UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation or organization) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices, including zip code)
(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)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02 | Results of Operations and Financial Condition. |
On October 30, 2019, CONMED Corporation issued a press release announcing financial results for the third quarter ended September 30, 2019. 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.
| Item 9.01 | Financial Statements and Exhibits. |
| (d) | Exhibits |
The following exhibit is included herewith:
| Exhibit No. | Description of Exhibit | |
| 99.1 | Press Release dated October 30, 2019, 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 hereunto duly authorized.
| Date: October 30, 2019 | CONMED CORPORATION | |
| (Registrant) | ||
| By: | /s/ Todd W. Garner | |
| Name: | Todd W. Garner | |
| Title: | Executive Vice President- | |
| Chief Financial Officer |
 |
NEWS RELEASE |
| CONTACT: | |
| CONMED Corporation | |
| Todd Garner | |
| Chief Financial Officer | |
| 315-624-3317 | |
| ToddGarner@conmed.com |
CONMED Corporation Announces Third Quarter 2019 Financial Results
Utica, New York, October 30, 2019 --- CONMED Corporation (Nasdaq: CNMD) today announced financial results for the third quarter of 2019.
Third Quarter 2019 Highlights
| · | Sales of $233.6 million increased 15.5% year over year as reported and 15.6% in constant currency. Acquisitions contributed approximately 680 basis points of growth. |
| · | Domestic revenue increased 19.2% year over year. |
| · | International revenue increased 11.2% as reported and 11.6% in constant currency. |
| · | Operating margin increased 330 basis points on a GAAP basis and increased 260 basis points on an adjusted basis(1), compared to the third quarter of 2018. |
| · | Diluted net earnings per share (GAAP) were $0.23, compared to diluted net earnings per share of $0.20 in the third quarter of 2018, an increase of 15%. |
| · | Adjusted diluted net earnings per share(2) were $0.62 versus $0.46 in the third quarter of 2018, an increase of 34.8%. |
“Our solid third quarter results were balanced across our product lines and geographies,” commented Curt R. Hartman, CONMED’s President and Chief Executive Officer. “We are delivering on our commitment to drive increased profitability, while also continuing to invest for sustainable above-market growth on the top and bottom lines. We believe the strong year-to-date performance in 2019 positions us well to continue to deliver at least mid-single-digit revenue growth and double-digit adjusted earnings growth in 2020 and beyond.”
2019 Outlook
The Company is maintaining its full-year organic constant currency sales growth guidance of between 6.0% and 6.5% and is increasing its estimated revenue contribution from the Buffalo Filter product line to between $47 million and $48 million (previously $44 million to $47 million). Based on recent exchange rates, the negative impact to 2019 sales from foreign exchange is now expected to be approximately 80 basis points, an increase from the previous estimate of 50 basis points. As a result, the Company now expects full-year 2019 reported sales in the range of approximately $951 million to $957 million.
The Company is also increasing its guidance for adjusted diluted net earnings per share to the range of $2.62 to $2.65 from the previous range of $2.52 to $2.57. This represents growth over 2018 of approximately 20.2% to 21.6%. The adjusted diluted net earnings per share estimates for 2019 exclude amortization of intangible assets, amortization of deferred financing fees and debt discount, which are estimated in the range of $32 to $34 million, net of tax. Also excluded are the costs of special items, including acquisition costs, manufacturing consolidation costs and debt refinancing costs, which are estimated in the range of $15 to $17 million, net of tax.
Page 1 of 9
Supplemental Financial Disclosures
(1) A reconciliation of reported operating margin to adjusted operating margin, a non-GAAP financial measure, appears below.
(2) A reconciliation of reported diluted net earnings per share to adjusted diluted net earnings per share, a non-GAAP financial measure, appears below.
Conference Call
The Company’s management will host a conference call today at 4:30 p.m. ET to discuss its third quarter 2019 results.
To participate in the conference call, dial 1-844-889-7792 (domestic) or +1-661-378-9936 (international) and refer to the passcode 8990458.
This conference call will also be webcast and can be accessed from the “Investors” section of CONMED's website at www.conmed.com. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.
