Fourth Quarter Highlights
-
Net sales of $121.1 million, an increase of 3.6% compared to prior
year and 4.4% on a constant currency basis
-
Net income of $8.9 million; compared to net income from continuing
operations of $1.5 million in the prior year
-
Adjusted EBITDA of $24.4 million; an increase of $0.1 million, or
0.6%, over prior year
Fiscal Year 2018 Highlights
-
Net sales of $453.0 million, an increase of 4.4% compared to prior
year and 3.9% on a constant currency basis
-
Net income of $13.8 million; compared to net income from continuing
operations of $7.3 million in the prior year
-
Adjusted EBITDA of $87.6 million; an increase of $6.0 million, or
7.4%, over prior year
CEO Transition
- Brad Mason to retire from Orthofix; will remain in current role until
a successor is named
LEWISVILLE, Texas--(BUSINESS WIRE)--Feb. 25, 2019--
Orthofix Medical Inc. (NASDAQ:OFIX) today reported its financial results
for the fourth quarter and fiscal year ended December 31, 2018. For the
fourth quarter of 2018, net sales were $121.1 million, earnings per
share from continuing operations was $0.46 and adjusted earnings per
share from continuing operations was $0.55. For fiscal year 2018, net
sales were $453.0 million, earnings per share from continuing operations
was $0.72 and adjusted earnings per share from continuing operations was
$1.79.
“With the recent FDA approval of the M6-C artificial cervical disc, the
primary focus in our spine business is on the launch in the U.S., which
we expect will happen late in the second quarter,” commented Brad Mason,
President and Chief Executive Officer. “This approval is an important
milestone in our transition to a topline growth story beginning in the
second half of this year and accelerating in 2020.”
Financial Results Overview
Fourth Quarter
The following table provides net sales by reporting segments:
|
|
|
Three Months Ended December 31, |
(Unaudited, U.S. Dollars, in thousands) |
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
Constant Currency
Change
|
Bone Growth Therapies
|
|
|
$
|
52,819
|
|
|
$
|
49,760
|
|
|
6.1
|
%
|
|
|
6.1
|
%
|
Spinal Implants1 |
|
|
|
24,969
|
|
|
|
21,175
|
|
|
17.9
|
%
|
|
|
18.5
|
%
|
Biologics2 |
|
|
|
16,045
|
|
|
|
16,858
|
|
|
(4.8
|
%)
|
|
|
(4.8
|
%)
|
Orthofix Extremities
|
|
|
|
27,245
|
|
|
|
29,103
|
|
|
(6.4
|
%)
|
|
|
(3.6
|
%)
|
Net sales3 |
|
|
$
|
121,078
|
|
|
$
|
116,896
|
|
|
3.6
|
%
|
|
|
4.4
|
%
|
1 |
|
Excluding Spinal Kinetics, net sales increased 1.4% on a reported
basis and 1.7% on a constant currency basis
|
2 |
|
Excluding the contractual reduction in fee for marketing services,
the growth year over year was 2.7% on a reported and constant
currency basis
|
3 |
|
Excluding Spinal Kinetics and the contractual reduction in fee for
marketing services, the increase was 1.7% on a reported and 2.4% on
a constant currency basis
|
|
|
|
Gross profit increased $2.1 million to $95.5 million. Gross margin
decreased to 78.8% compared to 79.8% in the prior year period, primarily
due to sales mix, including the impact of the Spinal Kinetics
acquisition, which was impacted by non-cash inventory fair market value
adjustments. Non-GAAP net margin (gross profit less sales and marketing
expenses) was $41.6 million, an increase of 0.4% compared to $41.5
million in the prior year period.
Net income from continuing operations was $8.9 million, or $0.46 per
share, compared to net income of $1.5 million, or $0.08 per share in the
prior year period. Adjusted net income from continuing operations was
$10.6 million, or $0.55 per share, compared to adjusted net income of
$9.7 million, or $0.52 per share in the prior year period. Excluding the
impact of the Spinal Kinetics operating loss in the period, adjusted net
income was $12.0 million, or $0.62 per share, a 19.2% increase over
prior year.
EBITDA was $16.8 million, compared to $21.8 million in the prior year
period. Adjusted EBITDA was $24.4 million, or 20.2% of net sales for the
fourth quarter, compared to $24.3 million, or 20.8% of net sales, in the
prior year period. Excluding the impact of Spinal Kinetics, adjusted
EBITDA was $25.9 million, or 22.0% of net sales for fourth quarter, a
6.7% increase over prior year.
