ICU Medical, Inc. Announces Second Quarter 2019 Results
Second Quarter 2019 Results
Second quarter 2019 revenue was
Adjusted EBITDA and adjusted diluted earnings per share are measures calculated and presented on the basis of methodologies other than in accordance with GAAP. Please refer to the Use of Non-GAAP Financial Information following the financial statements herein for further discussion and reconciliations of these measures to GAAP measures.
Revenues by market segment for the three and six months ended
|Three months ended
|Six months ended
|*IV Solutions includes $23.0 million and $44.5 million of contract manufacturing to Pfizer for the three and six months ended June 30, 2019, respectively, as compared to $19.5 million and $37.6 million for the same periods in the prior year.|
Fiscal Year 2019 Guidance Update
The Company is modifying its full year 2019 guidance of adjusted EBITDA from a range of
The Company will host a conference call to discuss second quarter 2019 financial results today at
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements contain words such as ''will,'' ''expect,'' ''believe,'' ''could,'' ''would,'' ''estimate,'' ''continue,'' ''build,'' ''expand'' or the negative thereof or comparable terminology, and may include (without limitation) information regarding the Company's expectations, goals or intentions regarding the future. These forward-looking statements are based on management's current expectations, estimates, forecasts and projections about the Company and assumptions management believes are reasonable, all of which are subject to risks and uncertainties that could cause actual results and events to differ materially from those stated in the forward-looking statements. These risks and uncertainties include, but are not limited to, decreased demand for the Company's products, decreased free cash flow, the inability to recapture conversion delays or part/resource shortages on anticipated timing, or at all, changes in product mix, increased competition from competitors, lack of growth or improving efficiencies, and unexpected changes in the Company's arrangements with its largest customers. Future results are subject to risks and uncertainties, including the risk factors, and other risks and uncertainties, described in the Company's filings with the
|ICU MEDICAL, INC. AND SUBSIDIARIES|
|CONSOLIDATED BALANCE SHEETS|
|Cash and cash equivalents||$||291,867||$||344,781|
|Short-term investment securities||21,863||37,329|
|TOTAL CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENT SECURITIES||313,730||382,110|
|Accounts receivable, net of allowance for doubtful accounts||230,294||176,298|
|Prepaid income taxes||20,915||11,348|
|Prepaid expenses and other current assets||34,722||46,117|
|TOTAL CURRENT ASSETS||929,616||927,036|
|PROPERTY AND EQUIPMENT, net||436,920||432,641|
|OPERATING LEASE RIGHT-OF-USE ASSETS||36,787||—|
|LONG-TERM INVESTMENT SECURITIES||2,017||2,025|
|INTANGIBLE ASSETS, net||134,054||133,421|
|DEFERRED INCOME TAXES||28,145||38,654|
|LIABILITIES AND STOCKHOLDERS’ EQUITY|
|TOTAL CURRENT LIABILITIES||259,962||249,289|
|CONTINGENT EARN-OUT LIABILITY||200||47,400|
|OTHER LONG-TERM LIABILITIES||40,439||20,592|
|DEFERRED INCOME TAXES||718||721|
|INCOME TAX LIABILITY||3,734||3,734|
|COMMITMENTS AND CONTINGENCIES||—||—|
|Convertible preferred stock, $1.00 par value Authorized—500 shares; Issued and outstanding— none||—||—|
|Common stock, $0.10 par value — Authorized-80,000 shares; Issued 20,668 shares at June 30, 2019 and 20,492 at
December 31, 2018 and outstanding 20,661 shares at June 30, 2019 and 20,491 shares at December 31, 2018
|Additional paid-in capital||657,543||657,899|
|Treasury stock, at cost||(1,650||)||(95||)|
|Accumulated other comprehensive loss||(14,674||)||(16,945||)|
|TOTAL STOCKHOLDERS' EQUITY||1,317,864||1,263,655|
|TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY||$||1,622,917||$||1,585,391|
(1) December 31, 2018 balances were derived from audited consolidated financial statements.