A recording of the call will also be available from 7:30 p.m. ET on Wednesday, October 30, 2019, until 6:30 p.m. ET on Thursday, November 14, 2019. To hear this recording, dial 1-855-859-2056 (domestic) or +1-404-537-3406 (international) and enter the passcode 8990458.
About CONMED Corporation
CONMED is a medical technology company that provides surgical devices and equipment for minimally invasive procedures. The Company’s products are used by surgeons and physicians in a variety of specialties, including orthopedics, general surgery, gynecology, neurosurgery, thoracic surgery, and gastroenterology. For more information, visit www.conmed.com.
Forward-Looking Statements
This press release and today’s conference call may contain forward-looking statements based on certain assumptions and contingencies that involve risks and uncertainties, which could cause actual results, performance, or trends to differ materially from those expressed in the forward-looking statements herein or in previous disclosures. For example, in addition to general industry and economic conditions, factors that could cause actual results to differ materially from those in the forward-looking statements may include, but are not limited to, the risk factors discussed in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2018, and listed under the heading Forward-Looking Statements in the Company’s most recently filed Form 10-Q. Any and all forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and relate to the Company’s performance on a going-forward basis. The Company believes that all forward-looking statements made by it have a reasonable basis, but there can be no assurance that management’s expectations, beliefs or projections as expressed in the forward-looking statements will actually occur or prove to be correct.
Page 2 of 9
Supplemental Information - Reconciliation of GAAP to Non-GAAP Financial Measures
The Company supplements the reporting of its financial information determined under accounting principles generally accepted in the United States (GAAP) with certain non-GAAP financial measures, including percentage sales growth in constant currency; adjusted gross profit; cost of sales excluding specified items; adjusted selling and administrative expenses; adjusted research and development expense; adjusted operating income; adjusted interest expense; adjusted other expense; adjusted income tax expense; adjusted effective income tax rate; adjusted net income, adjusted diluted shares and adjusted diluted net earnings per share (EPS). The Company believes that these non-GAAP measures provide meaningful information to assist investors and shareholders in understanding its financial results and assessing its prospects for future performance. Management believes percentage sales growth in constant currency and the other adjusted measures described above are important indicators of its operations because they exclude items that may not be indicative of, or are unrelated to, its core operating results and provide a baseline for analyzing trends in the Company’s underlying business. Further, the presentation of EBITDA is a non-GAAP measurement that management considers useful for measuring aspects of the Company’s cash flow. Management uses these non-GAAP financial measures for reviewing the operating results and analyzing potential future business trends in connection with its budget process and bases certain management incentive compensation on these non-GAAP financial measures.
Net sales on a constant currency basis is a non-GAAP measure. The Company analyzes net sales on a constant currency basis to better measure the comparability of results between periods. To measure percentage sales growth in constant currency, the Company removes the impact of changes in foreign currency exchange rates that affect the comparability and trend of net sales. To measure earnings performance on a consistent and comparable basis, the Company excludes certain items that affect the comparability of operating results and the trend of earnings. These adjustments are irregular in timing, may not be indicative of past and future performance and are therefore excluded to allow investors to better understand underlying operating trends.
Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. These adjusted financial measures should not be considered in isolation or as a substitute for reported sales growth, gross profit, cost of sales, selling and administrative expenses, research and development expense, operating income, interest expense, other expense, income tax expense (benefit), effective income tax rate, net income, diluted shares and diluted net earnings per share, the most directly comparable GAAP financial measures. These non-GAAP financial measures are an additional way of viewing aspects of the Company’s operations that, when viewed with GAAP results and the reconciliations to corresponding GAAP financial measures above, provide a more complete understanding of the business. The Company strongly encourages investors and shareholders to review its financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.