Fiscal Year 2018
The following table provides net sales by reporting segments:
|
|
|
Year Ended December 31, |
(U.S. Dollars, in thousands) |
|
|
2018 |
|
|
2017 |
|
|
Change |
|
|
Constant Currency
Change
|
Bone Growth Therapies
|
|
|
$
|
195,252
|
|
|
$
|
185,900
|
|
|
5.0
|
%
|
|
|
5.0
|
%
|
Spinal Implants4 |
|
|
|
91,658
|
|
|
|
81,957
|
|
|
11.8
|
%
|
|
|
11.9
|
%
|
Biologics5 |
|
|
|
59,684
|
|
|
|
62,724
|
|
|
(4.8
|
%)
|
|
|
(4.8
|
%)
|
Orthofix Extremities
|
|
|
|
106,448
|
|
|
|
103,242
|
|
|
3.1
|
%
|
|
|
0.9
|
%
|
Net sales6 |
|
|
$
|
453,042
|
|
|
$
|
433,823
|
|
|
4.4
|
%
|
|
|
3.9
|
%
|
4
|
|
Excluding Spinal Kinetics, net sales increased 1.2% on a reported
basis and 1.3% on a constant currency basis
|
5 |
|
Excluding the contractual reduction in fee for marketing services,
the growth year over year was 1.3% on a reported and constant
currency basis
|
6 |
|
Excluding Spinal Kinetics and the contractual reduction in fee for
marketing services, the increase was 3.3% on a reported and 2.8% on
a constant currency basis
|
|
|
|
Driven by the increase in net sales, gross profit increased $15.6
million to $356.4 million and gross margin increased to 78.7% compared
to 78.6% in the same prior year period. Non-GAAP net margin was $150.9
million, an increase of 5.9% compared to $142.4 million in the same
prior year period. The increase in Non-GAAP net margin was due to the
increase in net sales in addition to savings in certain variable
compensation expenses in our Bone Growth Therapies business.
Net income from continuing operations was $13.8 million, or $0.72 per
share, compared to net income of $7.3 million, or $0.39 per share in the
prior year. Adjusted net income from continuing operations was $34.1
million, or $1.79 per share, compared to adjusted net income of $30.1
million, or $1.62 per share in the prior year. Excluding the impact of
the Spinal Kinetics operating loss in the period, adjusted net income
was $37.3 million, or $1.96 per share, a 21.0% increase over prior year.
EBITDA was $42.4 million in 2018, compared to $56.9 million in the prior
year. Adjusted EBITDA was $87.6 million or 19.3% of net sales for the
year, compared to $81.6 million or 18.8% of net sales in the prior year.
Excluding the impact of Spinal Kinetics, adjusted EBITDA was $91.2
million, or 20.5% of net sales for fourth quarter, an 11.9% increase
over prior year.
Liquidity
As of December 31, 2018, cash, cash equivalents, and restricted cash
totaled $72.2 million compared to $81.2 million as of December 31, 2017.
As of December 31, 2018, the Company had no outstanding indebtedness and
borrowing capacity of $125 million under its existing credit facility.
Cash flow from operations increased $10.9 million to $49.9 million,
while free cash flow increased $12.6 million to $34.7 million.
CEO Transition
Brad Mason has informed the Board of Directors of his intention to
retire from Orthofix. He has agreed to remain with the Company until a
successor is hired and serve as a consultant subsequently to ensure an
orderly transition. The Board has commenced a search for Mr. Mason’s
successor.
“What I’ve always done best and enjoyed the most in my career is
starting and fixing companies. I love the challenges associated with
these phases in a business’s lifecycle,” said Mr. Mason. “Now with the
stage set for the Company’s next chapter, I’ve finished what I came to
do. Because of the tireless efforts of the talented and dedicated
Orthofix team, we’ve accomplished everything and more than I ever
expected. Therefore, I believe it is the right time for both the Company
and for me to pass the reins to a new leader who will take Orthofix
through the next chapter and capitalize on this enormous potential.”
