agreement |
|
|
|
(16,667) |
|
|
(16,667) |
| Dividend payments on common stock |
|
|
|
(22,213) |
|
|
(22,105) |
| Other, net |
|
|
|
(265) |
|
|
(196) |
| Net cash provided by (used in) financing activities |
|
|
|
184,202 |
|
|
(9,773) |
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
|
|
(1,475) |
|
|
(7,761) |
| Net increase (decrease) in cash and cash equivalents |
|
|
|
(45,076) |
|
|
6,172 |
| Cash and cash equivalents at beginning of period |
|
|
|
72,504 |
|
|
66,332 |
| Cash and cash equivalents at end of period |
|
|
$ |
27,428 |
|
$ |
72,504 |
|
|
|
|
|
|
|
|
|
|
Sales Summary
(in millions, unaudited)
|
|
|
|
Three Months Ended December 31, |
|
|
|
|
|
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
Domestic |
|
International |
|
|
2016 |
|
2015 |
|
|
As
Reported
|
|
Constant
Currency
|
|
|
As
Reported
|
|
As
Reported
|
|
Constant
Currency
|
| Orthopedic Surgery |
|
$ |
98.0 |
|
$ |
104.2 |
|
|
-5.9% |
|
-3.2% |
|
|
-12.6% |
|
-1.1% |
|
3.7% |
| General Surgery |
|
|
92.5 |
|
|
70.9 |
|
|
30.5% |
|
32.0% |
|
|
33.4% |
|
25.2% |
|
29.5% |
| Surgical Visualization |
|
|
13.6 |
|
|
15.9 |
|
|
-15.0% |
|
-13.9% |
|
|
-27.7% |
|
0.2% |
|
3.3% |
|
|
$ |
204.1 |
|
$ |
191.0 |
|
|
6.8% |
|
9.1% |
|
|
7.6% |
|
6.0% |
|
10.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Single-use Products |
|
$ |
160.0 |
|
$ |
146.8 |
|
|
9.0% |
|
11.3% |
|
|
10.9% |
|
6.8% |
|
11.8% |
| Capital Products |
|
|
44.1 |
|
|
44.2 |
|
|
-0.2% |
|
1.6% |
|
|
-4.7% |
|
3.7% |
|
7.3% |
|
|
$ |
204.1 |
|
$ |
191.0 |
|
|
6.8% |
|
9.1% |
|
|
7.6% |
|
6.0% |
|
10.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Domestic |
|
$ |
105.1 |
|
$ |
97.7 |
|
|
7.6% |
|
7.6% |
|
|
|
|
|
|
|
| International |
|
|
99.0 |
|
|
93.3 |
|
|
6.0% |
|
10.7% |
|
|
|
|
|
|
|
|
|
$ |
204.1 |
|
$ |
191.0 |
|
|
6.8% |
|
9.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, |
|
|
|
|
|
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
Domestic |
|
International |
|
|
2016 |
|
2015 |
|
|
As
Reported
|
|
Constant
Currency
|
|
|
As
Reported
|
|
As
Reported
|
|
Constant
Currency
|
| Orthopedic Surgery |
|
$ |
370.5 |
|
$ |
389.0 |
|
|
-4.7% |
|
-1.7% |
|
|
-5.4% |
|
-4.3% |
|
0.7% |
| General Surgery |
|
|
341.4 |
|
|
274.2 |
|
|
24.5% |
|
26.0% |
|
|
27.9% |
|
18.2% |
|
22.5% |
| Surgical Visualization |
|
|
51.6 |
|
|
56.0 |
|
|
-7.8% |
|
-5.9% |
|
|
-13.0% |
|
-2.2% |
|
2.2% |
|
|
$ |
763.5 |
|
$ |
719.2 |
|
|
6.2% |
|
8.6% |
|
|
10.4% |
|
1.9% |
|
6.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Single-use Products |
|
$ |
605.8 |
|
$ |
567.3 |
|
|
6.8% |
|
9.3% |
|
|
10.0% |
|
3.3% |
|
8.5% |
| Capital Products |
|
|
157.7 |
|
|
151.9 |
|
|
3.8% |
|
6.1% |
|
|
12.2% |
|
-2.8% |
|
1.2% |
|
|
$ |
763.5 |
