UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): October 23, 2014
CONMED CORPORATION
(Exact name of registrant as specified in its charter)
New York | 0-16093 | 16-0977505 |
(State or other jurisdiction of | (Commission | (I.R.S. Employer |
incorporation or organization) | File Number) | Identification No.) |
525 French Road
Utica, New York 13502
(Address of principal executive offices, including zip code)
(315) 797-8375
(Registrant's telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (See General Instruction A.2 below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Section 2 | Financial Information |
Item 2.02 | Results of Operations and Financial Condition. |
On October 23, 2014, CONMED Corporation issued a press release announcing financial results for the third quarter of 2014. A copy of this press release is attached hereto as Exhibit 99.1.
The information in this Current Report on Form 8-K that is furnished under “Item 2.02. Results of Operations and Financial Condition” and Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Act of 1934, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
Section 9 | Financial Statements and Exhibits |
Item 9.01 | Financial Statements and Exhibits. |
(c) | Exhibits |
The following exhibit is included herewith:
Exhibit No. | Description of Exhibit | |
99.1 | Press Release dated October 23, 2014, issued by CONMED Corporation. |
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CONMED CORPORATION | ||
(Registrant) | ||
By: | Robert D. Shallish, Jr. | |
Executive Vice President-Finance and | ||
Chief Financial Officer |
Date: October 23, 2014
EXHIBIT INDEX
Exhibit | |
Number | Exhibit Description |
99.1 | Press Release, dated October 23, 2014, issued by CONMED Corporation. |
NEWS RELEASE | |
CONTACT: | |
CONMED Corporation | |
Robert Shallish | |
Chief Financial Officer | |
315-624-3206 |
FOR RELEASE: 4:00 PM (Eastern) October 23, 2014
CONMED Corporation Announces Third Quarter 2014 Financial Results
- Sales of $175.0 Million
- Diluted earnings per share (GAAP) $0.07
- Adjusted EPS of $0.44, growth of 10%
- Company reaffirms guidance
Utica, New York, October 23, 2014 ----- CONMED Corporation (Nasdaq: CNMD) today announced financial results for the third quarter ended September 30, 2014.
Third Quarter 2014 Financial Highlights:
· | Sales of $175.0 million decreased 2.4% as reported versus the prior year period. |
· | Diluted earnings per share (GAAP) were $0.07, compared to $0.20 in the third quarter of 2013 and were affected by special items as described below. |
· | Adjusted diluted earnings per share of $0.44 increased 10% compared to $0.40 in the prior year period. |
· | Gross profit margin on a GAAP basis grew 190 basis points to 55.1%. Excluding restructuring costs, adjusted gross profit margin expanded to 55.9% from 55.1% reflecting the continued benefit from the manufacturing consolidation efforts. |
“We are pleased with our results for the quarter, which keep us on track to deliver on our full year revised revenue and earnings commitments. 2014 has been a challenging year in which CONMED has undergone some significant changes. We are working diligently to enhance fundamental strengths of our business to reestablish top line growth while continuing to deliver leveraged earnings growth,” commented Curt R. Hartman, Interim Chief Executive Officer. “We thank our shareholders and employees alike who have shared important ideas focused on value creation for all CONMED stakeholders.”
Nine-Month 2014 Financial Highlights:
· | Sales of $545.1 million decreased 2.5% over the prior year period on a reported basis. |
· | Diluted earnings per share (GAAP) were $0.75, compared to $0.91 and were affected by special items as described below. |
· | Adjusted diluted earnings per share of $1.39 increased 8.6% compared to $1.28 in the prior year period. |
CONMED News Release Continued | Page 2 of 12 | October 23, 2014 |
· | Gross profit margin on a GAAP basis grew 120 basis points to 55.0%. Excluding restructuring costs, adjusted gross margin expanded to 55.7% from 55.0% reflecting the continued benefit from the manufacturing consolidation efforts. |
Sales Analysis
For the quarter ended September 2014 domestic sales, (49.7% of total sales) and international sales (50.3% of total sales), each declined 2.4% compared to the third quarter of 2013 on a reported basis. The sales decline in the United States was caused by reduced orthopedic and visualization device revenues. Outside the United States, the decline was caused primarily by reduced export sales to Latin American distributors offset to some degree by sales increases by our European subsidiaries. Changes in foreign currency exchange rates including the effects of the FX hedging program had an immaterial impact on sales in the third quarter of 2014 compared to sales in the third quarter of 2013.
