Appoints Doug Rice as Chief Financial Officer
LEWISVILLE, Texas--(BUSINESS WIRE)--
Orthofix International N.V. (NASDAQ:OFIX) (the "Company," "we," "us" or
"our"), a diversified, global medical device company focused on
developing and delivering innovative repair and regenerative solutions
to the spine and orthopedic markets, today reported its financial
results for the fourth quarter and fiscal year ended December 31, 2014
and announced the appointment of Doug Rice as the Company's new Chief
Financial Officer, effective April 24, 2015.
Fourth Quarter Highlights
-
Net sales were $100.3 million, a decrease of 5.3% on a reported basis
(3.4% on a constant currency basis).
-
Gross profit was $78.8 million, or 78.6% of net sales, compared to
$71.8 million, or 67.8% of net sales, in 2013.
-
Total net margin was $36.5 million or 36.4% of net sales, an increase
of 41.6% over $25.8 million or 24.3% of net sales in 2013.
-
Operating income (loss) was $4.0 million compared to ($10.1) million
in 2013.
-
Adjusted EBITDA was $16.4 million or 16.4% of net sales, compared to
$8.6 million or 8.2% of net sales in 2013.
-
Released TrueLok Hexapod system, Unyco monocortical fixation screw,
and on a limited basis, SkyHawk lateral spine fusion system.
Fiscal Year 2014 Highlights
-
Net sales grew to $402.3 million, an increase of 1.2% on a reported
basis (1.2% on a constant currency basis).
-
Gross profit was $303.4 million, or 75.4% of net sales, compared to
$290.7 million, or 73.1% of net sales, in 2013.
-
Total net margin was $136.8 million or 34.0% of net sales, an increase
of 18.7% over $115.2 million or 29.0% of net sales in 2013.
-
Operating income (loss) was $17.1 million compared to ($11.2) million
in 2013.
-
Adjusted EBITDA was $65.4 million or 16.3% of net sales, compared to
$56.0 million or 14.1% of net sales in 2013.
-
In addition to the Q4 product launches, in 2014 we released TrueLok
Hex outside the U.S., Centurion Cervico-Thoracic system, LoneStar
standalone cervical interbody and SambaScrew sacroiliac fusion system.
-
Began project Bluecore, a company-wide multi-year process and systems
improvement initiative.
"While we spent a lot of time and resources in 2014 focused on the
restatement of our financials, behind the scenes we made good progress
in many financial and operating facets of our business to position us
for future success," said President and Chief Executive Office, Brad
Mason. "I am also pleased to announce that Doug Rice has been named CFO.
His tireless efforts and uncompromising commitment to quality work were
critical in getting us through the restatement."
Fourth Quarter Financial Results
Net sales were $100.3 million, a 5.3% decline compared to $105.9 million
in the prior year period. Net sales decreased by 3.4% on a constant
currency basis. The decline was primarily due to timing of payments from
our cash-based international stocking distributors in our Extremity
Fixation and Spine Fixation segments as well as continued top line
pressure in our U.S. Spine Fixation business due to sales force
disruption.
Gross profit increased $7.0 million to $78.8 million, compared to $71.8
million in the prior year period. Gross margin increased to 78.6%,
compared to 67.8% in the prior year period. The year-over-year increase
in gross margin was driven primarily by higher inventory reserve
requirements in 2013.
Total net margin (gross profit minus sales and marketing expenses) was
$36.5 million, an increase of 41.6% over $25.8 million in 2013. This
improvement was driven by both the increase in gross profit and the
reduction in sales & marketing expenses.
Operating expenses decreased by $6.9 million to $74.9 million, compared
to $81.8 million in the prior year period. The decrease in operating
expenses was driven by declines in costs related to the accounting
review and restatement as well as sales and marketing expenses, offset
by an increase in other general and administrative expenses.
Operating income (loss) was $4.0 million compared to ($10.1) million in
2013.
Adjusted EBITDA from continuing operations, which excluded accounting
review and restatement expenses, Bluecore infrastructure investments and
other expenses was $16.4 million or 16.4% of net sales, compared to $8.6
million or 8.2% of net sales in the prior year period.
Net loss from continuing operations was $5.1 million, or ($0.27) per
diluted share, compared to $9.6 million, or ($0.53) per diluted share in
the prior year period.
Adjusted net loss from continuing operations was $0.9 million, or
($0.05) per diluted share, compared to adjusted net loss of $3.7
million, or ($0.21) per diluted share in 2013.
