- Net sales of $109.1 million, an increase of 0.4% compared to
prior year and 1.9% on a constant currency basis
- Biologics products net sales increased 16.6% excluding the
contractual reduction in marketing services fee
- Net income of $0.9 million; compared to net income of $5.2
million in the prior year
- Adjusted EBITDA of $15.7 million; a decrease of $4.1 million, or
20.5%, compared to prior year
- Company reiterates full year 2019 guidance
- First U.S. patients implanted with the M6-C™ artificial cervical
disc following FDA approval
- Initiated limited launch of fiberFUSE™, a differentiated
demineralized bone matrix
LEWISVILLE, Texas--(BUSINESS WIRE)--May 6, 2019--
Orthofix Medical Inc. (NASDAQ:OFIX) today reported its financial results
for the first quarter ended March 31, 2019. Net sales were $109.1
million, earnings per share (“EPS”) was $0.05 and adjusted EPS was $0.27.
“For the first quarter, our top and bottom line results were slightly
better than anticipated and we remain confident about our expected sales
acceleration throughout the remainder of the year and into 2020, as we
previously guided,” said Brad Mason, Orthofix President and Chief
Executive Officer. “Regarding the M6-C artificial cervical disc, the
U.S. Food and Drug Administration approval of the M6-C disc was
certainly the most important highlight of the first quarter for the
company. We recently released the compelling results of the full
two-year data from the M6-C IDE clinical study and announced the first
commercial U.S. patient implants, which marks the beginning of a
measured launch of the M6-C disc in the U.S., including the ramp-up of
training and certification of surgeons. Encouragingly, we continue to
receive a very high level of interest and enthusiasm from physicians and
distributors alike.” Mason continued, “Lastly, in addition to our strong
first quarter sales of our Biologics products, we initiated a limited
market release of fiberFUSE DBM, a differentiated demineralized bone
matrix with handling characteristics similar to our market-leading
Trinity ELITE™ stem cell allograft.”
Financial Results Overview
The following table provides net sales by major product category by
reporting segment:
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
(Unaudited, U.S. Dollars, in thousands) |
|
|
|
2019 |
|
2018 |
|
Change |
|
Constant Currency
Change
|
Bone Growth Therapies
|
|
|
|
$
|
47,283
|
|
$
|
46,163
|
|
2.4
|
%
|
|
2.4
|
%
|
Spinal Implants1 |
|
|
|
|
22,903
|
|
|
20,707
|
|
10.6
|
%
|
|
11.6
|
%
|
Biologics2 |
|
|
|
|
15,732
|
|
|
14,335
|
|
9.7
|
%
|
|
9.7
|
%
|
Global Spine3 |
|
|
|
|
85,918
|
|
|
81,205
|
|
5.8
|
%
|
|
6.1
|
%
|
Global Extremities
|
|
|
|
|
23,194
|
|
|
27,504
|
|
(15.7
|
%)
|
|
(10.4
|
%)
|
Net sales4 |
|
|
|
$
|
109,112
|
|
$
|
108,709
|
|
0.4
|
%
|
|
1.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
Excluding Spinal Kinetics, net sales decreased 4.6% on a reported
basis and 4.2% on a constant currency basis
|
2
|
|
|
Excluding the contractual reduction in fee for marketing services,
the growth year over year was 16.6% on a reported and constant
currency basis
|
3
|
|
|
Excluding Spinal Kinetics and the contractual reduction in fee for
marketing services, the increase was 3.1% on a reported and 3.2% on
a constant currency basis
|
4
|
|
|
Excluding Spinal Kinetics and the contractual reduction in fee for
marketing services, net sales decreased 1.6% on a reported and 0.2%
on a constant currency basis
|
|
|
|
|
Gross profit increased $0.8 million to $85.4 million. Gross margin
increased to 78.3% compared to 77.8% in the prior year period, primarily
due to favorable product mix, offset slightly by the dilutive impact
from Spinal Kinetics.
Net income was $0.9 million, or $0.05 per share, compared to net income
of $5.2 million, or $0.27 per share in the prior year period. Adjusted
net income from continuing operations was $5.2 million, or $0.27 per
share, compared to adjusted net income of $7.4 million, or $0.39 per
share in the prior year period.
