ICU Medical Announces Second Quarter 2023 Results and Narrows Fiscal Year 2023 Guidance Ranges
Second Quarter 2023 Results
Second quarter 2023 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 product line for the three and six months ended
Three months ended |
Six months ended |
|||||||||||||||||||||||
Product Line | 2023 | 2022 | $ Change | 2023 | 2022 | $ Change | ||||||||||||||||||
Consumables | $ | 237.0 | $ | 241.0 | $ | (4.0 | ) | $ | 473.1 | $ | 481.2 | $ | (8.1 | ) | ||||||||||
Infusion Systems | 153.2 | 148.6 | 4.6 | 314.9 | 286.8 | 28.1 | ||||||||||||||||||
Vital Care* | 159.2 | 171.4 | (12.2 | ) | 330.0 | 336.1 | (6.1 | ) | ||||||||||||||||
** | $ | 549.4 | $ | 561.0 | $ | (11.6 | ) | $ | 1,118.0 | $ | 1,104.1 | $ | 13.9 |
*Vital Care includes
**Rounded totals may differ to the income statement due to the rounding of product lines.
Fiscal Year 2023 Guidance
For Fiscal Year 2023 the Company estimates GAAP net loss to be in the range of
Conference Call
The Company will host a conference call to discuss its second quarter 2023 financial results, today at
About
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, changes in product mix, increased competition from competitors, lack of growth or improving efficiencies, unexpected changes in the Company's arrangements with its largest customers, the impact from fluctuations in foreign currency exchange rates, the impact of inflation on raw materials, freight charges and labor, rising interest rates, the impact of the ongoing COVID-19 pandemic on the Company and our financial results and the Company's ability to meet expectations regarding integration of the
ICU MEDICAL, INC. AND SUBSIDIARIES |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands) | |||||||
2023 |
2022 |
||||||
(Unaudited) | (1) | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 195,887 | $ | 208,784 | |||
Short-term investment securities | 1,812 | 4,224 | |||||
TOTAL CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENT SECURITIES | 197,699 | 213,008 | |||||
Accounts receivable, net of allowance for doubtful accounts | 162,225 | 221,719 | |||||
Inventories | 775,269 | 696,009 | |||||
Prepaid income taxes | 13,766 | 15,528 | |||||
Prepaid expenses and other current assets | 95,783 | 88,932 | |||||
TOTAL CURRENT ASSETS | 1,244,742 | 1,235,196 | |||||
PROPERTY, PLANT AND EQUIPMENT, net | 616,540 | 636,113 | |||||
OPERATING LEASE RIGHT-OF-USE ASSETS | 76,028 | 74,864 | |||||
LONG-TERM INVESTMENT SECURITIES | — | 516 | |||||
1,464,478 | 1,449,258 | ||||||
INTANGIBLE ASSETS, net | 929,830 | 982,766 | |||||
DEFERRED INCOME TAXES | 31,466 | 31,466 | |||||
OTHER ASSETS | 99,960 | 105,462 | |||||
TOTAL ASSETS | $ | 4,463,044 | $ | 4,515,641 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable | $ | 167,054 | $ | 215,902 | |||
Accrued liabilities | 254,508 | 242,769 | |||||
Current portion of long-term obligations | 40,375 | 29,688 | |||||
Income tax payable | 19,954 | 6,200 | |||||
Contingent earn-out liability | 1,989 | — | |||||
TOTAL CURRENT LIABILITIES | 483,880 | 494,559 | |||||
CONTINGENT EARN-OUT LIABILITY | 26,944 | 25,572 | |||||
LONG-TERM OBLIGATIONS | 1,600,720 | 1,623,675 | |||||
OTHER LONG-TERM LIABILITIES | 109,858 | 114,104 | |||||
DEFERRED INCOME TAXES | 89,684 | 126,007 | |||||
INCOME TAX LIABILITY | 37,140 | 41,796 | |||||
COMMITMENTS AND CONTINGENCIES | — | — | |||||
STOCKHOLDERS’ EQUITY: | |||||||
Convertible preferred stock, |
— | — | |||||
Common stock, |
2,411 | 2,399 | |||||
Additional paid-in capital | 1,345,057 | 1,331,249 | |||||
(1,611 | ) | (243 | ) | ||||
Retained earnings | 817,755 | 837,501 | |||||