As of December 31, 2014, cash and cash equivalents (including restricted
cash) were $71.2 million compared to $52.7 million as of December 31,
2013. As of December 31, 2014 the Company had no outstanding
indebtedness and borrowing capacity of $100 million.
Fiscal Year 2014 Financial Results
Net sales were $402.3 million, a 1.2% increase compared to $397.6
million in 2013. Net sales increased by 1.2% on a constant currency
basis. The increase was primarily due to enhancements to the sales
organizations made in 2014 and the reduction of third party payor
revenue in 2013 due to our billable package transition in our BioStim
strategic business unit ("SBU"). Additionally, new product launches and
improvement in international collections of cash basis sales in our
Extremity Fixation SBU contributed to the net sales increase. Offsetting
this growth was declining revenue in Brazil and the Spine Fixation SBU.
Gross profit increased $12.7 million to $303.4 million, compared to
$290.7 million in the prior year period. Gross margin increased to 75.4%
compared to 73.1% in the prior year period. The increase in gross margin
was driven by higher inventory reserves in 2013.
Total net margin was $136.8 million, an increase of 18.7% over $115.2
million in 2013. This increase was driven by both the increase in gross
profit and the reduction in sales & marketing expenses.
Operating expenses decreased by $15.7 million to $286.2 million,
compared to $301.9 million in the prior year period. The decrease in
operating expenses was primarily driven by a combination of lower sales
and marketing expenses, and the goodwill impairment charge in 2013.
Operating income (loss) was $17.1 million compared to ($11.2) million in
2013.
Adjusted EBITDA from continuing operations, which excluded a strategic
investment to MTF, accounting review and restatement expenses, Bluecore
infrastructure investments, goodwill impairment and other expenses was
$65.4 million, 16.3% of net sales, compared to $56.0 million, 14.1% in
2013.
Net loss from continuing operations was $3.7 million, or ($0.20) per
diluted share, compared to net loss of $18.2 million, or ($0.97) per
diluted share in 2013.
Adjusted net income from continuing operations was $10.2 million, or
$0.55 per diluted share, compared to $10.5 million, or $0.56 per diluted
share in 2013.
Fiscal 2015 and First Quarter Outlook
For the fiscal year ending December 31, 2015, the Company expects to
report:
-
Net sales in the range of $385 million to $390 million, representing a
decline of (0.7%) to growth of 0.6% on a constant currency basis and a
decline of 3.1% to 4.3% on a reported basis.
-
Adjusted EBITDA in the range of $55 million to $58 million.
For the first quarter ending March 31, 2015, the Company expects to
report:
-
Net sales in the range of $88 million to $90 million, representing a
decline of 7.1% to 9.1% on a constant currency basis and 10.0% to
12.0% on a reported basis. This expected decline is driven by the U.S.
Spine Fixation business disruption and the timing of collections in
the quarter compared to the first quarter of 2014 from our Extremity
and Spine Fixation cash-based distributors.
Conference Call
Orthofix will host a conference call today at 4:30 PM Eastern time to
discuss the Company's financial results for the fourth quarter and
fiscal year 2014. Interested parties may access the conference call by
dialing (888) 267-2845 in the U.S. and (973) 413-6102 outside the U.S.,
and entering the conference ID 38220. A replay of the call will be
available for two weeks by dialing (800) 332-6854 in the U.S. and (973)
528-0005 outside the U.S., and entering the conference ID 38220. A
webcast of the conference call may be accessed by going to the Company's
website at www.orthofix.com,
by clicking on the Investors link and then the Events and Presentations
page.
About Orthofix
Orthofix International N.V. is a global medical device company focused
on developing and delivering innovative repair and regenerative
solutions to the global spine and orthopedic markets. Our products are
designed to address the lifelong bone-and-joint health needs of patients
of all ages, helping them achieve a more active and mobile lifestyle. We
design, develop, manufacture, market and distribute medical devices used
principally by musculoskeletal medical specialists for spine and
orthopedic applications. Our main products are spinal implant products,
human cellular and tissue based products ("HCT/P products") used in
surgical procedures, non-invasive regenerative stimulation products used
to enhance bone growth and the success rate of spinal fusions and to
treat non-union fractures, and external and internal fixation devices
used in fracture repair, limb lengthening and bone reconstruction. Our
products also include bone cement and devices for removal of bone cement
used to fix artificial implants. For more information, please visit www.orthofix.com.