|
$ |
719.2 |
|
|
6.2% |
|
8.6% |
|
|
10.4% |
|
1.9% |
|
6.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Domestic |
|
$ |
399.1 |
|
$ |
361.5 |
|
|
10.4% |
|
10.4% |
|
|
|
|
|
|
|
| International |
|
|
364.4 |
|
|
357.7 |
|
|
1.9% |
|
6.7% |
|
|
|
|
|
|
|
|
|
$ |
763.5 |
|
$ |
719.2 |
|
|
6.2% |
|
8.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Reported Net Earnings to Adjusted Net Earnings
(in thousands, except per share amounts, unaudited)
|
|
|
|
Three Months Ended December 31, 2016 |
|
|
Gross Profit |
|
Selling &
Administrative
Expense
|
|
Operating
Income
|
|
Other
Expense
|
|
Tax
Expense
|
|
Effective
Tax Rate
|
|
Net
Income
|
|
Diluted
EPS
|
| As reported |
|
$ |
106,959 |
|
$ |
86,719 |
|
$ |
12,606 |
|
$ |
– |
|
$ |
1,987 |
|
22.9% |
|
$ |
6,708 |
|
$ |
0.24 |
| % of sales |
|
|
52.4% |
|
|
42.5% |
|
|
6.2% |
|
|
|
|
|
|
|
|
|
|
| Restructuring costs (1) |
|
|
2,075 |
|
|
(2,768) |
|
|
4,843 |
|
|
– |
|
|
1,701 |
|
|
|
|
3,142 |
|
|
0.11 |
| Business acquisition costs (2) |
|
|
– |
|
|
(3,244) |
|
|
3,244 |
|
|
– |
|
|
1,139 |
|
|
|
|
2,105 |
|
|
0.08 |
|
|
$ |
109,034 |
|
$ |
80,707 |
|
$ |
20,693 |
|
$ |
– |
|
$ |
4,827 |
|
28.8% |
|
$ |
11,955 |
|
$ |
0.43 |
| % of sales |
|
|
53.4% |
|
|
39.5% |
|
|
10.1% |
|
|
|
|
|
|
|
|
|
|
| Amortization of intangible assets |
|
$ |
1,500 |
|
$ |
(3,500) |
|
$ |
5,000 |
|
$ |
– |
|
$ |
1,857 |
|
|
|
|
3,143 |
|
|
0.11 |
| Adjusted earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
15,098 |
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2015 |
|
|
Gross Profit |
|
Selling &
Administrative
Expense
|
|
Operating
Income
|
|
Other
Expense
|
|
Tax
Expense
|
|
Effective
Tax Rate
|
|
Net
Income
|
|
Diluted
EPS
|
| As reported |
|
$ |
102,376 |
|
$ |
82,668 |
|
$ |
12,967 |
|
$ |
– |
|
$ |
3,537 |
|
31.1% |
|
$ |
7,852 |
|
$ |
0.28 |
| % of sales |
|
|
53.6% |
|
|
43.3% |
|
|
6.8% |
|
|
|
|
|
|
|
|
|
|
| Restructuring costs (1) |
|
|
2,837 |
|
|
(4,334) |
|
|
7,171 |
|
|
– |
|
|
2,461 |
|
|
|
|
4,710 |
|
|
0.17 |
| Business acquisition costs (2) |
|
|
– |
|
|
(2,069) |
|
|
2,069 |
|
|
– |
|
|
172 |
|
|
|
|
1,897 |
|
|
0.07 |
|
|
$ |
105,213 |
|
$ |
76,265 |
|
$ |
22,207 |
|
$ |
– |
|
$ |
6,170 |
|
29.9% |
|
$ |
14,459 |
|
$ |
0.52 |
| % of sales |
|
|
55.1% |
|
|
39.9% |
|
|
11.6% |
|
|
|
|
|
|
|
|
|
|
| Amortization of intangible assets |
|
$ |
1,500 |
|
$ |
(1,590) |
|
$ |
3,090 |
|
$ |
– |
|
$ |
963 |
|
|
|
|
2,127 |
|
|
0.08 |
| Adjusted earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
16,586 |
|
$ |
0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
In 2016 and 2015, the Company restructured certain operating, sales, marketing and administrative functions and incurred severance and other related costs.