Earnings Analysis
Earnings on a GAAP basis for the September 2014 quarter were significantly affected by costs associated with executive management changes and shareholder activism activities. Adjusting for these special items and others as indicated on the following reconciliation, adjusted net income and EPS increased over the same period of 2013 due to a higher gross margin percentage, and lower selling, general and administrative costs. The income tax rate on adjusted earnings was similar in both periods and equal to 27.7% in the 2014 third quarter compared to 27.4% in the 2013 third quarter.
2014 Outlook
Based on the third quarter results, the Company affirms the previously provided 2014 annual revenue forecast to be in a range of $735 - $745 million, representing a decline of 2.3% to 3.6%. Further, we affirm the 2014 projected annual adjusted diluted net earnings per share guidance to be $1.85 - $1.95, representing an increase of 2.2% to 7.7% over 2013.
The adjusted estimates for the full year 2014 exclude the cost of special items such as restructuring, shareholder activism, and charges related to senior management changes expected to be incurred in 2014. Details of these items through September 2014 are provided in the summary table attached.
CEO Search Update
The CEO Search Committee of the Board of Directors has retained an outside executive search firm and is conducting interviews of potential candidates. Mark Tryniski, Chairman of the Board and the Search Committee stated, “Our search for a permanent CEO is well underway. Both the Committee and the Board are pleased with the progress being made and we are committed to identifying a permanent CEO as expeditiously as possible.”
Special Charges
As reconciled on the following schedule, during the third quarter and first nine-months of 2014, the Company continued the on-going consolidation of certain administrative functions and manufacturing activities. Also incurred were costs due to shareholder activism, changes in senior management, litigation and settlement costs associated with patent and legal disputes, the write-off of New York State tax credits eliminated due to a legislative change, and other costs. Expenses associated with these activities, including severance and relocation costs, amounted to $10.2 million, net of tax, in the third quarter of 2014 and $17.8 million, net of tax, for the first nine months of 2014. These charges are included in the GAAP earnings per share set forth above and are excluded from the adjusted results. For the remainder of 2014, the Company presently anticipates incurring additional pre-tax restructuring and other special costs of $4.0 – $5.0 million for matters currently in process.
CONMED News Release Continued | Page 3 of 12 | October 23, 2014 |
Use of Non-GAAP Financial Measures
Management has disclosed adjusted financial measurements in this press announcement that present financial information that is not in accordance with generally accepted accounting principles. These measurements are not a substitute for GAAP measurements, although Company management uses these measurements as aids in monitoring the Company’s on-going financial performance from quarter-to-quarter and year-to-year on a regular basis, and for benchmarking against other medical technology companies. Adjusted net income, adjusted operating income, adjusted gross margin and adjusted earnings per share measure the income of the Company excluding credits or charges that are considered by management to be outside of the normal on-going operations of the Company. Management uses and presents adjusted net income, adjusted operating income, adjusted gross margin and adjusted earnings per share because management believes that in order to properly understand the Company’s short and long-term financial trends, the impact of special items should be eliminated from on-going operating activities. These adjustments for special items are derived from facts and circumstances that vary in frequency and impact on the Company’s results of operations. Management uses adjusted net income, adjusted operating income, adjusted gross margin and adjusted earnings per share to forecast and evaluate the operational performance of the Company as well as to compare results of current periods to prior periods on a consistent basis. Further, the presentation of EBITDA and adjusted EBITDA are non-GAAP measurements that management considers useful for measuring aspects of the Company’s cash flow. Adjusted financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. Investors should consider adjusted measures in addition to, and not as a substitute for, or superior to, financial performance measures prepared in accordance with GAAP.