Accumulated other comprehensive loss | (48,794 | ) | (80,978 | ) | |||
TOTAL STOCKHOLDERS' EQUITY | 2,114,818 | 2,089,928 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 4,463,044 | $ | 4,515,641 |
__________________________________________________ |
(1) |
ICU MEDICAL, INC. AND SUBSIDIARIES |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||||||||
(In thousands, except per share data) | |||||||||||||||
Three months ended |
Six months ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
TOTAL REVENUES | $ | 549,310 | $ | 561,004 | $ | 1,117,959 | $ | 1,104,126 | |||||||
COST OF GOODS SOLD | 356,983 | 393,411 | 733,591 | 767,706 | |||||||||||
GROSS PROFIT | 192,327 | 167,593 | 384,368 | 336,420 | |||||||||||
OPERATING EXPENSES: | |||||||||||||||
Selling, general and administrative | 150,895 | 158,748 | 303,467 | 311,960 | |||||||||||
Research and development | 22,302 | 22,562 | 42,063 | 46,433 | |||||||||||
Restructuring, strategic transaction and integration | 12,354 | 13,525 | 23,367 | 47,430 | |||||||||||
Change in fair value of contingent earn-out | 4,016 | (27,194 | ) | 3,316 | (27,194 | ) | |||||||||
TOTAL OPERATING EXPENSES | 189,567 | 167,641 | 372,213 | 378,629 | |||||||||||
INCOME (LOSS) FROM OPERATIONS | 2,760 | (48 | ) | 12,155 | (42,209 | ) | |||||||||
INTEREST EXPENSE, net | (24,121 | ) | (15,440 | ) | (46,636 | ) | (28,495 | ) | |||||||
OTHER EXPENSE, net | (1,502 | ) | (1,366 | ) | (1,771 | ) | (951 | ) | |||||||
LOSS BEFORE INCOME TAXES | (22,863 | ) | (16,854 | ) | (36,252 | ) | (71,655 | ) | |||||||
BENEFIT FOR INCOME TAXES | 12,929 | 9,380 | 16,506 | 26,113 | |||||||||||
NET LOSS | $ | (9,934 | ) | $ | (7,474 | ) | $ | (19,746 | ) | $ | (45,542 | ) | |||
NET LOSS PER SHARE | |||||||||||||||
Basic | $ | (0.41 | ) | $ | (0.31 | ) | $ | (0.82 | ) | $ | (1.91 | ) | |||
Diluted | $ | (0.41 | ) | $ | (0.31 | ) | $ | (0.82 | ) | $ | (1.91 | ) | |||
WEIGHTED AVERAGE NUMBER OF SHARES | |||||||||||||||
Basic | 24,075 | 23,897 | 24,045 | 23,787 | |||||||||||
Diluted | 24,075 | 23,897 | 24,045 | 23,787 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||
(In thousands) | |||||||
Six months ended |
|||||||
2023 | 2022 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net loss | $ | (19,746 | ) | $ | (45,542 | ) | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||
Depreciation and amortization | 113,244 | 119,697 | |||||
Amortization of inventory step-up | — | 22,676 | |||||
Noncash lease expense | 11,110 | 10,888 | |||||
Provision for doubtful accounts | 399 | (99 | ) | ||||
Provision for warranty, returns and field action | 7,070 | 1,483 | |||||
Stock compensation | 18,931 | 19,854 | |||||
Loss on disposal of property, plant and equipment and other assets | 1,019 | 267 | |||||
Bond premium amortization | 8 | 211 | |||||
Debt issuance costs amortization | 3,404 | 3,495 | |||||
Change in fair value of contingent earn-out | 3,316 | (27,194 | ) | ||||
Usage of spare parts | 10,056 | 5,229 | |||||
Other | 2,909 | (2,807 | ) | ||||
Changes in operating assets and liabilities, net of amounts acquired: | |||||||
Accounts receivable | 46,796 | (1,090 | ) | ||||
Inventories | (76,040 | ) | (100,024 | ) | |||
Prepaid expenses and other current assets | 2,983 | 4,710 | |||||
Other assets | (12,698 | ) | (17,323 | ) | |||
Accounts payable | (46,864 | ) | 22,149 | ||||
Accrued liabilities | (104 | ) | (33,509 | ) | |||
Income taxes, including excess tax benefits and deferred income taxes | (26,022 | ) | (45,798 | ) | |||
Net cash provided by (used in) operating activities | 39,771 | (62,727 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of property, plant and equipment | (32,489 | ) | (48,039 | ) | |||