Forward-Looking Statements
This communication contains certain forward-looking statements under the
Private Securities Litigation Reform Act of 1995. These forward-looking
statements, which may include, but are not limited to, statements
concerning the projections, financial condition, results of operations
and businesses of Orthofix and its subsidiaries, are based on
management's current expectations and estimates and involve risks and
uncertainties that could cause actual results or outcomes to differ
materially from those contemplated by the forward-looking statements.
The forward-looking statements in this release do not constitute
guarantees or promises of future performance. Factors that could cause
or contribute to such differences may include, but are not limited to,
risks relating to our March 2014 completed original restatement of
historical financial statements following an independent review by the
Audit Committee of the Company's Board of Directors, together with
related legal proceedings (including potential action by the Division of
Enforcement of the SEC and pending securities class action litigation),
our March 2015 completed further restatement of historical financial
statements, our review of allegations of improper payments involving our
Brazil-based subsidiary, our recent non-compliance with certain Nasdaq
Stock Market LLC listing rules, and related pending hearings proceedings
in connection therewith, the expected sales of our products, including
recently launched products, unanticipated expenditures, changing
relationships with customers, suppliers, strategic partners and lenders,
changes to and the interpretation of governmental regulations, the
resolution of pending litigation matters (including our indemnification
obligations with respect to certain product liability claims against,
and the government investigation of, our former sports medicine global
business unit), our ongoing compliance obligations under a corporate
integrity agreement with the Office of Inspector General of the
Department of Health and Human Services (and related terms of probation)
and a deferred prosecution agreement with the U.S. Department of
Justice, risks relating to the protection of intellectual property,
changes to the reimbursement policies of third parties, the impact of
competitive products, changes to the competitive environment, the
acceptance of new products in the market, conditions of the orthopedic
industry, credit markets and the economy (including the expiration of
our current secured revolving credit agreement in August 2015),
corporate development and market development activities, including
acquisitions or divestitures, unexpected costs or operating unit
performance related to recent acquisitions, and other risks described in
our 2014 Annual Report on Form 10-K, Part I, Item 1A, "Risk Factors" as
well as in other reports that we file in the future.
|
|
|
|
|
|
|
|
|
|
|
ORTHOFIX INTERNATIONAL N.V.
|
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
(Unaudited, U.S. Dollars, in thousands, except share and per share
data)
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Product sales
|
|
|
|
$
|
86,350
|
|
|
|
$
|
93,345
|
|
|
|
$
|
351,525
|
|
|
|
$
|
349,552
|
|
Marketing service fees
|
|
|
|
|
13,934
|
|
|
|
|