|ICU MEDICAL, INC. AND SUBSIDIARIES|
|CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)|
|(In thousands, except per share data)|
|Three months ended
|Six months ended
|COST OF GOODS SOLD||208,413||208,660||404,042||431,692|
|Selling, general and administrative||67,824||81,816||140,457||166,831|
|Research and development||11,199||13,575||24,022||26,161|
|Restructuring, strategic transaction and integration||37,041||18,690||61,433||40,259|
|Change in fair value of contingent earn-out||(39,500||)||6,000||(47,200||)||2,000|
|TOTAL OPERATING EXPENSES||77,603||120,081||182,534||264,168|
|INCOME FROM OPERATIONS||26,266||31,719||56,638||36,633|
|OTHER INCOME (EXPENSE), net||1,479||(1,992||)||4,670||(2,948||)|
|INCOME BEFORE INCOME TAXES||27,606||29,597||61,036||33,420|
|(PROVISION) BENEFIT FOR INCOME TAXES||(4,773||)||1,457||(7,205||)||2,509|
|NET INCOME PER SHARE|
|WEIGHTED AVERAGE NUMBER OF SHARES|
Use of Non-GAAP Financial Information
This press release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles ("GAAP"). The non-GAAP financial measures should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. There are material limitations in using these non-GAAP financial measures because they are not prepared in accordance with GAAP and may not be comparable to similarly titled non-GAAP financial measures used by other companies, including peer companies. Our management believes that the non-GAAP data provides useful supplemental information to management and investors regarding our performance and facilitates a more meaningful comparison of results of operations between current and prior periods. We use non-GAAP financial measures in addition to and in conjunction with GAAP financial measures to analyze and assess the overall performance of our business, in making financial, operating and planning decisions, and in determining executive incentive compensation. The non-GAAP financial measures included in this press release are adjusted EBITDA and adjusted diluted earnings per share ("Adjusted Diluted EPS").
Adjusted EBITDA excludes the following items from net income:
Interest, net: We exclude interest in deriving adjusted EBITDA as interest can vary significantly among companies depending on a company's level of income generating instruments and/or level of debt.
Stock compensation expense: Stock-based compensation is generally fixed at the time the stock-based instrument is granted and amortized over a period of several years. The value of stock options is determined using a complex formula that incorporates factors, such as market volatility, that are beyond our control. The value of our restricted stock awards is determined using the grant date stock price, which may not be indicative of our operational performance over the expense period. Additionally, in order to establish the fair value of performance-based stock awards, which are currently an element of our ongoing stock-based compensation, we are required to apply judgment to estimate the probability of the extent to which performance objectives will be achieved. Based on the above factors, we believe it is useful to exclude stock-based compensation in order to better understand our operating performance.
Intangible asset amortization expense: We do not acquire businesses or capitalize certain patent costs on a predictable cycle. The amount of purchase price allocated to intangible assets and the term of amortization can vary significantly and are unique to each acquisition. Capitalized patent costs can vary significantly based on our current level of development activities. We believe that excluding amortization of intangible assets provides the users of our financial statements with a consistent basis for comparison across accounting periods.
Depreciation expense: We exclude depreciation expense in deriving adjusted EBITDA because companies utilize productive assets of different ages and the depreciable lives can vary significantly resulting in considerable variability in depreciation expense among companies.
Restructuring, strategic transaction and integration: We incur restructuring and strategic transaction charges that result from events, which arise from unforeseen circumstances and/or often occur outside of the ordinary course of our ongoing business. Although these events are reflected in our GAAP financial statements, these unique transactions may limit the comparability of our ongoing operations with prior and future periods.
Change in fair value of contingent earn-out: We exclude the impact of certain amounts recorded in connection with business combinations. We exclude items that are either non-cash or not normal, recurring operating expenses due to their nature, variability of amounts, and lack of predictability as to occurrence and/or timing.