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 from continuing operations
|
|
|
$
|
18.9
|
|
2 |
|
|
|
$
|
21.7
|
|
2 |
Adjusted EBITDA
|
|
|
$
|
86.0
|
|
3 |
|
|
|
$
|
89.0
|
|
3 |
EPS from continuing operations
|
|
|
$
|
0.98
|
|
4 |
|
|
|
$
|
1.12
|
|
4 |
Adjusted EPS from continuing operations
|
|
|
$
|
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 36.8% to 57.1%
|
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 36.1% to 55.6%
|
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 fourth quarter and
fiscal year 2018. 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 7446347. 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 7446347. 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 seventy 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORTHOFIX MEDICAL INC. |
Consolidated Statements of Operations |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Year Ended |
|
|
|
December 31, |
|
|
|
December 31, |
(U.S. Dollars, in thousands, except share and per share data) |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
121,078
|
|
|
|
$
|
116,896
|
|
|
|
|
$
|
453,042
|
|
|
|
$
|
433,823
|
|
Cost of sales
|
|
|
|
25,626
|
|
|
|
|
23,562
|
|
|
|
|
|
96,628
|
|
|
|
|
93,037
|
|
Gross profit
|
|
|
|
95,452
|
|
|
|
|
93,334
|
|
|
|
|
|
356,414
|
|
|
|
|
340,786
|
|
Sales and marketing
|
|
|
|
53,832
|
|
|
|
|
51,874
|
|
|
|
|
|
205,527
|
|
|
|
|
198,370
|
|
General and administrative
|
|
|
|
20,046
|
|
|
|
|
15,146
|
|
|
|
|
|
84,506
|
|
|
|
|
71,905
|
|
Research and development
|
|
|
|
8,792
|
|
|
|
|
8,454
|
|
|
|
|
|
33,218
|
|
|
|
|
29,700
|
|
Changes in fair value of contingent consideration
|
|
|
|
380
|
|
|
|
|
—
|
|
|
|
|
|
3,069
|
|
|
|
|
—
|
|
Operating income
|
|
|
|
12,402
|
|
|
|
|
17,860
|
|
|
|
|
|
30,094
|
|
|
|
|
40,811
|
|
Interest income (expense), net
|
|
|
|
(213
|
)
|
|
|
|
(522
|
)
|
|
|
|
|
(828
|
)
|
|
|
|
(416
|
)
|
Other expense, net
|
|
|
|
(596
|
)
|
|
|
|
(720
|
)
|
|
|
|
|
(6,381
|
)
|
|
|
|
(4,004
|
)
|
Income before income taxes
|
|
|
|
11,593
|
|
|
|
|
16,618
|
|
|
|
|
|
22,885
|
|
|
|
|
36,391
|
|
Income tax expense
|
|
|
|
(2,722
|
)
|
|
|
|
(15,102
|
)
|
|
|
|
|
(9,074
|
)
|
|
|
|
(29,100
|
)
|
Net income from continuing operations
|
|
|
|
8,871
|
|
|
|
|
1,516
|
|
|
|
|
|
13,811
|
|
|
|
|
7,291
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
|
—
|
|
|
|
|
3
|
|
|
|
|
|
—
|
|
|
|
|
(1,759
|
)
|
Income tax benefit
|
|
|
|
—
|
|
|
|
|
49
|
|
|
|
|
|
—
|
|
|
|
|
691
|
|
Net income (loss) from discontinued operations
|
|
|
|
—
|
|
|
|
|
52
|
|
|
|
|
|
—
|
|
|
|
|
(1,068
|
)
|
Net income |
|
|
$ |
8,871 |
|
|
|
$ |
1,568 |
|
|
|
|
$ |
13,811 |
|
|
|
$ |
6,223 |
|
Net income (loss) per common share—basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
$
|
0.47
|
|
|
|
$
|
0.08
|
|
|
|
|
$
|
0.73
|
|
|
|
$
|
0.40
|
|