EBITDA was $0.9 million, compared to $15.2 million in the prior year
period. Adjusted EBITDA was $15.7 million, or 14.4% of net sales,
compared to $19.7 million, or 18.1% of net sales, in the prior year
period.
Liquidity
As of March 31, 2019, cash, cash equivalents, and restricted cash
totaled $49.2 million compared to $72.2 million as of December 31, 2018.
As of March 31, 2019, the Company had no outstanding indebtedness and
borrowing capacity of $125 million under its existing credit facility.
Cash flow from operations increased $2.5 million to ($1.0) million,
while free cash flow increased $1.0 million to ($6.0) million.
Changes to Reportable Business Segments
The Company has changed its reportable business segments beginning with
the first quarter of 2019, to align with changes in how the Company
manages its business, reviews operating performance and allocates
resources. The Company now reports results under two reportable
segments: Global Spine and Global Extremities. Historical financial
results for previously reported quarterly and annual periods have been
recast to reflect the two new business segments and will be available in
the Company’s Form 8-K after market close today.
In addition to changing its reportable business segments, the Company
changed its profitability measure for its reporting segments to EBITDA,
which is a non-GAAP measure.
2019 Outlook
For the year ending December 31, 2019, the Company expects the following
results, assuming exchange rates are the same as those currently
prevailing.
|
|
|
|
2019 Outlook |
|
|
(Unaudited, U.S. Dollars, in millions, except per share data) |
|
|
|
Low |
|
|
|
High |
|
|
Net sales
|
|
|
|
$
|
472.0
|
|
1
|
|
$
|
477.0
|
|
1
|
Net income
|
|
|
|
$
|
14.6
|
|
2
|
|
$
|
15.5
|
|
2
|
Adjusted EBITDA
|
|
|
|
$
|
86.0
|
|
3
|
|
$
|
89.0
|
|
3
|
EPS
|
|
|
|
$
|
0.75
|
|
4
|
|
$
|
0.80
|
|
4
|
Adjusted EPS
|
|
|
|
$
|
1.75
|
|
5
|
|
$
|
1.82
|
|
5
|
|
|
|
|
1
|
|
|
Represents a year-over-year increase of 4.2% to 5.3% on a reported
basis
|
2
|
|
|
Represents a year-over-year increase of 5.7% to 12.2%
|
3
|
|
|
Represents a year-over-year decrease of 1.8% to a year-over-year
increase of 1.6%
|
4
|
|
|
Represents a year-over-year increase of 4.2% to 11.1%
|
5
|
|
|
Represents a year-over-year decrease of 2.2% to year-over-year
increase of 1.7%
|
|
|
|
|
Conference Call
Orthofix will host a conference call today at 4:30 PM Eastern time to
discuss the Company's financial results for the first quarter 2019.
Interested parties may access the conference call by dialing (844)
809-1992 in the U.S. and (612) 979-9886 outside the U.S., and
referencing the conference ID 3049899. A replay of the call will be
available for two weeks by dialing (855) 859-2056 in the U.S. and (404)
537-3406 outside the U.S., and entering the conference ID 3049899. 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 Medical Inc. is a global medical device company focused on
musculoskeletal products and therapies. The Company’s mission is to
improve patients' lives by providing superior reconstruction and
regenerative musculoskeletal solutions to physicians worldwide.
Headquartered in Lewisville, Texas, Orthofix’s spine and orthopedic
extremities products are distributed in over 70 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 (“the Exchange Act”), 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. Therefore, 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 further update any such statement, or the risk factors
described in Part I, Item 1A under the heading Risk Factors in our Form
10-K for the year ended December 31, 2018, to reflect new information,
the occurrence of future events or circumstances or otherwise.
Trademarks
Solely for convenience, our trademarks and trade names in this press
release are referred to without the ® and ™ symbols, but such references
should not be construed as any indicator that we will not assert, to the
fullest extent under applicable law, our rights thereto.
|
|
|
|
|
ORTHOFIX MEDICAL INC.