12,541
|
|
|
|
|
50,752
|
|
|
|
|
48,059
|
|
Net sales
|
|
|
|
|
100,284
|
|
|
|
|
105,886
|
|
|
|
|
402,277
|
|
|
|
|
397,611
|
|
Cost of sales
|
|
|
|
|
21,457
|
|
|
|
|
34,123
|
|
|
|
|
98,912
|
|
|
|
|
106,912
|
|
Gross profit
|
|
|
|
|
78,827
|
|
|
|
|
71,763
|
|
|
|
|
303,365
|
|
|
|
|
290,699
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
42,365
|
|
|
|
|
46,009
|
|
|
|
|
166,547
|
|
|
|
|
175,468
|
|
General and administrative
|
|
|
|
|
23,147
|
|
|
|
|
18,475
|
|
|
|
|
76,790
|
|
|
|
|
64,830
|
|
Research and development
|
|
|
|
|
6,176
|
|
|
|
|
6,115
|
|
|
|
|
24,994
|
|
|
|
|
26,768
|
|
Amortization of intangible assets
|
|
|
|
|
531
|
|
|
|
|
962
|
|
|
|
|
2,284
|
|
|
|
|
2,687
|
|
Costs related to the accounting review and restatement
|
|
|
|
|
2,655
|
|
|
|
|
10,281
|
|
|
|
|
15,614
|
|
|
|
|
12,945
|
|
Impairment of goodwill
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
19,193
|
|
|
|
|
|
|
74,874
|
|
|
|
|
81,842
|
|
|
|
|
286,229
|
|
|
|
|
301,891
|
|
Operating income (loss)
|
|
|
|
|
3,953
|
|
|
|
|
(10,079
|
)
|
|
|
|
17,136
|
|
|
|
|
(11,192
|
)
|
Other income and (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
(430
|
)
|
|
|
|
(291
|
)
|
|
|
|
(1,785
|
)
|
|
|
|
(1,827
|
)
|
Other income (expense)
|
|
|
|
|
(1,664
|
)
|
|
|
|
340
|
|
|
|
|
(2,895
|
)
|
|
|
|
2,416
|
|
|
|
|
|
|
(2,094
|
)
|
|
|
|
49
|
|
|
|
|
(4,680
|
)
|
|
|
|
589
|
|
Income (loss) before income taxes
|
|
|
|
|
1,859
|
|
|
|
|
(10,030
|
)
|
|
|
|
12,456
|
|
|
|
|
(10,603
|
)
|
Income tax benefit (expense)
|
|
|
|
|
(6,949
|
)
|
|
|
|
391
|
|
|
|
|
(16,200
|
)
|
|
|
|
(7,602
|
)
|
Net loss from continuing operations
|
|
|
|
|
(5,090
|
)
|
|
|
|
(9,639
|
)
|
|
|
|
(3,744
|
)
|
|
|
|
(18,205
|
)
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
|
(794
|
)
|
|
|
|
(1,083
|
)
|
|
|
|
(7,157
|
)
|
|
|
|
(15,510
|
)
|
Income tax benefit
|
|
|
|
|
86
|
|
|
|
|
310
|
|
|
|
|
2,364
|
|
|
|
|
4,903
|
|
Net loss from discontinued operations
|
|
|
|
|
(708
|
)
|
|
|
|
(773
|
)
|
|
|
|
(4,793
|
)
|
|
|
|
(10,607
|
)
|
Net loss
|
|
|
|
$
|
(5,798
|
)
|
|
|
$
|
(10,412
|
)
|
|
|
$
|
(8,537
|
)
|
|
|
$
|
(28,812
|
)
|
Net loss per common share—basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations
|
|
|
|
$
|
(0.27
|
)
|
|
|
$
|
(0.53
|
)
|
|
|
$
|
(0.20
|
)
|
|
|
$
|
(0.97
|
)
|
Net loss from discontinued operations
|
|
|
|
|
(0.04
|
)
|
|
|
|
(0.04
|
)
|
|
|
|
(0.26
|
)
|
|
|
|
(0.57
|
)
|
Net loss per common share—basic
|
|
|
|
$
|
(0.31
|
)
|
|
|
$
|
(0.58
|
)
|
|
|
$
|
(0.46
|
)
|
|
|
$
|
(1.54
|
)
|
Net loss per common share—diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations
|
|
|
|
$
|
(0.27
|
)
|
|
|
$
|
(0.53
|
)
|
|
|
$
|
(0.20
|
)
|
|
|
$
|
(0.97
|
)
|
Net loss from discontinued operations
|
|
|
|
|
(0.04
|
)
|
|
|
|
(0.04
|
)
|
|
|
|
(0.26
|
)
|
|
|
|
(0.57
|
)
|
Net loss per common share—diluted
|
|
|
|
$
|
(0.31
|
)
|
|
|
$
|
(0.58
|
)
|
|
|
$
|
(0.46
|
)
|
|
|
$
|
(1.54
|
)
|
Weighted average number of common shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
18,609,844
|
|
|
|
|
18,101,793
|
|
|
|
|
18,459,054
|
|
|
|
|
18,697,228
|
|
Diluted
|
|
|
|
|
18,609,844
|
|
|
|
|
18,101,793
|
|
|
|
|
18,459,054
|
|
|
|
|
18,697,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORTHOFIX INTERNATIONAL N.V.