Proceeds from sale of assets | 1,431 | 900 | |||||
Business acquisitions, net of cash acquired | — | (1,844,164 | ) | ||||
Intangible asset additions | (4,651 | ) | (4,440 | ) | |||
Purchases of investment securities | — | (3,397 | ) | ||||
Proceeds from sale and maturities of investment securities | 2,920 | 26,198 | |||||
Net cash used in investing activities | (32,789 | ) | (1,872,942 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Proceeds from issuance of long-term debt, net of lender debt issuance costs | — | 1,672,631 | |||||
Principal repayments of long-term debt | (14,813 | ) | (18,125 | ) | |||
Payment of third-party debt issuance costs | — | (1,852 | ) | ||||
Proceeds from exercise of stock options | 2,233 | 2,992 | |||||
Payments on finance leases | (436 | ) | (321 | ) | |||
Tax withholding payments related to net share settlement of equity awards | (8,718 | ) | (10,438 | ) | |||
Net cash (used in) provided by financing activities | (21,734 | ) | 1,644,887 | ||||
Effect of exchange rate changes on cash | 1,855 | (6,347 | ) | ||||
(12,897 | ) | (297,129 | ) | ||||
CASH AND CASH EQUIVALENTS, beginning of period | 208,784 | 552,827 | |||||
CASH AND CASH EQUIVALENTS, end of period | $ | 195,887 | $ | 255,698 |
Use of Non-GAAP Financial Information
This press release contains financial measures that are not calculated in accordance with
The non-GAAP financial measures include adjusted EBITDA, adjusted revenue, adjusted gross profit, adjusted selling, general and administrative, adjusted research and development, adjusted restructuring, strategic transaction and integration, adjusted change in fair value of contingent earn-out, adjusted income from operations, adjusted other expense, net, adjusted (loss) income before income taxes, adjusted benefit (provision) for income taxes, adjusted net (loss) income and adjusted diluted (loss) earnings per share, all of which exclude special items because they are highly variable or unusual and impact year-over-year comparisons.
For the three months ended
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.
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.
Adjustment to reverse the cost recognition related to the purchase accounting write-up of inventory to fair market value: The inventory step-up represents the expense recognition of fair value adjustments in excess of the historical cost basis of inventory obtained through acquisition, these charges are outside of our normal operations and are excluded.
Quality system and product-related remediation: We exclude certain quality system product-related remediation charges in determining our non-GAAP financial measures as they may limit the comparability of our ongoing operations with prior and future periods and distort the evaluation of our normal operating performance.
Disposition/write-off of certain assets: Occasionally, we may sell/write-off certain assets. We exclude the non-cash gain/loss on the disposition/write-off of these assets in determining our non-GAAP financial measures as they may limit the comparability of our ongoing operations with prior and future periods and distort the evaluation of our normal operating performance.
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.
In addition to the above special items, Adjusted EBITDA additionally excludes the following items from net income:
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.
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.
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.