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
March 31, |
(U.S. Dollars, in thousands, except share and per share data) |
|
|
|
2019 |
|
2018 |
|
|
|
|
(unaudited) |
Net sales
|
|
|
|
$
|
109,112
|
|
|
$
|
108,709
|
|
Cost of sales
|
|
|
|
|
23,708
|
|
|
|
24,147
|
|
Gross profit
|
|
|
|
|
85,404
|
|
|
|
84,562
|
|
Sales and marketing
|
|
|
|
|
53,694
|
|
|
|
50,268
|
|
General and administrative
|
|
|
|
|
20,472
|
|
|
|
19,424
|
|
Research and development
|
|
|
|
|
9,229
|
|
|
|
6,937
|
|
Acquisition-related amortization and remeasurement
|
|
|
|
|
6,457
|
|
|
|
63
|
|
Operating income (loss)
|
|
|
|
|
(4,448
|
)
|
|
|
7,870
|
|
Interest expense, net
|
|
|
|
|
(257
|
)
|
|
|
(183
|
)
|
Other income (expense), net
|
|
|
|
|
(404
|
)
|
|
|
2,912
|
|
Income (loss) before income taxes
|
|
|
|
|
(5,109
|
)
|
|
|
10,599
|
|
Income tax benefit (expense)
|
|
|
|
|
6,006
|
|
|
|
(5,373
|
)
|
Net income |
|
|
|
$ |
897 |
|
|
$ |
5,226 |
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.05
|
|
|
$
|
0.28
|
|
Diluted
|
|
|
|
|
0.05
|
|
|
|
0.27
|
|
Weighted average number of common shares:
|
|
|
|
|
|
|
Basic
|
|
|
|
|
18,750,184
|
|
|
|
18,404,856
|
|
Diluted
|
|
|
|
|
19,191,146
|
|
|
|
18,874,591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORTHOFIX MEDICAL INC.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
(U.S. Dollars, in thousands, except share data) |
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
|
|
|
(unaudited) |
|
|
Assets |
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
46,668
|
|
$
|
69,623
|
Restricted cash
|
|
|
|
|
2,540
|
|
|
2,566
|
Trade accounts receivable, net of allowances of $7,448 and $7,463,
respectively
|
|
|
|
|
79,615
|
|
|
77,747
|
Inventories
|
|
|
|
|
79,128
|
|
|
76,847
|
Prepaid expenses and other current assets
|
|
|
|
|
16,387
|
|
|
17,856
|
Total current assets
|
|
|
|
|
224,338
|
|
|
244,639
|
Property, plant and equipment, net
|
|
|
|
|
63,727
|
|
|
42,835
|
Patents and other intangible assets, net
|
|
|
|
|
56,764
|
|
|
51,897
|
Goodwill
|
|
|
|
|
71,177
|
|
|
72,401
|
Deferred income taxes
|
|
|
|
|
36,575
|
|
|
33,228
|
Other long-term assets
|
|
|
|
|
26,735
|
|
|
21,641
|
Total assets |
|
|
|
$ |
479,316 |
|
$ |
466,641 |
Liabilities and shareholders’ equity |
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
|
$
|
19,643
|
|
$
|
17,989
|
Current portion of finance lease liability
|
|
|
|
|
359
|
|
|
—
|
Other current liabilities
|
|
|
|
|
43,652
|
|
|
67,919
|
Total current liabilities
|
|
|
|
|
63,654
|
|
|
85,908
|
Long-term portion of finance lease liability
|
|
|
|
|
20,879
|
|
|
—
|
Other long-term liabilities
|
|
|
|
|
51,101
|
|
|
45,336
|
Total liabilities
|
|
|
|
|
135,634
|
|
|
131,244
|
Contingencies
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
Common shares $0.10 par value; 50,000,000 shares authorized;
18,790,769 and 18,579,688 issued and outstanding as of March 31,
2019 and December 31, 2018, respectively
|
|
|
|
|
1,879
|
|
|
1,858
|
Additional paid-in capital
|
|
|
|
|
252,862
|
|
|
243,165
|
Retained earnings
|
|
|
|
|
87,108
|
|
|
87,078
|
Accumulated other comprehensive income
|
|
|
|
|
1,833
|
|
|
3,296
|
Total shareholders’ equity
|
|
|
|
|
343,682
|
|
|
335,397
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
479,316 |
|
$ |
466,641 |
|
|
|
|
|
|
|
|
|
|
ORTHOFIX MEDICAL INC.
|
Non-GAAP Financial Measures
|
|
The following tables present reconciliations of operating income (loss),
net income, 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,"
"Adjusted EPS," and "Free cash flow" that exclude items specified in the
tables. 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.