Net income (loss) from discontinued operations
|
|
|
|
—
|
|
|
|
|
0.01
|
|
|
|
|
|
—
|
|
|
|
|
(0.06
|
)
|
Net income per common share—basic |
|
|
$ |
0.47 |
|
|
|
$ |
0.09 |
|
|
|
|
$ |
0.73 |
|
|
|
$ |
0.34 |
|
Net income (loss) per common share—diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
$
|
0.46
|
|
|
|
$
|
0.08
|
|
|
|
|
$
|
0.72
|
|
|
|
$
|
0.39
|
|
Net income (loss) from discontinued operations
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
(0.05
|
)
|
Net income per common share—diluted |
|
|
$ |
0.46 |
|
|
|
$ |
0.08 |
|
|
|
|
$ |
0.72 |
|
|
|
$ |
0.34 |
|
Weighted average number of common shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
18,592,385
|
|
|
|
|
18,254,831
|
|
|
|
|
|
18,494,002
|
|
|
|
|
18,117,405
|
|
Diluted
|
|
|
|
19,052,853
|
|
|
|
|
18,773,786
|
|
|
|
|
|
18,911,610
|
|
|
|
|
18,498,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORTHOFIX MEDICAL INC. |
Consolidated Balance Sheets |
|
|
|
|
|
|
|
(U.S. Dollars, in thousands, except share data) |
|
|
December 31, 2018
|
|
|
December 31, 2017
|
Assets |
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
69,623
|
|
|
$
|
81,157
|
Restricted cash
|
|
|
|
2,566
|
|
|
|
—
|
Trade accounts receivable, less allowance for doubtful accounts of
$7,463 and $8,405 at December 31, 2018 and 2017, respectively
|
|
|
|
77,747
|
|
|
|
63,437
|
Inventories
|
|
|
|
76,847
|
|
|
|
81,330
|
Prepaid expenses and other current assets
|
|
|
|
17,856
|
|
|
|
25,877
|
Total current assets
|
|
|
|
244,639
|
|
|
|
251,801
|
Property, plant and equipment, net
|
|
|
|
42,835
|
|
|
|
45,139
|
Patents and other intangible assets, net
|
|
|
|
51,897
|
|
|
|
10,461
|
Goodwill
|
|
|
|
72,401
|
|
|
|
53,565
|
Deferred income taxes
|
|
|
|
33,228
|
|
|
|
23,315
|
Other long-term assets
|
|
|
|
21,641
|
|
|
|
21,073
|
Total assets |
|
|
$ |
466,641 |
|
|
$ |
405,354 |
Liabilities and shareholders’ equity |
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
$
|
17,989
|
|
|
$
|
18,111
|
Other current liabilities
|
|
|
|
67,919
|
|
|
|
61,295
|
Total current liabilities
|
|
|
|
85,908
|
|
|
|
79,406
|
Other long-term liabilities
|
|
|
|
45,336
|
|
|
|
29,340
|
Total liabilities
|
|
|
|
131,244
|
|
|
|
108,746
|
Contingencies
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
Common shares $0.10 par value; 50,000,000 shares authorized;
18,579,688 and 18,278,833 issued and outstanding as of December
31, 2018 and 2017, respectively
|
|
|
|
1,858
|
|
|
|
1,828
|
Additional paid-in capital
|
|
|
|
243,165
|
|
|
|
220,591
|
Retained earnings
|
|
|
|
87,078
|
|
|
|
70,402
|
Accumulated other comprehensive income
|
|
|
|
3,296
|
|
|
|
3,787
|
Total shareholders’ equity
|
|
|
|
335,397
|
|
|
|
296,608
|
Total liabilities and shareholders’ equity |
|
|
$ |
466,641 |
|
|
$ |
405,354 |
|
|
|
|
|
|
|
|
|
|
ORTHOFIX MEDICAL INC.