We also present Free cash flow as a non-GAAP financial measure as management believes that this is an important measure for use in evaluating overall company financial performance as it measures our ability to generate additional cash flow from business operations. Free cash flow should be considered in addition to, rather than as a substitute for, net income as a measure of our performance or net cash (used in) provided by operating activities as a measure of our liquidity. Additionally, our definition of free cash flow is limited and does not represent residual cash flows available for discretionary expenditures due to the fact that the measure does not deduct the payments required for debt service and other obligations or payments made for business acquisitions. Therefore, we believe it is important to view free cash flow as supplemental to our entire statement of cash flows.
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) |
|||||||
(In thousands, except per share data) | |||||||
Adjusted EBITDA | |||||||
Three months ended |
|||||||
2023 | 2022 | ||||||
GAAP net loss | $ | (9,934 | ) | $ | (7,474 | ) | |
Non-GAAP adjustments: | |||||||
Interest, net | 24,121 | 15,440 | |||||
Stock compensation expense | 9,773 | 7,762 | |||||
Depreciation and amortization expense | 57,500 | 66,559 | |||||
Restructuring, strategic transaction and integration | 12,354 | 13,525 | |||||
Change in fair value of contingent earn-out | 4,016 | (27,194 | ) | ||||
Adjustment to reverse the cost recognition related to the purchase accounting write-up of inventory to fair value | — | 8,306 | |||||
Quality system and product-related charges | 13,134 | 17,195 | |||||
Disposition/write-off of certain assets | 19 | — | |||||
Benefit for income taxes | (12,929 | ) | (9,380 | ) | |||
Total non-GAAP adjustments | 107,988 | 92,213 | |||||
Adjusted EBITDA | $ | 98,054 | $ | 84,739 |
ICU MEDICAL, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited) |
||||||||||||||||||||||||||||||||||||
(In thousands, except percentages and per share) | ||||||||||||||||||||||||||||||||||||
The company’s |
||||||||||||||||||||||||||||||||||||
Total revenues | Gross profit | Selling, general and administrative | Research and development | Restructuring, strategic transaction and integration | Change in fair value of contingent earn-out | Income from operations | Other expense, net | (Loss) income before income taxes | Benefit (provision) for income taxes | Net (loss) income | Diluted (loss) earnings per share | |||||||||||||||||||||||||
Reported (GAAP) | $ | 549,310 | $ | 192,327 | $ | 150,895 | $ | 22,302 | $ | 12,354 | $ | 4,016 | $ | 2,760 | $ | (1,502 | ) | $ | (22,863 | ) | $ | 12,929 | $ | (9,934 | ) | $ | (0.41 | ) | ||||||||
Reported percent of total revenues (or percent of (loss) income before income taxes for benefit (provision) for income taxes) | 35 | % | 27 | % | 4 | % | 2 | % | 1 | % | 1 | % | — | % | (4 | )% | 56.6 | % | (2 | )% | ||||||||||||||||
Contract manufacturing | (14,198 | ) | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Stock compensation expense | — | 1,571 | (7,794 | ) | (408 | ) | — | — | 9,773 | — | 9,773 | (2,346 | ) | 7,427 | 0.30 | |||||||||||||||||||||
Amortization expense | — | — | (33,121 | ) | — | — | — | 33,121 | — | 33,121 | (8,110 | ) | 25,011 | 1.02 | ||||||||||||||||||||||
Restructuring, strategic transaction and integration | — | — | — | — | (12,354 | ) | — | 12,354 | — | 12,354 | (2,984 | ) | 9,370 | 0.38 | ||||||||||||||||||||||
Change in fair value of contingent earn-out | — | — | — | — | — | (4,016 | ) | 4,016 | — | 4,016 | — | 4,016 | 0.16 | |||||||||||||||||||||||