|
|
|
|
|
EBITDA and Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2019 |
(Unaudited, U.S. Dollars, in thousands) |
|
|
|
Global Spine |
|
Global Extremities |
|
Corporate |
|
Total Orthofix |
Operating income (loss) |
|
|
|
$
|
7,730
|
|
|
$
|
(995
|
)
|
|
$
|
(11,183
|
)
|
|
$
|
(4,448
|
)
|
Other income (expense), net
|
|
|
|
|
(399
|
)
|
|
|
(478
|
)
|
|
|
473
|
|
|
|
(404
|
)
|
Depreciation and amortization
|
|
|
|
|
2,187
|
|
|
|
1,300
|
|
|
|
1,183
|
|
|
|
4,670
|
|
Amortization of acquired intangibles
|
|
|
|
|
1,057
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,057
|
|
EBITDA |
|
|
|
$
|
10,575
|
|
|
$
|
(173
|
)
|
|
$
|
(9,527
|
)
|
|
$
|
875
|
|
Share-based compensation
|
|
|
|
|
1,580
|
|
|
|
526
|
|
|
|
1,453
|
|
|
|
3,559
|
|
Foreign exchange impact
|
|
|
|
|
393
|
|
|
|
458
|
|
|
|
22
|
|
|
|
873
|
|
Strategic investments
|
|
|
|
|
658
|
|
|
|
—
|
|
|
|
1,264
|
|
|
|
1,922
|
|
Domestication to Delaware
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
147
|
|
|
|
147
|
|
Acquisition-related fair value adjustments
|
|
|
|
|
5,932
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,932
|
|
Gain on investment securities
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(491
|
)
|
|
|
(491
|
)
|
Legal judgments/settlements
|
|
|
|
|
55
|
|
|
|
45
|
|
|
|
25
|
|
|
|
125
|
|
Succession charges
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,732
|
|
|
|
2,732
|
|
Adjusted EBITDA |
|
|
|
$
|
19,193
|
|
|
$
|
856
|
|
|
$
|
(4,375
|
)
|
|
$
|
15,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2018 |
(Unaudited, U.S. Dollars, in thousands) |
|
|
|
Global Spine |
|
Global Extremities |
|
Corporate |
|
Total Orthofix |
Operating income (loss) |
|
|
|
$
|
16,767
|
|
|
$
|
1,843
|
|
|
$
|
(10,740
|
)
|
|
$
|
7,870
|
|
Other income (expense), net
|
|
|
|
|
(20
|
)
|
|
|
189
|
|
|
|
2,743
|
|
|
|
2,912
|
|
Depreciation and amortization
|
|
|
|
|
2,015
|
|
|
|
1,296
|
|
|
|
995
|
|
|
|
4,306
|
|
Amortization of acquired intangibles
|
|
|
|
|
63
|
|
|
|
—
|
|
|
|
—
|
|
|
|
63
|
|
EBITDA |
|
|
|
$
|
18,825
|
|
|
$
|
3,328
|
|
|
$
|
(7,002
|
)
|
|
$
|
15,151
|
|
Share-based compensation
|
|
|
|
|
1,400
|
|
|
|
507
|
|
|
|
2,009
|
|
|
|
3,916
|
|
Foreign exchange impact
|
|
|
|
|
(23
|
)
|
|
|
(141
|
)
|
|
|
(912
|
)
|
|
|
(1,076
|
)
|
Strategic investments
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,419
|
|
|
|
2,419
|
|
Domestication to Delaware
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
798
|
|
|
|
798
|
|
Gain on investment securities
|
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,629
|
)
|
|
|
(1,629
|
)
|
Legal judgments/settlements
|
|
|
|
|
(33
|
)
|
|
|
207
|
|
|
|
(27
|
)
|
|
|
147
|
|
Adjusted EBITDA |
|
|
|
$
|
20,169
|
|
|
$
|
3,901
|
|
|
$
|
(4,344
|
)
|
|
$
|
19,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
(Unaudited, U.S. Dollars, in thousands) |
|
|
|
2019 |
|
2018 |
Net income
|
|
|
|
$
|
897
|
|
|
$
|
5,226
|
|
Foreign exchange impact
|
|
|
|
|
873
|
|
|
|
(1,076
|
)
|
Strategic investments
|
|
|
|
|
1,922
|
|
|
|
2,419
|
|
Domestication to Delaware
|
|
|
|
|
147
|
|
|
|
798
|
|
Acquisition-related fair value adjustments
|
|
|
|
|
5,932
|
|
|
|
—
|
|
Amortization of acquired intangibles
|
|
|
|
|
1,057
|
|
|
|
63
|
|
Interest and gain on investment securities
|
|
|
|
|
(593
|
)
|
|
|
(1,629
|
)
|
Legal judgments/settlements
|
|
|
|
|
125
|
|
|
|
147
|
|
Succession charges
|
|
|
|
|
2,732
|
|
|
|
—
|
|
Long-term income tax rate adjustment
|
|
|
|
|
(7,919
|
)
|
|
|
1,410
|
|
Adjusted net income |
|
|
|
$ |
5,173 |
|
|
$ |
7,358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
(Unaudited, per diluted share) |
|
|
|
2019 |
|
2018 |
EPS
|
|
|