|
|
|
|
|
(2)
|
|
In 2016 and 2015, the Company incurred consulting fees, legal fees, and integration related costs associated with the acquisition of SurgiQuest, Inc.
|
|
|
|
|
|
Reconciliation of Reported Net Earnings to Adjusted Net Earnings
(in thousands, except per share amounts, unaudited)
|
|
|
|
Twelve Months Ended December 31, 2016 |
|
|
Gross Profit |
|
Selling &
Administrative
Expense
|
|
Operating
Income
|
|
Other
Expense
|
|
Tax
Expense
|
|
Effective
Tax Rate
|
|
Net Income
|
|
Diluted
EPS
|
| As reported |
|
$ |
408,330 |
|
$ |
338,400 |
|
$ |
37,676 |
|
$ |
2,942 |
|
$ |
4,711 |
|
24.3% |
|
$ |
14,664 |
|
$ |
0.52 |
| % of sales |
|
|
53.5% |
|
|
44.3% |
|
|
4.9% |
|
|
|
|
|
|
|
|
|
|
| Restructuring costs (1) |
|
|
7,612 |
|
|
(6,873) |
|
|
14,485 |
|
|
– |
|
|
4,919 |
|
|
|
|
9,566 |
|
|
0.35 |
| Business acquisition costs (2) |
|
|
– |
|
|
(20,599) |
|
|
20,599 |
|
|
– |
|
|
7,173 |
|
|
|
|
13,426 |
|
|
0.48 |
| Gain on sale of facility (3) |
|
|
– |
|
|
1,890 |
|
|
(1,890) |
|
|
– |
|
|
(853) |
|
|
|
|
(1,037) |
|
|
(0.04) |
| Debt refinancing costs (4) |
|
|
– |
|
|
– |
|
|
– |
|
|
(2,942) |
|
|
930 |
|
|
|
|
2,012 |
|
|
0.07 |
|
|
$ |
415,942 |
|
$ |
312,818 |
|
$ |
70,870 |
|
$ |
– |
|
$ |
16,880 |
|
30.4% |
|
$ |
38,631 |
|
$ |
1.38 |
| % of sales |
|
|
54.5% |
|
|
41.0% |
|
|
9.3% |
|
|
|
|
|
|
|
|
|
|
| Amortization of intangible assets |
|
$ |
6,000 |
|
$ |
(13,989) |
|
$ |
19,989 |
|
$ |
– |
|
$ |
7,197 |
|
|
|
|
12,792 |
|
|
0.46 |
| Adjusted earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
51,423 |
|
$ |
1.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2015 |
|
|
Gross Profit |
|
Selling &
Administrative
Expense
|
|
Operating
Income
|
|
Other
Expense
|
|
Tax
Expense
|
|
Effective
Tax Rate
|
|
Net Income |
|
Diluted
EPS
|
| As reported |
|
$ |
381,702 |
|
$ |
303,091 |
|
$ |
51,175 |
|
$ |
– |
|
$ |
14,646 |
|
32.4% |
|
$ |
30,498 |
|
$ |
1.09 |
| % of sales |
|
|
53.1% |
|
|
42.1% |
|
|
7.1% |
|
|
|
|
|
|
|
|
|
|
| Restructuring costs (1) |
|
|
8,016 |
|
|
(13,655) |
|
|
21,671 |
|
|
– |
|
|
7,713 |
|
|
|
|
13,958 |
|
|
0.51 |
| Business acquisition costs (2) |
|
|
– |
|
|
(2,543) |
|
|
2,543 |
|
|
– |
|
|
311 |
|
|
|
|
2,232 |
|
|
0.08 |
|
|
$ |
389,718 |
|
$ |
286,893 |
|
$ |
75,389 |
|
$ |
– |
|
$ |
22,670 |
|
32.7% |
|
$ |
46,688 |
|
$ |
1.68 |
| % of sales |
|
|
54.2% |
|
|
39.9% |
|
|
10.5% |
|
|
|
|
|
|
|
|
|
|
| Amortization of intangible assets |
|
$ |
6,000 |
|
$ |
(6,486) |
|
$ |
12,486 |
|
$ |
– |
|
$ |
4,145 |
|
|
|
|
8,341 |
|
|
0.30 |
| Adjusted earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
55,029 |
|
$ |
1.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
In 2016 and 2015, the Company restructured certain operating, sales, marketing and administrative functions and incurred severance and other related costs. Additionally, in the second quarter of 2016, the Company terminated a product offering and incurred charges mainly related to inventory and fixed assets.