Page 3 of 9
Consolidated Condensed Statements of Income
(in thousands, except per share amounts, unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net sales | $ | 233,590 | $ | 202,307 | $ | 690,232 | $ | 617,191 | ||||||||
| Cost of sales | 103,479 | 91,680 | 307,492 | 280,736 | ||||||||||||
| Gross profit | 130,111 | 110,627 | 382,740 | 336,455 | ||||||||||||
| % of sales | 55.7% | 54.7% | 55.5% | 54.5% | ||||||||||||
| Selling and administrative expense | 98,187 | 84,983 | 298,140 | 259,156 | ||||||||||||
| Research & development expense | 10,985 | 14,122 | 33,366 | 31,817 | ||||||||||||
| Income from operations | 20,939 | 11,522 | 51,234 | 45,482 | ||||||||||||
| % of sales | 9.0% | 5.7% | 7.4% | 7.4% | ||||||||||||
| Interest expense | 11,174 | 5,214 | 32,382 | 15,123 | ||||||||||||
| Other expense | 321 | — | 4,867 | — | ||||||||||||
| Income before income taxes | 9,444 | 6,308 | 13,985 | 30,359 | ||||||||||||
| Provision for income taxes | 2,474 | 483 | 299 | 5,158 | ||||||||||||
| Net income | $ | 6,970 | $ | 5,825 | $ | 13,686 | $ | 25,201 | ||||||||
| Basic EPS | $ | 0.25 | $ | 0.21 | $ | 0.48 | $ | 0.90 | ||||||||
| Diluted EPS | 0.23 | 0.20 | 0.47 | 0.87 | ||||||||||||
| Basic shares | 28,353 | 28,124 | 28,280 | 28,096 | ||||||||||||
| Diluted shares | 29,792 | 29,088 | 29,354 | 28,872 | ||||||||||||
Page 4 of 9
Sales Summary
(in millions, unaudited)
| Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||
| % Change | ||||||||||||||||||||||||||||||||||||
| Domestic | International | |||||||||||||||||||||||||||||||||||
| 2019 | 2018 | As Reported | Impact of Foreign Currency | Constant Currency | As Reported | As Reported | Impact of Foreign Currency | Constant Currency | ||||||||||||||||||||||||||||
| Orthopedic Surgery | $ | 110.3 | $ | 102.9 | 7.2% | 0.4% | 7.6% | 7.5% | 7.0% | 0.6% | 7.6% | |||||||||||||||||||||||||
| General Surgery | 123.3 | 99.4 | 24.0% | 0.0% | 24.0% | 26.0% | 19.7% | 0.0% | 19.7% | |||||||||||||||||||||||||||
| $ | 233.6 | $ | 202.3 | 15.5% | 0.1% | 15.6% | 19.2% | 11.2% | 0.4% | 11.6% | ||||||||||||||||||||||||||
| Single-use Products | $ | 184.4 | $ | 159.4 | 15.6% | 0.2% | 15.8% | 19.7% | 10.7% | 0.4% | 11.1% | |||||||||||||||||||||||||
| Capital Products | 49.2 | 42.9 | 14.8% | 0.4% | 15.2% | 17.0% | 12.8% | 0.7% | 13.5% | |||||||||||||||||||||||||||
| $ | 233.6 | $ | 202.3 | 15.5% | 0.1% | 15.6% | 19.2% | 11.2% | 0.4% | 11.6% | ||||||||||||||||||||||||||
| Domestic | $ | 128.2 | $ | 107.5 | 19.2% | 0.0% | 19.2% | |||||||||||||||||||||||||||||
| International | 105.4 | 94.8 | 11.2% | 0.4% | 11.6% | |||||||||||||||||||||||||||||||
| $ | 233.6 | $ | 202.3 | 15.5% | 0.1% | 15.6% | ||||||||||||||||||||||||||||||
Page 5 of 9
Sales Summary
(in millions, unaudited)
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||
| % Change | ||||||||||||||||||||||||||||||||||||
| Domestic | International | |||||||||||||||||||||||||||||||||||
| 2019 | 2018 | As Reported | Impact of Foreign Currency | Constant Currency | As Reported | As Reported | Impact of Foreign Currency | Constant Currency | ||||||||||||||||||||||||||||
| Orthopedic Surgery | $ | 339.5 | $ | 321.9 | 5.5% | 1.0% | 6.5% | 5.9% | 5.2% | 1.7% | 6.9% | |||||||||||||||||||||||||
| General Surgery | 350.7 | 295.3 | 18.8% | 0.4% | 19.2% | 21.7% | 12.6% | 1.4% | 14.0% | |||||||||||||||||||||||||||
| $ | 690.2 | $ | 617.2 | 11.8% | 0.8% | 12.6% | 15.7% | 7.6% | 1.6% | 9.2% | ||||||||||||||||||||||||||