|
$
|
0.05
|
|
|
$
|
0.27
|
|
Foreign exchange impact
|
|
|
|
|
0.05
|
|
|
|
(0.06
|
)
|
Strategic investments
|
|
|
|
|
0.10
|
|
|
|
0.13
|
|
Domestication to Delaware
|
|
|
|
|
0.01
|
|
|
|
0.04
|
|
Acquisition-related fair value adjustments
|
|
|
|
|
0.31
|
|
|
|
—
|
|
Amortization of acquired intangibles
|
|
|
|
|
0.05
|
|
|
|
—
|
|
Interest and gain on investment securities
|
|
|
|
|
(0.03
|
)
|
|
|
(0.09
|
)
|
Legal judgments/settlements
|
|
|
|
|
0.01
|
|
|
|
0.01
|
|
Succession charges
|
|
|
|
|
0.14
|
|
|
|
—
|
|
Long-term income tax rate adjustment
|
|
|
|
|
(0.42
|
)
|
|
|
0.09
|
|
Adjusted EPS |
|
|
|
$ |
0.27 |
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
Weighted average number of diluted common shares (treasury stock
method)
|
|
|
|
|
19,291,988
|
|
|
|
18,997,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
(Unaudited, U.S. Dollars, in thousands) |
|
|
|
2019 |
|
2018 |
Net cash from operating activities
|
|
|
|
$
|
(1,039
|
)
|
|
$
|
(3,560
|
)
|
Capital expenditures
|
|
|
|
|
(4,916
|
)
|
|
|
(3,438
|
)
|
Free cash flow |
|
|
|
$ |
(5,955 |
) |
|
$ |
(6,998 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 Outlook
|
|
|
|
|
|
|
|
|
|
2019 Outlook |
(Unaudited, U.S. Dollars, in millions) |
|
|
|
Low |
|
High |
Net income
|
|
|
|
$
|
14.6
|
|
|
$
|
15.5
|
|
Interest expense, net
|
|
|
|
|
0.8
|
|
|
|
0.9
|
|
Income tax expense
|
|
|
|
|
5.9
|
|
|
|
6.4
|
|
Depreciation and amortization
|
|
|
|
|
24.2
|
|
|
|
24.2
|
|
EBITDA
|
|
|
|
$
|
45.5
|
|
|
$
|
47.0
|
|
Share-based compensation
|
|
|
|
|
19.1
|
|
|
|
20.1
|
|
Foreign exchange impact
|
|
|
|
|
0.9
|
|
|
|
0.9
|
|
Strategic investments
|
|
|
|
|
4.8
|
|
|
|
4.9
|
|
Acquisition-related fair value adjustments
|
|
|
|
|
8.5
|
|
|
|
8.7
|
|
Gain on investment securities
|
|
|
|
|
(0.5
|
)
|
|
|
(0.5
|
)
|
Legal judgments/settlements
|
|
|
|
|
1.3
|
|
|
|
1.3
|
|
Succession charges
|
|
|
|
|
6.4
|
|
|
|
6.6
|
|
Adjusted EBITDA |
|
|
|
$ |
86.0 |
|
|
$ |
89.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 Outlook |
(Unaudited, per diluted share) |
|
|
|
Low |
|
High |
EPS
|
|
|
|
$
|
0.75
|
|
|
$
|
0.80
|
|
Foreign exchange impact
|
|
|
|
|
0.05
|
|
|
|
0.05
|
|
Strategic investments
|
|
|
|
|
0.25
|
|
|
|
0.25
|
|
Acquisition-related fair value adjustments
|
|
|
|
|
0.44
|
|
|
|
0.45
|
|
Amortization of intangible assets
|
|
|
|
|
0.25
|
|
|
|
0.25
|
|
Interest and gain on investment securities
|
|
|
|
|
(0.03
|
)
|
|
|
(0.03
|
)
|
Legal judgments/settlements
|
|
|
|
|
0.07
|
|
|
|
0.07
|
|
Succession charges
|
|
|
|
|
0.33
|
|
|
|
0.34
|
|
Long-term income tax rate adjustment
|
|
|
|
|
(0.36
|
)
|
|
|
(0.36
|
)
|
Adjusted EPS |
|
|
|
$ |
1.75 |
|
|
$ |
1.82 |
|
|
|
|
|
|
|
|
Weighted average number of diluted common shares (treasury stock
method)
|
|
|
|
|
19,375,000
|
|
|
|
19,375,000
|
|
|
|
|
|
|
|
|
Constant Currency
Constant currency is a non-GAAP measure, which is calculated 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 is calculated by adding
interest expense, net; income tax expense; 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 and Adjusted EPS
These non-GAAP financial measures provide management with additional
insight to its results of operations and are calculated using the
following adjustments:
- Share-based compensation – costs related to our share-based
compensation plans, which include stock options, restricted stock
awards, performance-based restricted stock awards, market-based
restricted stock awards and our stock purchase plan; see the
share-based compensation footnote in our Form 10-Q for the quarter
ended March 31, 2019 for a detail of these costs by consolidated
statement of income line item; however, certain share-based