Conference Call
The Company will conduct a conference call and webcast regarding its third quarter 2014 financial results at 4:30 p.m. Eastern Time on Thursday, October 23, 2014. To participate in the conference call, dial 877-703-6103 in the United States, or 857-244-7302 from other locations, and provide passcode 30221985. The webcast can be accessed from CONMED’s web site at www.conmed.com. Replays of the call will be made available through November 30, 2014.
CONMED Profile
CONMED is a medical technology company with an emphasis on surgical devices and equipment for minimally invasive procedures. The Company’s products are used by surgeons and physicians in a variety of specialties including orthopedics, general surgery, gynecology, neurosurgery and gastroenterology. Headquartered in Utica, New York, the Company’s 3,600 employees distribute its products worldwide from several manufacturing locations. CONMED has a direct selling presence in 16 countries outside the United States and international sales constitute over 50% of the Company’s total sales.
Forward Looking Information
This press release contains forward-looking statements based on certain assumptions and contingencies that involve risks and uncertainties. The forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and relate to the Company’s performance on a going-forward basis. The forward-looking statements in this press release involve risks and uncertainties which could cause actual results, performance or trends, to differ materially from those expressed in the forward-looking statements herein or in previous disclosures. The Company believes that all forward-looking statements made by it have a reasonable basis, but there can be no assurance that management’s expectations, beliefs or projections as expressed in the forward-looking statements will actually occur or prove to be correct. In addition to general industry and economic conditions, factors that could cause actual results to differ materially from those discussed in the forward-looking statements in this press release include, but are not limited to: (i) the failure of any one or more of the assumptions stated above, to prove to be correct; (ii) the risks relating to forward-looking statements discussed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013; (iii) cyclical purchasing patterns from customers, end-users and dealers; (iv) timely release of new products, and acceptance of such new products by the market; (v) the introduction of new products by competitors and other competitive responses; (vi) the possibility that any new acquisition or other transaction may require the Company to reconsider its financial assumptions and goals/targets; (vii) increasing costs for raw material, transportation or litigation; (viii) the risk of a lack of allograft tissues due to reduced donations of such tissues or due to tissues not meeting the appropriate high standards for screening and/or processing of such tissues; and/or (ix) the Company’s ability to devise and execute strategies to respond to market conditions.
CONMED News Release Continued | Page 4 of 12 | October 23, 2014 |
CONMED CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(In thousands except per share amounts)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2014 | 2013 | 2014 | |||||||||||||
Net sales | $ | 179,255 | $ | 174,961 | $ | 559,262 | $ | 545,052 | ||||||||
Cost of sales | 80,570 | 77,099 | 251,751 | 241,274 | ||||||||||||
Cost of sales, other – Note A | 3,261 | 1,448 | 6,489 | 3,754 | ||||||||||||
Gross profit | 95,424 | 96,414 | 301,022 | 300,024 | ||||||||||||
Selling and administrative expense | 73,476 | 71,237 | 228,375 | 219,081 | ||||||||||||
Research and development | 7,108 | 6,910 | 19,393 | 20,674 | ||||||||||||
Medical device excise tax | 1,427 | 1,334 | 4,413 | 4,052 | ||||||||||||
Other expense – Note B | 4,608 | 14,484 | 8,514 | 20,520 | ||||||||||||
86,619 | 93,965 | 260,695 | 264,327 | |||||||||||||
Income from operations | 8,805 | 2,449 | 40,327 | 35,697 | ||||||||||||
Loss on early extinguishment of debt | — | — | 263 | — | ||||||||||||
Interest expense | 1,382 | 1,540 | 4,131 | 4,572 | ||||||||||||
Income before income taxes | 7,423 | 909 | 35,933 | 31,125 | ||||||||||||
Provision (benefit) for income taxes | 1,736 | (1,063 | ) | 10,221 | 10,272 | |||||||||||
Net income | $ | 5,687 | $ | 1,972 | $ | 25,712 | $ | 20,853 | ||||||||
Per share data: | ||||||||||||||||
Net income | ||||||||||||||||
Basic | $ | 0.21 | $ | 0.07 | $ | 0.93 | $ | 0.76 | ||||||||
Diluted | 0.20 | 0.07 | 0.91 | 0.75 | ||||||||||||
Weighted average common shares | ||||||||||||||||
Basic | 27,518 | 27,454 | 27,744 | 27,354 | ||||||||||||
Diluted | 27,834 | 27,688 | 28,111 | 27,777 |
Note A – Included in cost of sales, other in the three and nine months ended September 30, 2013 and 2014 are costs related to the consolidation of our production facilities. Also included in the three and nine months ended September 30, 2013 are costs associated with the termination of a product offering. Refer to the Reconciliation of Reported Net Income to Adjusted Net Income for further details.