| Single-use Products | $ | 547.0 | $ | 493.0 | 11.0% | 0.7% | 11.7% | 16.2% | 5.0% | 1.5% | 6.5% | |||||||||||||||||||||||||
| Capital Products | 143.2 | 124.2 | 15.3% | 0.9% | 16.2% | 13.4% | 17.0% | 1.9% | 18.9% | |||||||||||||||||||||||||||
| $ | 690.2 | $ | 617.2 | 11.8% | 0.8% | 12.6% | 15.7% | 7.6% | 1.6% | 9.2% | ||||||||||||||||||||||||||
| Domestic | $ | 374.1 | $ | 323.4 | 15.7% | 0.0% | 15.7% | |||||||||||||||||||||||||||||
| International | 316.1 | 293.8 | 7.6% | 1.6% | 9.2% | |||||||||||||||||||||||||||||||
| $ | 690.2 | $ | 617.2 | 11.8% | 0.8% | 12.6% | ||||||||||||||||||||||||||||||
Page 6 of 9
Reconciliation of Reported Net Income to Adjusted Net Income
(in thousands, except per share amounts, unaudited)
| Three Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | |||||||||||||||||||||||||||||||
| As reported | $ | 130,111 | $ | 98,187 | $ | 10,985 | $ | 20,939 | $ | 11,174 | $ | 321 | $ | 2,474 | 26.2% | $ | 6,970 | $ | 0.23 | |||||||||||||||||||||
| % of sales | 55.7% | 42.0% | 4.7% | 9.0% | ||||||||||||||||||||||||||||||||||||
| Business acquisition costs(1) | 171 | (1,490 | ) | — | 1,661 | — | — | 290 | 1,371 | 0.05 | ||||||||||||||||||||||||||||||
| Manufacturing consolidation costs(2) | 1,430 | — | — | 1,430 | — | — | 249 | 1,181 | 0.04 | |||||||||||||||||||||||||||||||
| $ | 131,712 | $ | 96,697 | $ | 10,985 | $ | 24,030 | $ | 11,174 | $ | 321 | $ | 3,013 | $ | 9,522 | $ | 0.32 | |||||||||||||||||||||||
| Adjusted gross profit % | 56.4% | |||||||||||||||||||||||||||||||||||||||
| Amortization(3) | $ | 1,500 | (6,841 | ) | — | 8,341 | (3,183 | ) | — | 2,808 | 8,716 | 0.30 | ||||||||||||||||||||||||||||
| Adjusted net income | $ | 89,856 | $ | 10,985 | $ | 32,371 | $ | 7,991 | $ | 321 | $ | 5,821 | 24.2% | $ | 18,238 | $ | 0.62 | |||||||||||||||||||||||
| % of sales | 38.5% | 4.7% | 13.9% | |||||||||||||||||||||||||||||||||||||
| Diluted shares, as reported | 29,792 | |||||||||||||||||||||||||||||||||||||||
| In-the-money portion of convertible notes(4) | (204 | ) | ||||||||||||||||||||||||||||||||||||||
| Diluted shares, as adjusted | 29,588 | |||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, 2018 | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | |||||||||||||||||||||||||||||||
| As reported | $ | 110,627 | $ | 84,983 | $ | 14,122 | $ | 11,522 | $ | 5,214 | $ | — | $ | 483 | 7.7% | $ | 5,825 | $ | 0.20 | |||||||||||||||||||||
| % of sales | 54.7% | 42.0% | 7.0% | 5.7% | ||||||||||||||||||||||||||||||||||||
| Business acquisition costs (5) | — | (1,073 | ) | — | 1,073 | — | — | 259 | 814 | 0.03 | ||||||||||||||||||||||||||||||
| Impairment charges (6) | — | — | (4,212 | ) | 4,212 | — | — | 2,117 | 2,095 | 0.07 | ||||||||||||||||||||||||||||||
| Tax reform (7) | — | — | — | — | — | — | 37 | (37 | ) | (0.00 | ) | |||||||||||||||||||||||||||||
| $ | 110,627 | $ | 83,910 | $ | 9,910 | $ | 16,807 | $ | 5,214 | $ | — | $ | 2,896 | $ | 8,697 | 0.30 | ||||||||||||||||||||||||
| Adjusted gross profit % | 54.7% | |||||||||||||||||||||||||||||||||||||||
| Amortization(3) | $ | 1,500 | (4,460 | ) | — | 5,960 | — | — | 1,400 | 4,560 | 0.16 | |||||||||||||||||||||||||||||
| Adjusted net income | $ | 79,450 | $ | 9,910 | $ | 22,767 | $ | 5,214 | $ | — | $ | 4,296 | 24.5% | $ | 13,257 | $ | 0.46 | |||||||||||||||||||||||
| % of sales | 39.3% | 4.9% | 11.3% | |||||||||||||||||||||||||||||||||||||
(1) In 2019, the Company incurred consulting fees, legal fees, severance and integration related costs associated with the acquisition of Buffalo Filter, LLC.