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
(U.S. Dollars, in thousands except share and per share data)
|
|
|
|
2014
|
|
|
2013
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
36,815
|
|
|
|
$
|
28,924
|
Restricted cash
|
|
|
|
|
34,424
|
|
|
|
|
23,761
|
Trade accounts receivable, less allowances of $7,285 and
$9,111 at December 31, 21014 and 2013, respectively
|
|
|
|
|
61,358
|
|
|
|
|
70,811
|
Inventories
|
|
|
|
|
59,846
|
|
|
|
|
72,678
|
Deferred income taxes
|
|
|
|
|
37,413
|
|
|
|
|
39,999
|
Prepaid expenses and other current assets
|
|
|
|
|
26,552
|
|
|
|
|
28,933
|
Total current assets
|
|
|
|
|
256,408
|
|
|
|
|
265,106
|
Property, plant and equipment, net
|
|
|
|
|
48,549
|
|
|
|
|
54,372
|
Patents and other intangible assets, net
|
|
|
|
|
7,152
|
|
|
|
|
9,046
|
Goodwill
|
|
|
|
|
53,565
|
|
|
|
|
53,565
|
Deferred income taxes
|
|
|
|
|
18,541
|
|
|
|
|
22,394
|
Other long-term assets
|
|
|
|
|
8,970
|
|
|
|
|
7,492
|
Total assets
|
|
|
|
$
|
393,185
|
|
|
|
$
|
411,975
|
Liabilities and shareholders' equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
|
$
|
13,223
|
|
|
|
$
|
20,674
|
Other current liabilities
|
|
|
|
|
53,220
|
|
|
|
|
49,676
|
Total current liabilities
|
|
|
|
|
66,443
|
|
|
|
|
70,350
|
Long-term debt
|
|
|
|
|
—
|
|
|
|
|
20,000
|
Deferred income taxes
|
|
|
|
|
229
|
|
|
|
|
13,026
|
Other long-term liabilities
|
|
|
|
|
26,886
|
|
|
|
|
12,736
|
Total liabilities
|
|
|
|
|
93,558
|
|
|
|
|
116,112
|
Contingencies
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
Common shares $0.10 par value; 50,000,000 shares authorized;
18,611,495
and 18,102,335 issued and outstanding as of December 31, 2014 and
2013, respectively
|
|
|
|
|
1,861
|
|
|
|
|
1,810
|
Additional paid-in capital
|
|
|
|
|
232,788
|
|
|
|
|
216,653
|
Retained earnings
|
|
|
|
|
65,360
|
|
|
|
|
73,897
|
Accumulated other comprehensive (loss) income
|
|
|
|
|
(382
|
)
|
|
|
|
3,503
|
Total shareholders' equity
|
|
|
|
|
299,627
|
|
|
|
|
295,863
|
Total liabilities and shareholders' equity
|
|
|
|
$
|
393,185
|
|
|
|
$
|
411,975
|
|
|
|
|
|
|
|
|
ORTHOFIX INTERNATIONAL N.V.
Selected Financial Data
Net Sales by SBU
The following tables provide net sales and constant currency net sales
growth by SBU for the three months and twelve months ended December 31,
2014, and 2013, respectively. Some calculations may be impacted by
rounding:
|
|
|
|
|
|
|
|
|
|
Net Sales by SBU
Three Months Ended December 31,
|
(Unaudited, U.S. Dollars, in thousands)
|
|
|
2014
|
|
|
|
2013
|
|
|
Reported Growth
|
|
|
Constant Currency Growth
|
BioStim
|
|
|
$
|
39,739
|
|
|
|
$
|
39,257
|
|
|
1
|
%
|
|
|
1
|
%
|
Biologics
|
|
|
$
|
15,163
|
|
|
|
$
|
13,930
|
|
|
9
|
%
|
|
|
9
|
%
|
Extremity Fixation
|
|
|
$
|
27,673
|
|
|
|
$
|
29,247
|
|
|
(5
|
)%
|
|
|
1
|
%
|
Spine Fixation
|
|
|
$
|
17,709
|
|
|
|
$
|
23,452
|
|
|
(24
|
)%
|
|
|
(24
|
)%
|
Total net sales
|
|
|
$
|
100,284
|
|
|
|
$
|
105,886
|
|
|
(5
|
)%
|
|
|
(3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales by SBU
Twelve Months Ended December 31,
|
(Unaudited, U.S. Dollars, in thousands)
|
|
|
2014
|
|
|
|
2013
|
|
|
Reported Growth
|
|
|
Constant Currency Growth
|
BioStim
|
|
|
$
|
154,676
|
|
|
|
$
|
145,085
|
|
|
7
|
%
|
|
|
7
|
%
|
Biologics
|
|
|
$
|
55,881
|
|
|
|
$
|
53,746
|
|
|
4
|
%
|
|
|
4
|
%
|
Extremity Fixation
|
|
|
$
|
109,678
|
|
|
|
$
|
103,359
|
|
|
6
|
%
|
|
|
6
|
%
|
Spine Fixation
|
|
|
$
|
82,042
|
|
|
|
$
|
95,421
|
|
|
(14
|
)%
|
|
|
(14
|
)%
|
Total net sales
|
|
|
$
|
402,277
|
|
|
|
$
|
397,611
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Margin by SBU
The following table provides net margin by SBU for the three months and
twelve months ended December 31, 2014, and 2013, respectively. Some
calculations may be impacted by rounding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
(U.S. Dollars in thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Net Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
BioStim
|
|
|
$
|
16,928
|
|
|
|
$
|
15,233
|
|
|
|
$
|
66,096
|
|
|
|
$
|
63,847
|
|
Biologics
|
|
|
|
7,129
|
|
|
|
|
6,331
|
|
|
|
|
26,629
|
|
|
|
|
24,794
|
|
Extremity Fixation
|
|
|
|
9,634
|
|
|
|
|
5,724
|
|
|
|
|
31,586
|
|
|
|
|
23,704
|
|
Spine Fixation
|
|
|
|
3,096
|
|
|
|
|
(1,467
|
)
|
|
|
|
14,243
|
|
|
|
|
4,329
|
|
Corporate
|
|
|
|
(325
|
)
|
|
|
|
(67
|
)
|
|
|
|
(1,736
|
)
|
|
|
|
(1,443
|
)
|
Total net margin
|
|
|
$
|
36,462
|
|
|
|
$
|
25,754
|
|
|
|
$
|
136,818
|
|
|
|
$
|
115,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of net sales
|
|
|
|
36.4
|
%
|
|
|
|
24.3
|
%
|
|
|
|
34.0
|
%
|
|
|
|
29.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
The following table reconciles reported net loss from continuing
operations to EBITDA and adjusted EBITDA for the three months and twelve
months ended December 31, 2014, and 2013, respectively. Some
calculations may be impacted by rounding. Please refer to the Non-GAAP
Performance Measures section at the end of this press release for more
information about the specified items below.