Note B – Other expense in the three and nine months ended September 30, 2013 and 2014 includes a number of adjusted charges. Refer to the Reconciliation of Reported Net Income to Adjusted Net Income for further details.
CONMED News Release Continued | Page 5 of 12 | October 23, 2014 |
CONMED CORPORATION
CONSOLIDATED CONDENSED BALANCE SHEETS
(In thousands)
(unaudited)
ASSETS | ||||||||
December 31, | September 30, | |||||||
2013 | 2014 | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 54,443 | $ | 64,614 | ||||
Accounts receivable, net | 140,426 | 123,327 | ||||||
Inventories | 143,211 | 162,099 | ||||||
Income taxes receivable | 3,805 | 4,826 | ||||||
Deferred income taxes | 13,202 | 10,831 | ||||||
Prepaid expenses and other current assets | 17,045 | 19,677 | ||||||
Total current assets | 372,132 | 385,374 | ||||||
Property, plant and equipment, net | 138,985 | 135,825 | ||||||
Deferred income taxes | 1,183 | 1,069 | ||||||
Goodwill | 248,428 | 256,217 | ||||||
Other intangible assets, net | 319,440 | 319,176 | ||||||
Other assets | 10,340 | 11,854 | ||||||
Total assets | $ | 1,090,508 | $ | 1,109,515 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt | $ | 1,140 | $ | 1,187 | ||||
Other current liabilities | 110,125 | 120,568 | ||||||
Total current liabilities | 111,265 | 121,755 | ||||||
Long-term debt | 214,435 | 246,830 | ||||||
Deferred income taxes | 113,199 | 115,520 | ||||||
Other long-term liabilities | 45,290 | 32,692 | ||||||
Total liabilities | 484,189 | 516,797 | ||||||
Shareholders’ equity: | ||||||||
Capital accounts | 228,002 | 213,826 | ||||||
Retained earnings | 395,889 | 400,316 | ||||||
Accumulated other comprehensive loss | (17,572 | ) | (21,424 | ) | ||||
Total equity | 606,319 | 592,718 | ||||||
Total liabilities and shareholders’ equity | $ | 1,090,508 | $ | 1,109,515 |
CONMED News Release Continued | Page 6 of 12 | October 23, 2014 |
CONMED CORPORATION
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
Nine months ended | ||||||||
September 30, | ||||||||
2013 | 2014 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 25,712 | $ | 20,853 | ||||
Adjustments to reconcile net income | ||||||||
to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 35,541 | 34,020 | ||||||
Stock-based compensation | 4,102 | 7,691 | ||||||
Loss on early extinguishment of debt | 263 | — | ||||||
Deferred income taxes | 6,802 | (1,121 | ) | |||||
Increase (decrease) in cash flows from changes in assets and liabilities: | ||||||||
Accounts receivable | 8,811 | 13,699 | ||||||
Inventories | (5,581 | ) | (30,023 | ) | ||||
Accounts payable | 2,019 | 1,812 | ||||||
Income taxes receivable (payable) | (3,262 | ) | 891 | |||||
Accrued compensation and benefits | (7,352 | ) | (2,507 | ) | ||||
Other assets | (2,636 | ) | 375 | |||||
Other liabilities | (10,781 | ) | (6,161 | ) | ||||
Net cash provided by operating activities | 53,638 | 39,529 | ||||||
Cash flow from investing activities: | ||||||||
Payments related to a business acquisition | — | (1,245 | ) | |||||
Purchases of property, plant, and equipment | (13,552 | ) | (12,250 | ) | ||||
Net cash used in investing activities | (13,552 | ) | (13,495 | ) | ||||
Cash flow from financing activities: | ||||||||
Payments on debt | (742 | ) | (558 | ) | ||||
Proceeds of debt | 64,000 | 33,000 | ||||||
Payments related to distribution agreement | (34,000 | ) | (16,667 | ) | ||||