|
Non-GAAP Financial Measures
|
|
The following tables present reconciliations of net income from
continuing operations, earnings per share (“EPS”) from continuing
operations, gross profit, 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 EBITDA,
excluding Spinal Kinetics,” "Adjusted net income from continuing
operations," “Adjusted net income, excluding Spinal Kinetics,” "Adjusted
EPS from continuing operations," “Adjusted EPS from continuing
operations, excluding Spinal Kinetics,” "Non-GAAP net margin" 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, Adjusted EBITDA, and Adjusted EBITDA, excluding Spinal
Kinetics
|
|
|
Three Months Ended December 31,
|
|
|
|
Year Ended December 31,
|
(Unaudited, U.S. Dollars, in thousands) |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
Net income from continuing operations
|
|
|
$
|
8,871
|
|
|
|
$
|
1,516
|
|
|
|
|
$
|
13,811
|
|
|
|
$
|
7,291
|
|
Interest expense, net
|
|
|
|
213
|
|
|
|
|
522
|
|
|
|
|
|
828
|
|
|
|
|
416
|
|
Income tax expense
|
|
|
|
2,722
|
|
|
|
|
15,102
|
|
|
|
|
|
9,074
|
|
|
|
|
29,100
|
|
Depreciation and amortization
|
|
|
|
4,676
|
|
|
|
|
4,703
|
|
|
|
|
|
17,799
|
|
|
|
|
20,124
|
|
Amortization of Spinal Kinetics intangible assets
|
|
|
|
322
|
|
|
|
|
—
|
|
|
|
|
|
860
|
|
|
|
|
—
|
|
EBITDA
|
|
|
$
|
16,804
|
|
|
|
$
|
21,843
|
|
|
|
|
$
|
42,372
|
|
|
|
$
|
56,931
|
|
Share-based compensation
|
|
|
|
4,538
|
|
|
|
|
3,433
|
|
|
|
|
|
18,930
|
|
|
|
|
12,557
|
|
Foreign exchange impact
|
|
|
|
532
|
|
|
|
|
491
|
|
|
|
|
|
3,329
|
|
|
|
|
(1,934
|
)
|
Strategic investments
|
|
|
|
630
|
|
|
|
|
1,993
|
|
|
|
|
|
8,596
|
|
|
|
|
6,027
|
|
Domestication to Delaware
|
|
|
|
511
|
|
|
|
|
—
|
|
|
|
|
|
4,215
|
|
|
|
|
—
|
|
Spinal Kinetics acquisition-related adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash inventory fair market value adjustments
|
|
|
|
534
|
|
|
|
|
—
|
|
|
|
|
|
1,439
|
|
|
|
|
—
|
|
Contingent consideration fair value adjustments
|
|
|
|
380
|
|
|
|
|
—
|
|
|
|
|
|
3,069
|
|
|
|
|
—
|
|
Unrealized loss on investment securities
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
3,050
|
|
|
|
|
5,585
|
|
Legal judgments/settlements
|
|
|
|
267
|
|
|
|
|
(4,255
|
)
|
|
|
|
|
1,160
|
|
|
|
|
(606
|
)
|
Restructuring
|
|
|
|
214
|
|
|
|
|
764
|
|
|
|
|
|
1,447
|
|
|
|
|
3,006
|
|
Adjusted EBITDA |
|
|
$ |
24,410 |
|
|
|
$ |
24,269 |
|
|
|
|
$ |
87,607 |
|
|
|
$ |
81,566 |
|
Loss related to Spinal Kinetics
|
|
|
|
(1,481
|
)
|
|
|
|
—
|
|
|
|
|
|
(3,625
|
)
|
|
|
|
—
|
|
Adjusted EBITDA, excluding Spinal Kinetics |
|
|
$ |
25,891 |
|
|
|
$ |
24,269 |
|
|
|
|
$ |
91,232 |
|
|
|
$ |
81,566 |
|
Adjusted EBITDA as a % of net sales
|
|
|
|
20.2
|
%
|
|
|
|
20.8
|
%
|
|
|
|
|
19.3
|
%
|
|
|
|
18.8
|
%
|
Adjusted EBITDA as a % of net sales, excluding Spinal Kinetics
|
|
|
|
22.0
|
%
|
|
|
|
20.8
|
%
|
|
|
|
|
20.5
|
%
|
|
|
|
18.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income from Continuing Operations and Adjusted Net
Income from Continuing Operations excluding Spinal Kinetics
|
|
|
Three Months Ended December 31,
|
|
|
|
Year Ended December 31,
|
(Unaudited, U.S. Dollars, in thousands) |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
Net income from continuing operations
|
|
|
$
|
8,871
|
|
|
|
$
|
1,516
|
|
|
|
|
$
|
13,811
|
|
|
|
$
|
7,291
|
|
Foreign exchange impact
|
|
|
|
532
|
|
|
|
|
491
|
|
|
|
|
|
3,329
|