compensation costs have been included within succession charges for
2019
- Foreign exchange impact – gains and losses related to foreign
currency transactions, which are recorded as other expense, net;
guidance presented does not include the impact of any future foreign
exchange fluctuations
- Strategic investments – costs related to our strategic
investments, such as due diligence and integration costs, which are
primarily recorded as general and administrative expenses
- Domestication to Delaware– costs associated with evaluation
and completion of changing the Company’s jurisdiction of organization
from Curaçao to the State of Delaware during 2018, which are 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) an
adjustment made to inventory acquired to account for the reasonable
profit allowance for the selling effort on finished goods inventory,
which is recorded as cost of sales
- Amortization of acquired intangibles – amortization of
intangible assets acquired in business combinations or asset
acquisitions, including items such as developed technologies, in
process research and development, trade names, and other intangible
assets, which are recorded as operating expenses
- Interest and gain on investment securities – net gains
recognized (realized or unrealized) within other expense, net or
interest income recognized relating to our investments in eNeura Inc.
and Bone Biologics, Inc.
- Legal judgments/settlements – adverse or favorable legal
judgments or negotiated legal settlements, including legal and other
professional fees associated with the SEC Investigation, Securities
Class Action Complaints and Brazil subsidiary compliance review, which
are recorded as general and administrative expenses
- Succession charges – costs related to the transition of the
Company’s President and CEO, including any cessation and onboarding
amounts, accelerated share-based compensation expense, consulting
services and other related expenses
- Long-term income tax rate adjustment – reflects management’s
expectation of a long-term normalized effective tax rate of 35% for
the first and second quarters of 2018, 29% for the third and fourth
quarters of 2018, and 27% for our 2019 results and outlook, which is
based on current tax law and current expected 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
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 as a measure of 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, to analyze the underlying trends in our business, to
assess performance relative to 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 our business units.
Material Limitations Associated with the Use of Non-GAAP Financial
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 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
equity 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 the ability to understand our performance based
on a defined set of criteria. The non-GAAP measures reflect the
underlying operating results of our businesses, which we believe is an
important measure of our overall performance. We provide a detailed
reconciliation of the non-GAAP financial measures to our most directly
comparable GAAP measures, and encourage investors to review this
reconciliation.
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 its
historical operating results and internally evaluate the effectiveness
of our operating strategies. 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.

View source version on businesswire.com: https://www.businesswire.com/news/home/20190506005697/en/
Source: Orthofix Medical Inc.
Orthofix Medical Inc.
Mark Quick
P: 214-937-2924
E: markquick@orthofix.com