(2) In 2019, the Company mainly incurred severance costs in connection with consolidation of certain manufacturing operations.
(3) Includes amortization of intangible assets, deferred financing fees and debt discount.
(4) In Q3 2019, our average share price exceeded the conversion price of our 2.625% convertible notes due in 2024 (the "Notes"). Non-GAAP adjusted dilutive weighted average shares outstanding exclude dilution that is expected to be offset by our convertible note hedge transactions.
(5) In 2018, the Company recorded a charge related to a vacant leased facility associated with a prior acquisition.
(6) In 2018, the Company recorded impairment charges mainly related to an in-process research and development asset, net of release of accrued contingent consideration, associated with a prior acquisition.
(7) In 2018, the Company recorded tax benefit resulting from the 2017 Tax Cuts and Jobs Act. The 2018 amounts are adjustments to the initial December 2017 deferred tax balances.
Page 7 of 9
Reconciliation of Reported Net Income to Adjusted Net Income
(in thousands, except per share amounts, unaudited)
| Nine Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense/ (Benefit) | Effective Tax Rate | Net Income | Diluted EPS | |||||||||||||||||||||||||||||||
| As reported | $ | 382,740 | $ | 298,140 | $ | 33,366 | $ | 51,234 | $ | 32,382 | $ | 4,867 | $ | 299 | 2.1% | $ | 13,686 | $ | 0.47 | |||||||||||||||||||||
| % of sales | 55.5% | 43.2% | 4.8% | 7.4% | ||||||||||||||||||||||||||||||||||||
| Business acquisition costs (1) | 1,335 | (11,196 | ) | — | 12,531 | — | 3,473 | 9,058 | 0.31 | |||||||||||||||||||||||||||||||
| Manufacturing consolidation costs(2) | 1,430 | — | — | 1,430 | — | 249 | 1,181 | 0.04 | ||||||||||||||||||||||||||||||||
| Debt refinancing costs (3) | — | — | — | — | (3,904 | ) | 1,149 | 2,755 | 0.09 | |||||||||||||||||||||||||||||||
| $ | 385,505 | $ | 286,944 | $ | 33,366 | $ | 65,195 | $ | 32,382 | $ | 963 | $ | 5,170 | $ | 26,680 | $ | 0.91 | |||||||||||||||||||||||
| Adjusted gross profit % | 55.9% | |||||||||||||||||||||||||||||||||||||||
| Amortization(4) | $ | 4,500 | (19,436 | ) | — | 23,936 | (8,573 | ) | 8,056 | 24,453 | 0.83 | |||||||||||||||||||||||||||||
| Adjusted net income | $ | 267,508 | $ | 33,366 | $ | 89,131 | $ | 23,809 | $ | 963 | $ | 13,226 | 20.6% | $ | 51,133 | $ | 1.74 | |||||||||||||||||||||||
| % of sales | 38.8% | 4.8% | 12.9% | |||||||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, 2018 | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense/ (Benefit) | Effective Tax Rate | Net Income | Diluted EPS | |||||||||||||||||||||||||||||||
| As reported | $ | 336,455 | $ | 259,156 | $ | 31,817 | $ | 45,482 | $ | 15,123 | $ | — | $ | 5,158 | 17.0% | $ | 25,201 | $ | 0.87 | |||||||||||||||||||||
| % of sales | 54.5% | 42.0% | 5.2% | 7.4% | ||||||||||||||||||||||||||||||||||||
| Business acquisition costs(5) | — | (1,073 | ) | — | 1,073 | — | — | 259 | 814 | 0.03 | ||||||||||||||||||||||||||||||
| Impairment charges(6) | — | — | (4,212 | ) | 4,212 | — | — | 2,117 | 2,095 | 0.07 | ||||||||||||||||||||||||||||||