Dividends paid on common stock | (12,568 | ) | (16,455 | ) | ||||
Payments related to issuance of debt | (1,725 | ) | — | |||||
Net proceeds from common stock issued under employee plans | 13,027 | 1,716 | ||||||
Repurchase of common stock | (44,729 | ) | (16,862 | ) | ||||
Other, net | 2,975 | 3,220 | ||||||
Net cash used in financing activities | (13,762 | ) | (12,606 | ) | ||||
Effect of exchange rate change | ||||||||
on cash and cash equivalents | (213 | ) | (3,257 | ) | ||||
Net increase in cash and cash equivalents | 26,111 | 10,171 | ||||||
Cash and cash equivalents at beginning of period | 23,720 | 54,443 | ||||||
Cash and cash equivalents at end of period | $ | 49,831 | $ | 64,614 |
CONMED News Release Continued | Page 7 of 12 | October 23, 2014 |
CONMED CORPORATION
Sales Summary
(In millions)
Three Months Ended September 30, | ||||||||||||||||
Constant | ||||||||||||||||
Currency | ||||||||||||||||
2013 | 2014 | Growth | Growth | |||||||||||||
Orthopedic surgery | $ | 95.6 | $ | 92.8 | -2.9 | % | -3.2 | % | ||||||||
General surgery | 69.9 | 69.7 | -0.3 | % | -0.3 | % | ||||||||||
Surgical visualization | 13.8 | 12.5 | -9.4 | % | -9.4 | % | ||||||||||
$ | 179.3 | $ | 175.0 | -2.4 | % | -2.6 | % | |||||||||
Single-use products | $ | 145.9 | $ | 142.4 | -2.4 | % | -2.5 | % | ||||||||
Capital products | 33.4 | 32.6 | -2.4 | % | -2.7 | % | ||||||||||
$ | 179.3 | $ | 175.0 | -2.4 | % | -2.6 | % |
Nine Months Ended September 30, | ||||||||||||||||
Constant | ||||||||||||||||
Currency | ||||||||||||||||
2013 | 2014 | Growth | Growth | |||||||||||||
Orthopedic surgery | $ | 302.4 | $ | 301.1 | -0.4 | % | -0.1 | % | ||||||||
General surgery | 210.0 | 203.9 | -2.9 | % | -2.6 | % | ||||||||||
Surgical visualization | 46.9 | 40.1 | -14.5 | % | -14.7 | % | ||||||||||
$ | 559.3 | $ | 545.1 | -2.5 | % | -2.3 | % | |||||||||
Single-use products | $ | 447.5 | $ | 439.0 | -1.9 | % | -1.6 | % | ||||||||
Capital products | 111.8 | 106.1 | -5.1 | % | -5.0 | % | ||||||||||
$ | 559.3 | $ | 545.1 | -2.5 | % | -2.3 | % |
CONMED News Release Continued | Page 8 of 12 | October 23, 2014 |
CONMED CORPORATION
RECONCILIATION OF REPORTED NET INCOME TO ADJUSTED NET INCOME
Three Months Ended September 30, 2013 and 2014
(In thousands except per share amounts)
(unaudited)
2013 | 2014 | |||||||
Reported net income | $ | 5,687 | $ | 1,972 | ||||
Costs associated with termination of a product offering | 2,137 | — | ||||||
Facility consolidation costs included in cost of sales | 1,124 | 1,448 | ||||||
Total cost of sales | 3,261 | 1,448 | ||||||
Administrative consolidation costs | 3,133 | 648 | ||||||
Patent dispute and other matters | 1,475 | 39 | ||||||
Shareholder activism costs | — | 2,441 | ||||||
Management restructuring costs | — | 11,022 | ||||||
Business acquisition costs | — | 334 | ||||||
Total other expense | 4,608 | 14,484 | ||||||
Adjusted expense before income taxes | 7,869 | 15,932 | ||||||
Provision (benefit) for income taxes on adjusted expenses | (2,459 | ) | (5,736 | ) | ||||
Adjusted net income | $ | 11,097 | $ | 12,168 | ||||
Per share data: | ||||||||
Reported net income | ||||||||
Basic | $ | 0.21 | $ | 0.07 | ||||
Diluted | 0.20 | 0.07 | ||||||
Net income before adjusted items | ||||||||
Basic | $ | 0.40 | $ | 0.44 | ||||
Diluted | 0.40 | 0.44 |