|
|
|
|
(1,934
|
)
|
Strategic investments
|
|
|
|
630
|
|
|
|
|
1,993
|
|
|
|
|
|
8,596
|
|
|
|
|
6,027
|
|
Domestication to Delaware
|
|
|
|
511
|
|
|
|
|
—
|
|
|
|
|
|
4,215
|
|
|
|
|
—
|
|
Spinal Kinetics acquisition-related adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash inventory fair market value adjustments
|
|
|
|
534
|
|
|
|
|
—
|
|
|
|
|
|
1,439
|
|
|
|
|
—
|
|
Amortization of intangible assets
|
|
|
|
322
|
|
|
|
|
—
|
|
|
|
|
|
860
|
|
|
|
|
—
|
|
Contingent consideration fair value adjustments
|
|
|
|
380
|
|
|
|
|
—
|
|
|
|
|
|
3,069
|
|
|
|
|
—
|
|
Unrealized loss on investment securities
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
3,050
|
|
|
|
|
5,585
|
|
Legal judgments/settlements
|
|
|
|
267
|
|
|
|
|
(4,255
|
)
|
|
|
|
|
1,160
|
|
|
|
|
(606
|
)
|
Restructuring
|
|
|
|
214
|
|
|
|
|
764
|
|
|
|
|
|
1,447
|
|
|
|
|
3,006
|
|
Long-term income tax rate adjustment
|
|
|
|
(1,623
|
)
|
|
|
|
9,170
|
|
|
|
|
|
(6,849
|
)
|
|
|
|
10,682
|
|
Adjusted net income from continuing operations |
|
|
$ |
10,638 |
|
|
|
$ |
9,679 |
|
|
|
|
$ |
34,127 |
|
|
|
$ |
30,051 |
|
Loss related to Spinal Kinetics
|
|
|
|
(1,333
|
)
|
|
|
|
—
|
|
|
|
|
|
(3,181
|
)
|
|
|
|
—
|
|
Adjusted net income from continuing operations, excluding Spinal
Kinetics |
|
|
$ |
11,971 |
|
|
|
$ |
9,679 |
|
|
|
|
$ |
37,308 |
|
|
|
$ |
30,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS from Continuing Operations and Adjusted EPS from
Continuing Operations, excluding Spinal Kinetics
|
|
|
Three Months Ended December 31,
|
|
|
|
Year Ended December 31,
|
(Unaudited, per diluted share) |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
EPS from continuing operations
|
|
|
$
|
0.46
|
|
|
|
$
|
0.08
|
|
|
|
|
$
|
0.72
|
|
|
|
$
|
0.39
|
|
Foreign exchange impact
|
|
|
|
0.03
|
|
|
|
|
0.03
|
|
|
|
|
|
0.17
|
|
|
|
|
(0.10
|
)
|
Strategic investments
|
|
|
|
0.03
|
|
|
|
|
0.11
|
|
|
|
|
|
0.45
|
|
|
|
|
0.32
|
|
Domestication to Delaware
|
|
|
|
0.03
|
|
|
|
|
—
|
|
|
|
|
|
0.22
|
|
|
|
|
—
|
|
Spinal Kinetics acquisition-related adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash inventory fair market value adjustments
|
|
|
|
0.03
|
|
|
|
|
—
|
|
|
|
|
|
0.08
|
|
|
|
|
—
|
|
Amortization of intangible assets
|
|
|
|
0.02
|
|
|
|
|
—
|
|
|
|
|
|
0.05
|
|
|
|
|
—
|
|
Contingent consideration fair value adjustments
|
|
|
|
0.02
|
|
|
|
|
—
|
|
|
|
|
|
0.16
|
|
|
|
|
—
|
|
Unrealized loss on investment securities
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
0.16
|
|
|
|
|
0.30
|
|
Legal judgments/settlements
|
|
|
|
0.01
|
|
|
|
|
(0.23
|
)
|
|
|
|
|
0.06
|
|
|
|
|
(0.03
|
)
|
Restructuring
|
|
|
|
0.01
|
|
|
|
|
0.04
|
|
|
|
|
|
0.08
|
|
|
|
|
0.16
|
|
Long-term income tax rate adjustment
|
|
|
|
(0.09
|
)
|
|
|
|
0.49
|
|
|
|
|
|
(0.36
|
)
|
|
|
|
0.58
|
|
Adjusted EPS from continuing operations |
|
|
$ |
0.55 |
|
|
|
$ |
0.52 |
|
|
|
|
$ |
1.79 |
|
|
|
$ |
1.62 |
|
Loss related to Spinal Kinetics
|
|
|
|
(0.07
|
)
|
|
|
|
—
|
|
|
|
|
|
(0.17
|
)
|
|
|
|
—
|
|
Adjusted EPS from continuing operations, excluding Spinal Kinetics |
|
|
$ |
0.62 |
|
|
|
$ |
0.52 |
|
|
|
|
$ |
1.96 |
|
|
|
$ |
1.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of diluted common shares (treasury stock
method)
|
|
|
|
19,195,653
|
|
|
|
|
18,773,786
|
|
|
|
|
|
19,037,978
|
|
|
|
|
18,498,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Margin