| Tax reform (7) | — | — | — | — | — | — | (549 | ) | 549 | 0.02 | ||||||||||||||||||||||||||||||
| $ | 336,455 | $ | 258,083 | $ | 27,605 | $ | 50,767 | $ | 15,123 | $ | — | $ | 6,985 | $ | 28,659 | $ | 0.99 | |||||||||||||||||||||||
| Adjusted gross profit % | 54.5% | |||||||||||||||||||||||||||||||||||||||
| Amortization(4) | $ | 4,500 | (12,678 | ) | — | 17,178 | — | 4,158 | 13,020 | 0.45 | ||||||||||||||||||||||||||||||
| Adjusted net income | $ | 245,405 | $ | 27,605 | $ | 67,945 | $ | 15,123 | $ | — | $ | 11,143 | 21.1% | $ | 41,679 | $ | 1.44 | |||||||||||||||||||||||
| % of sales | 39.8% | 4.5% | 11.0% | |||||||||||||||||||||||||||||||||||||
(1) In 2019, the Company incurred investment banking fees, consulting fees, legal fees, severance and integration related costs associated with the acquisition of Buffalo Filter, LLC.
(2) In 2019, the Company mainly incurred severance costs in connection with consolidation of certain manufacturing operations.
(3) In 2019, in conjunction with the acquisition of Buffalo Filter, LLC, the Company refinanced its existing credit facility and incurred one-time fees associated with an agreement between the Company and JP Morgan Chase Bank, N.A., as well as costs associated with the early extinguishment of debt.
(4) Includes amortization of intangible assets, deferred financing fees and debt discount.
(5) In 2018, the Company recorded a charge related to a vacant leased facility associated with a prior acquisition.
(6) In 2018, the Company recorded impairment charges mainly related to an in-process research and development asset, net of release of accrued contingent consideration, associated with a prior acquisition.
(7) In 2018, the Company recorded tax expense resulting from the 2017 Tax Cuts and Jobs Act. The 2018 amounts are adjustments to the initial December 2017 deferred tax balances.
Page 8 of 9
Reconciliation of Reported Net Income to EBITDA & Adjusted EBITDA
(in thousands, unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net income | $ | 6,970 | $ | 5,825 | $ | 13,686 | $ | 25,201 | ||||||||
| Provision for income taxes | 2,474 | 483 | 299 | 5,158 | ||||||||||||
| Interest expense | 11,174 | 5,214 | 32,382 | 15,123 | ||||||||||||
| Depreciation | 5,258 | 4,875 | 14,225 | 13,881 | ||||||||||||
| Amortization | 13,377 | 10,577 | 38,837 | 31,548 | ||||||||||||
| EBITDA | $ | 39,253 | $ | 26,974 | $ | 99,429 | $ | 90,911 | ||||||||
| Stock based compensation | 3,008 | 2,512 | 8,819 | 7,465 | ||||||||||||
| Business acquisition costs | 1,661 | 1,073 | 12,531 | 1,073 | ||||||||||||
| Manufacturing consolidation costs | 1,430 | — | 1,430 | — | ||||||||||||
| Impairment charges | — | 4,212 | — | 4,212 | ||||||||||||
| Debt refinancing costs | — | — | 3,904 | — | ||||||||||||
| Adjusted EBITDA | $ | 45,352 | $ | 34,771 | $ | 126,113 | $ | 103,661 | ||||||||
| EBITDA Margin | ||||||||||||||||
| EBITDA | 16.8% | 13.3% | 14.4% | 14.7% | ||||||||||||
| Adjusted EBITDA | 19.4% | 17.2% | 18.3% | 16.8% | ||||||||||||
Page 9 of 9