Management has provided the above reconciliation of net income to adjusted net income as an additional measure that investors can use to compare operating performance between reporting periods. Management believes this reconciliation provides a useful presentation of operating performance as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 9 of 12 | October 23, 2014 |
CONMED CORPORATION
RECONCILIATION OF REPORTED NET INCOME TO ADJUSTED NET INCOME
Nine Months Ended September 30, 2013 and 2014
(In thousands except per share amounts)
(unaudited)
2013 | 2014 | |||||||
Reported net income | $ | 25,712 | $ | 20,853 | ||||
Costs associated with termination of a product offering | 2,137 | — | ||||||
Facility consolidation costs included in cost of sales | 4,352 | 3,754 | ||||||
Total cost of sales | 6,489 | 3,754 | ||||||
Administrative consolidation costs | 6,303 | 1,855 | ||||||
Patent dispute & settlement costs, and other matters | 2,211 | 3,233 | ||||||
Shareholder activism costs | — | 3,966 | ||||||
Management restructuring costs | — | 11,022 | ||||||
Business acquisition costs | — | 444 | ||||||
Total other expense | 8,514 | 20,520 | ||||||
Loss on early extinguishment of debt | 263 | — | ||||||
Adjusted expense before income taxes | 15,266 | 24,274 | ||||||
Provision (benefit) for income taxes on adjusted expenses | (5,122 | ) | (8,739 | ) | ||||
New York State corporate tax reform | — | 2,258 | ||||||
Adjusted net income | $ | 35,856 | $ | 38,646 | ||||
Per share data: | ||||||||
Reported net income | ||||||||
Basic | $ | 0.93 | $ | 0.76 | ||||
Diluted | 0.91 | 0.75 | ||||||
Net income before adjusted items | ||||||||
Basic | $ | 1.29 | $ | 1.41 | ||||
Diluted | 1.28 | 1.39 |
Management has provided the above reconciliation of net income to adjusted net income as an additional measure that investors can use to compare operating performance between reporting periods. Management believes this reconciliation provides a useful presentation of operating performance as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 10 of 12 | October 23, 2014 |
CONMED CORPORATION
RECONCILIATION OF GROSS MARGIN TO ADJUSTED GROSS MARGIN
(In thousands)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2014 | 2013 | 2014 | |||||||||||||
Net sales | $ | 179,255 | $ | 174,961 | $ | 559,262 | $ | 545,052 | ||||||||
Cost of sales, total | 83,831 | 78,547 | 258,240 | 245,028 | ||||||||||||
Gross profit | 95,424 | 96,414 | 301,022 | 300,024 | ||||||||||||
Add: Cost of sales, other | 3,261 | 1,448 | 6,489 | 3,754 | ||||||||||||
Adjusted gross profit | $ | 98,685 | $ | 97,862 | $ | 307,511 | $ | 303,778 | ||||||||
Gross margin: | ||||||||||||||||
Reported | 53.2 | % | 55.1 | % | 53.8 | % | 55.0 | % | ||||||||
Adjusted | 55.1 | % | 55.9 | % | 55.0 | % | 55.7 | % | ||||||||
Management has provided the above reconciliation as an additional measure that investors can use to compare financial results between reporting periods. Management believes this reconciliation provides a useful presentation of financial measures as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 11 of 12 | October 23, 2014 |
CONMED CORPORATION
RECONCILIATION OF INCOME FROM OPERATIONS TO ADJUSTED
INCOME FROM OPERATIONS
(In thousands)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2014 | 2013 | 2014 | |||||||||||||
Reported income from operations | $ | 8,805 | $ | 2,449 | $ | 40,327 | $ | 35,697 | ||||||||