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
(Unaudited, U.S. Dollars, in thousands)
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Operating income (loss)
|
|
|
|
$
|
3,953
|
|
|
|
$
|
(10,079
|
)
|
|
|
$
|
17,136
|
|
|
|
$
|
(11,192
|
)
|
Other income and (expense)
|
|
|
|
|
(2,094
|
)
|
|
|
|
49
|
|
|
|
|
(4,680
|
)
|
|
|
|
589
|
|
Income tax benefit (expense)
|
|
|
|
|
(6,949
|
)
|
|
|
|
391
|
|
|
|
|
(16,200
|
)
|
|
|
|
(7,602
|
)
|
Net loss from continuing operations
|
|
|
|
$
|
(5,090
|
)
|
|
|
$
|
(9,639
|
)
|
|
|
$
|
(3,744
|
)
|
|
|
$
|
(18,205
|
)
|
Other income and expenses
|
|
|
|
|
1,839
|
|
|
|
|
(427
|
)
|
|
|
|
4,620
|
|
|
|
|
2,672
|
|
Income tax expense
|
|
|
|
|
6,949
|
|
|
|
|
(392
|
)
|
|
|
|
16,200
|
|
|
|
|
7,601
|
|
Depreciation and amortization
|
|
|
|
|
5,785
|
|
|
|
|
7,273
|
|
|
|
|
22,878
|
|
|
|
|
22,822
|
|
Share-based compensation
|
|
|
|
|
1,621
|
|
|
|
|
1,553
|
|
|
|
|
5,724
|
|
|
|
|
6,267
|
|
EBITDA
|
|
|
|
$
|
11,103
|
|
|
|
$
|
(1,633
|
)
|
|
|
$
|
45,678
|
|
|
|
$
|
21,157
|
|
Strategic investments
|
|
|
|
|
347
|
|
|
|
|
—
|
|
|
|
|
347
|
|
|
|
|
2,500
|
|
Accounting review and restatement
|
|
|
|
|
2,655
|
|
|
|
|
10,280
|
|
|
|
|
15,614
|
|
|
|
|
12,945
|
|
Infrastructure investments
|
|
|
|
|
2,312
|
|
|
|
|
—
|
|
|
|
|
3,764
|
|
|
|
|
—
|
|
Succession charges
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
4,608
|
|
Demutualization of a mutual insurance company
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(4,406
|
)
|
Goodwill impairment
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
19,193
|
|
Adjusted EBITDA
|
|
|
|
$
|
16,417
|
|
|
|
$
|
8,647
|
|
|
|
$
|
65,402
|
|
|
|
$
|
55,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a % of net sales
|
|
|
|
|
16.4
|
%
|
|
|
|
8.2
|
%
|
|
|
|
16.3
|
%
|
|
|
|
14.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Loss) from Continuing
Operations
The following table reconciles reported net loss from continuing
operations to adjusted net income (loss) from continuing operations for
the three months and twelve months ended December 31, 2014, and 2013,
respectively. Some calculations may be impacted by rounding and are
shown net of tax. Please refer to the Non-GAAP Performance Measures
section at the end of this press release for more information about the
specified items below.