|
|
|
Three Months Ended December 31,
|
|
|
|
Year Ended December 31,
|
(Unaudited, U.S. Dollars, in thousands) |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
Gross profit
|
|
|
$
|
95,452
|
|
|
|
$
|
93,334
|
|
|
|
|
$
|
356,414
|
|
|
|
$
|
340,786
|
|
Sales and marketing
|
|
|
|
(53,832
|
)
|
|
|
|
(51,874
|
)
|
|
|
|
|
(205,527
|
)
|
|
|
|
(198,370
|
)
|
Non-GAAP net margin |
|
|
$ |
41,620 |
|
|
|
$ |
41,460 |
|
|
|
|
$ |
150,887 |
|
|
|
$ |
142,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bone Growth Therapies
|
|
|
$
|
24,857
|
|
|
|
$
|
22,482
|
|
|
|
|
$
|
86,252
|
|
|
|
$
|
77,369
|
|
Spinal Implants
|
|
|
|
1,668
|
|
|
|
|
1,905
|
|
|
|
|
|
7,628
|
|
|
|
|
8,730
|
|
Biologics
|
|
|
|
7,317
|
|
|
|
|
7,041
|
|
|
|
|
|
26,298
|
|
|
|
|
25,692
|
|
Orthofix Extremities
|
|
|
|
7,936
|
|
|
|
|
10,170
|
|
|
|
|
|
31,391
|
|
|
|
|
31,071
|
|
Corporate
|
|
|
|
(158
|
)
|
|
|
|
(138
|
)
|
|
|
|
|
(682
|
)
|
|
|
|
(446
|
)
|
Non-GAAP net margin |
|
|
$ |
41,620 |
|
|
|
$ |
41,460 |
|
|
|
|
$ |
150,887 |
|
|
|
$ |
142,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
|
Year Ended December 31,
|
(Unaudited, U.S. Dollars, in thousands) |
|
|
2018 |
|
|
2017 |
Net cash from operating activities
|
|
|
$
|
49,918
|
|
|
|
$
|
38,972
|
|
Capital expenditures
|
|
|
|
(15,256
|
)
|
|
|
|
(16,948
|
)
|
Free cash flow |
|
|
$ |
34,662 |
|
|
|
$ |
22,024 |
|
|
|
|
|
|
|
|
Pro-forma Net Sales Under the New Revenue Recognition Standard
(Unaudited, U.S. Dollars, in millions) |
|
|
2018 (Actual) |
|
|
2017 (Pro-forma) |
|
|
Change |
|
|
Constant Currency Change
|
1st quarter net sales
|
|
|
$
|
109
|
|
|
$
|
104
|
|
|
4.9
|
%
|
|
|
2.4
|
%
|
2nd quarter net sales
|
|
|
|
112
|
|
|
$
|
108
|
|
|
2.8
|
%
|
|
|
1.8
|
%
|
3rd quarter net sales
|
|
|
|
112
|
|
|
$
|
106
|
|
|
5.5
|
%
|
|
|
6.0
|
%
|
4th quarter net sales
|
|
|
|
121
|
|
|
$
|
111
|
|
|
8.7
|
%
|
|
|
9.5
|
%
|
Full year net sales
|
|
|
$
|
453
|
|
|
$
|
429
|
|
|
5.5
|
%
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 Outlook
|
|
|
2019 Outlook |
(Unaudited, U.S. Dollars, in millions) |
|
|
Low |
|
|
High |
Net income from continuing operations
|
|
|
$
|
18.9
|
|
|
|
$
|
21.7
|
|
Interest expense, net
|
|
|
|
0.6
|
|
|
|
|
0.6
|
|
Income tax expense
|
|
|
|
7.7
|
|
|
|
|
8.8
|
|
Depreciation and amortization
|
|
|
|
24.6
|
|
|
|
|
24.6
|
|
EBITDA
|
|
|
$
|
51.8
|
|
|
|
$
|
55.7
|
|
Share-based compensation
|
|
|
|
17.5
|
|
|
|
|
17.5
|
|
Strategic investments
|
|
|
|
4.6
|
|
|
|
|
4.5
|
|
Spinal Kinetics acquisition-related adjustments:
|
|
|
|
|
|
|
Non-cash inventory fair market value adjustments
|
|
|
|
0.7
|
|
|
|
|
0.7
|
|
Contingent consideration fair value adjustments
|
|
|
|
4.0
|
|
|
|
|
3.3
|
|
Legal judgments/settlements
|
|
|
|
1.7
|
|
|
|
|
1.6
|
|
Succession charges
|
|
|
|
5.7
|
|
|
|
|
5.7
|
|
Adjusted EBITDA |
|
|
$ |
86.0 |
|
|
|
$ |
89.0 |
|
|
|
|
|
|
|
|
|
|
|
|
2019 Outlook |
(Unaudited, per diluted share) |
|
|
Low |
|
|
High |
EPS from continuing operations
|
|
|
$
|
0.98
|
|
|
|
$
|
1.12
|
|
Strategic investments
|
|
|
|
0.24
|
|
|
|
|
0.23
|
|
Spinal Kinetics acquisition-related adjustments:
|
|
|
|
|
|
|
Non-cash inventory fair market value adjustments
|
|
|
|
0.04
|
|
|
|
|
0.04
|
|
Amortization of intangible assets
|
|
|
|
0.12
|
|
|
|
|
0.12
|
|
Contingent consideration fair value adjustments
|
|
|
|
0.21
|
|
|
|
|
0.17
|
|