|
|
|
|
|
(2)
|
|
In 2016 and 2015, the Company incurred investment banking fees, consulting fees, legal fees, and integration related costs associated with the acquisition of SurgiQuest, Inc.
|
|
|
|
|
(3)
|
|
In 2016, the Company recorded a gain on the sale of its facility in Centennial, Colorado.
|
|
|
|
|
(4)
|
|
In 2016, in conjunction with the acquisition of SurgiQuest, Inc., the Company refinanced its existing credit facility and incurred one-time fees associated with an agreement between the Company and JP Morgan Chase Bank, N.A., as well as costs associated with the early extinguishment of debt.
|
|
|
|
|
|
|
|
Reconciliation of Reported Net Income to EBITDA & Adjusted EBITDA
(in thousands, unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
December 31, |
|
December 31, |
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
|
| Net income |
|
|
$ |
6,708 |
|
$ |
7,852 |
|
$ |
14,664 |
|
$ |
30,498 |
| Provision for income taxes |
|
|
|
1,987 |
|
|
3,537 |
|
|
4,711 |
|
|
14,646 |
| Interest expense |
|
|
|
3,911 |
|
|
1,578 |
|
|
15,359 |
|
|
6,031 |
| Depreciation |
|
|
|
5,237 |
|
|
4,785 |
|
|
20,479 |
|
|
18,704 |
| Amortization |
|
|
|
8,601 |
|
|
6,638 |
|
|
33,788 |
|
|
24,581 |
| EBITDA |
|
|
$ |
26,444 |
|
$ |
24,390 |
|
$ |
89,001 |
|
$ |
94,460 |
|
|
|
|
|
|
|
|
|
|
| Stock based compensation |
|
|
|
1,869 |
|
|
1,656 |
|
|
7,653 |
|
|
6,478 |
| Restructuring costs |
|
|
|
4,843 |
|
|
7,171 |
|
|
14,485 |
|
|
21,671 |
| Business acquisition costs |
|
|
|
3,244 |
|
|
2,069 |
|
|
20,599 |
|
|
2,543 |
| Gain on sale of facility |
|
|
|
– |
|
|
– |
|
|
(1,890) |
|
|
– |
| Debt refinancing costs |
|
|
|
– |
|
|
– |
|
|
2,942 |
|
|
– |
| Adjusted EBITDA |
|
|
$ |
36,400 |
|
$ |
35,286 |
|
$ |
132,790 |
|
$ |
125,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EBITDA Margin |
|
|
|
|
|
|
|
|
|
| EBITDA |
|
|
|
13.0% |
|
|
12.8% |
|
|
11.7% |
|
|
13.1% |
| Adjusted EBITDA |
|
|
|
17.8% |
|
|
18.5% |
|
|
17.4% |
|
|
17.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