Contract settlement: Occasionally, we are involved in contract renegotiations that may result in one-time settlements. We exclude these settlements as they have no direct correlation to the operation of our ongoing business.
Supply chain restructuring: Occasionally, we incur charges that result from events, which arise from unforeseen circumstances and/or often occur outside of the ordinary course of our ongoing business. Although these events are reflected in our GAAP financial statements, these unique transactions may limit the comparability of our ongoing operations with prior and future periods.
Taxes: We exclude taxes in deriving adjusted EBITDA as taxes are deemed to be non-core to the business and may limit the comparability of our ongoing operations with prior and future periods and distort the evaluation of our normal operating performance.
Adjusted Diluted EPS excludes from diluted EPS, net of tax, intangible asset amortization expense, stock compensation expense, restructuring, strategic transaction and integration, change in fair value of contingent earn-out, contract settlement, and supply chain restructuring. The tax effect on the above adjustments is calculated using the specific tax rate applied to each adjustment based on the nature of the item/or the tax jurisdiction in which the item has been recorded.
From time to time in the future, there may be other items that we may exclude if we believe that doing so is consistent with the goal of providing useful information to investors and management.
The following tables reconcile our GAAP and non-GAAP financial measures:
|ICU MEDICAL, INC. AND SUBSIDIARIES|
|Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)|
|Three months Ended
|GAAP net income||$||22,833||$||31,054|
|Stock compensation expense||6,229||6,297|
|Depreciation and amortization expense||18,764||17,604|
|Restructuring, strategic transaction and integration||37,041||18,690|
|Change in fair value of contingent earn-out||(39,500||)||6,000|
|Supply chain restructuring||16,349||—|
|Provision (Benefit) for income taxes||4,773||(1,457||)|
|Total non-GAAP adjustments||43,899||46,347|
|Adjusted diluted earnings per share|
|Three months ended
|GAAP diluted earnings per share||$||1.06||$||1.44|
|Stock compensation expense||$||0.29||$||0.29|
|Restructuring, strategic transaction and integration||$||1.72||$||0.87|
|Change in fair value of contingent earn-out||$||(1.84||)||$||0.28|
|Supply chain restructuring||$||0.76||$||—|
|Estimated income tax impact from adjustments||$||(0.27||)||$||(0.38||)|
|Adjusted diluted earnings per share||$||1.99||$||2.69|
(1) During 2019, we changed our methodology when computing adjusted diluted earnings per share to remove interest, net from the calculation, accordingly we conformed the prior year adjusted diluted earnings per share to the current year presentation.
|ICU Medical, Inc. and Subsidiaries|
|Reconciliation of GAAP to Non-GAAP Financial Measures - Fiscal Year 2019 Outlook (Unaudited)|
|(In millions, except per share data)|
|Low End of Guidance||High End of Guidance|
|GAAP net income||$||87||$||100|
|Stock compensation expense||25||25|
|Depreciation and amortization expense||80||80|
|Restructuring, strategic transaction and integration||67||67|
|Change in fair value of contingent earn-out||(48||)||(48||)|
|Write-off of assets||13||13|
|Supply chain restructuring||16||16|
|Provision for income taxes||19||21|
|Total non-GAAP adjustments||173||175|
|GAAP diluted earnings per share||$||4.03||$||4.63|
|Stock compensation expense||$||1.16||$||1.16|
|Restructuring, strategic transaction and integration||$||3.10||$||3.10|
|Change in fair value of contingent earn-out||$||(2.19||)||$||(2.19||)|
|Write-off of assets||$||0.59||$||0.59|
|Supply chain restructuring||$||0.75||$||0.75|
|Estimated income tax impact from adjustments||$||(0.92||)||$||(0.92||)|
|Adjusted diluted earnings per share||$||7.55||$||8.15|
Source: ICU Medical, Inc.