Legal judgments/settlements
|
|
|
|
0.09
|
|
|
|
|
0.08
|
|
Succession charges
|
|
|
|
0.29
|
|
|
|
|
0.29
|
|
Long-term income tax rate adjustment
|
|
|
|
(0.22
|
)
|
|
|
|
(0.23
|
)
|
Adjusted EPS from continuing operations |
|
|
$ |
1.75 |
|
|
|
$ |
1.82 |
|
|
|
|
|
|
|
|
Weighted average number of diluted common shares
|
|
|
|
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.
Pro-Forma Net Sales
Pro-forma net sales is a non-GAAP measure in fiscal 2017, which reflects
what net sales in fiscal 2017 would have been, had the Company adopted
ASU 2014-09, Revenue from Contracts with Customers, as amended, as of
January 1, 2017, or elected to adopt the standard using the full
retrospective transition method.
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 from continuing operations. EBITDA provides
management with additional insight to its results of operations.
Adjusted EBITDA, Adjusted Net Income from Continuing Operations and
Adjusted EPS from Continuing Operations and these measures adjusted for
the exclusion of Spinal Kinetics
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-K for the year ended
December 31, 2018 for a detail of these costs by income statement line
item
- 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, 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, which are recorded as general
and administrative expenses
- Non-cash inventory fair market value adjustments – 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 Spinal Kinetics intangible assets or Amortization
of intangible assets – amortization of acquisition-related
intangible assets including items such as developed technologies, in
process research and development, and trade name, which are operating
expenses
- Contingent consideration fair value adjustments – gains and
losses related to remeasurement of the contingent consideration to
fair value, which are recorded as operating expenses
- Unrealized loss on investment securities – net losses
recognized within other expense, net 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
- Restructuring–costs related to a planned
restructuring in 2017, primarily consisting of severance charges and
the write-down of certain assets, and costs associated with the
elimination of two reporting segment president positions in 2018,
which are recorded as operating 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 38% for
2017 results, 35% for the first and second quarters of 2018 and 29%
for the third and fourth quarters of 2018, and 27% for our 2019
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
Non-GAAP Net Margin
Non-GAAP net margin is an internal non-GAAP metric, which we define as
gross profit less sales and marketing expense. Non-GAAP net margin is
the primary metric used by our Chief Operating Decision Maker in
managing our business.
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. All periods presented
reflect the adoption of ASU 2016-18, Statement of Cash Flows (Topic
230): Restricted Cash, resulting in an increase in net cash from
operating activities of $2.5 million for the year ended December 31,
2018 and a decrease in net cash from operating activities of $14.4
million for the year ended December 31, 2017.
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/20190225005970/en/
Source: Orthofix Medical Inc.
Orthofix Medical Inc.
Mark Quick
P: 214-937-2924
E: markquick@orthofix.com