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
|
(Unaudited, U.S. Dollars, in thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
Net loss from continuing operations
|
|
|
$
|
(5,090
|
)
|
|
|
$
|
(9,639
|
)
|
|
|
$
|
(3,744
|
)
|
|
|
$
|
(18,205
|
)
|
|
Strategic investments
|
|
|
|
219
|
|
|
|
|
—
|
|
|
|
|
219
|
|
|
|
|
1,575
|
|
|
Accounting review and restatement
|
|
|
|
1,673
|
|
|
|
|
6,476
|
|
|
|
|
9,836
|
|
|
|
|
8,155
|
|
|
Infrastructure investments
|
|
|
|
1,457
|
|
|
|
|
—
|
|
|
|
|
2,371
|
|
|
|
|
—
|
|
|
Succession charges
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
3,590
|
|
|
Foreign exchange (gain) loss
|
|
|
|
836
|
|
|
|
|
(561
|
)
|
|
|
|
1,484
|
|
|
|
|
306
|
|
|
Demutualization of a mutual insurance company
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(2,776
|
)
|
|
Goodwill impairment
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
17,849
|
|
|
Adjusted net income (loss) from continuing operations
|
|
|
$
|
(907
|
)
|
|
|
$
|
(3,723
|
)
|
|
|
$
|
10,166
|
|
|
|
$
|
10,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles reported earnings per diluted share (EPS)
from continuing operations to adjusted earnings per diluted share from
continuing operations for the three months and twelve months ended
December 31, 2014, and 2013, respectively. Some calculations may be
impacted by rounding and are shown net of tax. Please refer to the
Non-GAAP Performance Measures section at the end of this press release
for more information about the specified items below.
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
(Unaudited, per diluted share)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
EPS from continuing operations
|
|
|
$
|
(0.27
|
)
|
|
|
$
|
(0.53
|
)
|
|
|
$
|
(0.20
|
)
|
|
|
$
|
(0.97
|
)
|
Strategic investments
|
|
|
|
0.01
|
|
|
|
|
—
|
|
|
|
|
0.01
|
|
|
|
|
0.08
|
|
Accounting review and restatement
|
|
|
|
0.09
|
|
|
|
|
0.36
|
|
|
|
|
0.53
|
|
|
|
|
0.43
|
|
Infrastructure investments
|
|
|
|
0.08
|
|
|
|
|
—
|
|
|
|
|
0.13
|
|
|
|
|
—
|
|
Succession charges
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
0.19
|
|
Foreign exchange (gain) loss
|
|
|
|
0.04
|
|
|
|
|
(0.03
|
)
|
|
|
|
0.08
|
|
|
|
|
0.02
|
|
Demutualization of a mutual insurance company
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(0.15
|
)
|
Goodwill impairment
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
0.95
|
|
Adjusted EPS from continuing operations
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
0.55
|
|
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Data
The following table reconciles net cash provided by operating activities
to free cash flow for the years ended December 31, 2014 and 2013. Please
refer to the Non-GAAP Performance Measures section at the end of this
press release for more information about the specified items below.
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
Year over Year
|
(Unaudited, U.S. Dollars, in thousands)
|
|
|
2014
|
|
|
2013
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
$
|
50,958
|
|
|
|
$
|
67,042
|
|
|
|
$
|
(16,084
|
)
|
Less: capital expenditures
|
|
|
|
(18,525
|
)
|
|
|
|
(29,678
|
)
|
|
|
|
11,153
|
|
Free cash flow
|
|
|
$
|
32,433
|
|
|
|
$
|
37,364
|
|
|
|
$
|
(4,931
|
)
|
|
|
|
|
|
|
|
|
|
|
Net Margin
The following table reconciles gross profit to net margin for the years
ended December 31, 2014 and 2013. Please refer to the Non-GAAP
Performance Measures section at the end of this press release for more
information about the specified items below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
(Unaudited, U.S. Dollars in thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Gross Profit
|
|
|
$
|
78,827
|
|
|
|
$
|
71,763
|
|
|
|
$
|
303,365
|
|
|
|
$
|
290,699
|
|
Less: sales and marketing
|
|
|
|
(42,365
|
)
|
|
|
|
(46,009
|
)
|
|
|
|
(166,547
|
)
|
|
|
|
(175,468
|
)
|
Total net margin
|
|
|
$
|
36,462
|
|
|
|
$
|
25,754
|
|
|
|
$
|
136,818
|
|
|
|
$
|
115,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Performance Measures
The tables in this press release present reconciliations of net income
(loss) from continuing operations and net income (loss) from continuing
operations per diluted share calculated in accordance with U.S. GAAP to
non-GAAP performance measures, referred to as "EBITDA," "Adjusted
EBITDA," "Adjusted net income (loss) from continuing operations,"
"Adjusted earnings per diluted share," "Free cash flow" and "Net margin"
that exclude the items specified in the tables. A more detailed
explanation of the items excluded from these non-GAAP measures, as well
as why management believes the non-GAAP measures are useful to them, is
included in the Regulation G Supplemental Information below.