Costs associated with termination of a product offering included in cost of sales | 2,137 | — | 2,137 | — | ||||||||||||
Facility consolidation costs included in cost of sales | 1,124 | 1,448 | 4,352 | 3,754 | ||||||||||||
Administrative consolidation costs included in other expense | 3,133 | 648 | 6,303 | 1,855 | ||||||||||||
Patent dispute & settlement costs, and other matters included in other expense | 1,475 | 39 | 2,211 | 3,233 | ||||||||||||
Shareholder activism costs included in other expense | — | 2,441 | — | 3,966 | ||||||||||||
Management restructuring costs included in other expense | — | 11,022 | — | 11,022 | ||||||||||||
Costs associated with a business acquisition included in other expense | — | 334 | — | 444 | ||||||||||||
Adjusted income from operations | $ | 16,674 | $ | 18,381 | $ | 55,330 | $ | 59,971 | ||||||||
Operating Margin | ||||||||||||||||
Reported | 4.9 | % | 1.4 | % | 7.2 | % | 6.5 | % | ||||||||
Adjusted | 9.3 | % | 10.5 | % | 9.9 | % | 11.0 | % | ||||||||
Management has provided the above reconciliation as an additional measure that investors can use to compare financial results between reporting periods. Management believes this reconciliation provides a useful presentation of financial measures as discussed in the section “Use of Non-GAAP Financial Measures” above.
CONMED News Release Continued | Page 12 of 12 | October 23, 2014 |
CONMED CORPORATION
RECONCILIATION OF REPORTED NET INCOME TO EBITDA & ADJUSTED EBITDA
(In thousands)
(unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2014 | 2013 | 2014 | |||||||||||||
Net income | $ | 5,687 | $ | 1,972 | $ | 25,712 | $ | 20,853 | ||||||||
Provision (benefit) for income taxes | 1,736 | (1,063 | ) | 10,221 | 10,272 | |||||||||||
Interest expense | 1,382 | 1,540 | 4,131 | 4,572 | ||||||||||||
Loss on early extinguishment of debt | — | — | 263 | — | ||||||||||||
Depreciation | 4,533 | 5,229 | 13,701 | 14,702 | ||||||||||||
Amortization | 7,046 | 6,341 | 21,427 | 18,880 | ||||||||||||
EBITDA | $ | 20,384 | $ | 14,019 | $ | 75,455 | $ | 69,279 | ||||||||
Stock-based compensation | 1,606 | 1,646 | 4,102 | 4,164 | ||||||||||||
Costs associated with termination of a product offering included in cost of sales | 2,137 | — | 2,137 | — | ||||||||||||
Facility consolidation costs included in cost of sales | 1,124 | 1,448 | 4,352 | 3,754 | ||||||||||||
Administrative consolidation costs included in other expense | 3,133 | 648 | 6,303 | 1,855 | ||||||||||||
Patent dispute & settlement costs, and other matters included in other expense | 1,475 | 39 | 2,211 | 3,233 | ||||||||||||
Shareholder activism costs included in other expense | — | 2,441 | — | 3,966 | ||||||||||||
Management restructuring costs included in other expense | — | 11,022 | — | 11,022 | ||||||||||||
Costs associated with a business acquisition included in other expense | — | 334 | — | 444 | ||||||||||||
Adjusted EBITDA | $ | 29,859 | $ | 31,597 | $ | 94,560 | $ | 97,717 | ||||||||
EBITDA Margin | ||||||||||||||||
EBITDA | 11.4 | % | 8.0 | % | 13.5 | % | 12.7 | % | ||||||||
Adjusted EBITDA | 16.7 | % | 18.1 | % | 16.9 | % | 17.9 | % |
Management has provided the above reconciliation as an additional measure that investors can use to compare financial results between reporting periods. Management believes this reconciliation provides a useful presentation of financial measures as discussed in the section “Use of Non-GAAP Financial Measures” above.