Reconciliations of Non-GAAP Performance Measures
Reconciling Items for Adjusted EBITDA, Adjusted Net Income from
Continuing Operations and Adjusted Earnings Per Diluted Share from
Continuing Operations
Note: The reconciling items for Adjusted Net Income from Continuing
Operations and Adjusted Earnings Per Diluted Share were tax affected in
the current period at the prevailing rate within the respective
jurisdictions.
-
Strategic investments - costs related to the Company's
strategic investments, including investments with MTF in the
development and commercialization of a next generation cell-based bone
growth technology and with eNeura.
-
Accounting review and restatement - legal, accounting, and
other professional costs related to the Company's accounting review
and restatement.
-
Infrastructure investments - costs associated with our
multi-year process and systems improvement effort, "Bluecore."
-
Succession charges - costs related to the succession of certain
of the Company's former executive officers.
-
Demutualization of a mutual insurance company - income related
to the demutualization of a mutual insurance company, in which the
Company was an eligible member to share in such proceeds.
-
Goodwill impairment - as a result of the Company's change in
reporting structure in July 2013, the Company allocated goodwill to
each reporting unit, and subsequently evaluated all reporting units,
including the Extremity Fixation and Spine Fixation reporting units,
for the possible impairment of goodwill. The result of this evaluation
was a full impairment of the goodwill allocated to the Extremity
Fixation and Spine Fixation reporting units.
Free cash flow
Free cash flow is a non-GAAP financial measure, which is calculated by
subtracting capital expenditures from cash flow from operations. 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 as a measure of progress on its capital
efficiency and cash flow initiatives.
Net Margin
Net margin is a non-GAAP financial measure, which is calculated by
subtracting sales and marketing from gross profit.
Management use of, and economic substance behind, Non-GAAP
Performance Measures
Management uses non-GAAP measures to evaluate performance
period-over-period, to analyze the underlying trends in the Company's
business, to assess its performance relative to its competitors and to
establish operational goals and forecasts that are used in allocating
resources. Management uses these non-GAAP measures as the basis for
assessing 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 the Company's business units. The
items excluded from Orthofix's non-GAAP measures are also excluded from
the profit or loss reported by the Company's business units for the
purpose of analyzing their performance.
Material Limitations Associated with the Use of Non-GAAP Measures
The non-GAAP measures used in this press release may have limitations as
analytical tools, and should not be considered in isolation or as a
replacement for U.S. GAAP performance measures. Some of the limitations
associated with the use of these non-GAAP performance measures are that
they exclude items that reflect an economic cost to the Company and can
have a material effect on cash flows. Similarly, equity compensation
expense does not directly impact cash flows, but is part of total
compensation costs accounted for under U.S. GAAP.
Compensation for Limitations Associated with Use of Non-GAAP Measures
Orthofix compensates for the limitations of its non-GAAP performance
measures by relying upon its U.S. GAAP results to gain a complete
picture of the Company's performance. The U.S. GAAP results provide the
ability to understand the Company's performance based on a defined set
of criteria. The non-GAAP measures reflect the underlying operating
results of the Company's businesses, excluding non-cash items, which
management believes is an important measure of the Company's overall
performance. The Company provides a detailed reconciliation of the
non-GAAP performance measures to their most directly comparable U.S.
GAAP measures, and encourages investors to review this reconciliation.
Usefulness of Non-GAAP Measures to Investors
Orthofix believes that providing non-GAAP measures that exclude certain
items provides investors with greater transparency to the information
used by the Company's 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
Orthofix's business operations in order to facilitate comparisons to its
historical operating results and internally evaluate the effectiveness
of the Company's operating strategies. Disclosure of these non-GAAP
performance measures also facilitates comparisons of Orthofix's
underlying operating performance with other companies in its industry
that also supplement their U.S. GAAP results with non-GAAP performance
measures.

Orthofix International N.V.
Mark Quick, 214-937-2924
markquick@orthofix.com
Source: Orthofix International N.V.
News Provided by Acquire Media