Quality system and product-related remediation | — | 13,134 | — | — | — | — | 13,134 | — | 13,134 | (3,234 | ) | 9,900 | 0.41 | |||||||||||||||||||||||
Disposition/write-off of certain assets | — | — | — | — | — | — | — | 19 | 19 | — | 19 | — | ||||||||||||||||||||||||
Adjusted (Non-GAAP)* | $ | 535,112 | $ | 207,032 | $ | 109,980 | $ | 21,894 | $ | — | $ | — | $ | 75,158 | $ | (1,483 | ) | $ | 49,554 | $ | (3,745 | ) | $ | 45,809 | $ | 1.88 | ||||||||||
Adjusted percent of total revenues (or percent of (loss) income before income taxes for benefit (provision) for income taxes) | 39 | % | 21 | % | 4 | % | — | % | — | % | 14 | % | — | % | 9 | % | 7.6 | % | 9 | % |
_______________ |
* Amounts may not foot due to rounding |
ICU MEDICAL, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)(continued) |
|||||||||||||||||||||||||||||||||
(In thousands, except percentages and per share) | |||||||||||||||||||||||||||||||||
The company’s |
|||||||||||||||||||||||||||||||||
Total revenues | Gross profit | Selling, general and administrative | Research and development | Restructuring, strategic transaction and integration | Change in fair value of contingent earn-out | (Loss) income from operations | (Loss) income before income taxes | Benefit (provision) for income taxes | Net (loss) income | Diluted (loss) earnings per share | |||||||||||||||||||||||
Reported (GAAP) | $ | 561,004 | $ | 167,593 | $ | 158,748 | $ | 22,562 | $ | 13,525 | $ | (27,194 | ) | $ | (48 | ) | $ | (16,854 | ) | $ | 9,380 | $ | (7,474 | ) | $ | (0.31 | ) | ||||||
Reported percent of total revenues (or percent of income before income taxes for benefit provision for income taxes) | 30 | % | 28 | % | 4 | % | 2 | % | (5 | )% | — | % | (3 | )% | 55.7 | % | (1 | )% | |||||||||||||||
Contract manufacturing | (14,043 | ) | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Stock compensation expense | — | 1,408 | (5,945 | ) | (409 | ) | — | — | 7,762 | 7,762 | (1,863 | ) | 5,899 | 0.24 | |||||||||||||||||||
Amortization expense | — | 2,943 | (38,673 | ) | — | — | — | 41,616 | 41,616 | (9,905 | ) | 31,711 | 1.33 | ||||||||||||||||||||
Restructuring, strategic transaction and integration | — | — | — | — | (13,525 | ) | — | 13,525 | 13,525 | (2,610 | ) | 10,915 | 0.46 | ||||||||||||||||||||
Change in fair value of contingent earn-out | — | — | — | — | — | 27,194 | (27,194 | ) | (27,194 | ) | — | (27,194 | ) | (1.14 | ) | ||||||||||||||||||
Adjustment to reverse the cost recognition related to the purchase accounting write-up of inventory to fair value | — | 8,306 | — | — | — | — | 8,306 | 8,306 | (1,952 | ) | 6,354 | 0.27 | |||||||||||||||||||||
Quality system and product-related remediation | — | 17,195 | — | — | — | — | 17,195 | 17,195 | (4,247 | ) | 12,948 | 0.54 | |||||||||||||||||||||
Earnings per share impact on net loss due to basic versus diluted weighted average shares | — | — | — | — | — | — | — | — | — | — | (0.02 | ) | |||||||||||||||||||||
Adjusted (Non-GAAP) | $ | 546,961 | $ | 197,445 | $ | 114,130 | $ | 22,153 | $ | — | $ | — | $ | 61,162 | $ | 44,356 | $ | (11,197 | ) | $ | 33,159 | $ | 1.37 | ||||||||||
Adjusted percent of total revenues (or percent of income before income taxes for provision for income taxes) | 36 | % | 21 | % | 4 | % | — | % | — | % | 11 | % | 8 | % | 25.2 | % | 6 | % |
ICU MEDICAL, INC. AND SUBSIDIARIES |
|||||||||||||||
Reconciliation of |
|||||||||||||||
(In thousands) | |||||||||||||||
Three months ended |
Six months ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net cash (used in) provided by operating activities | $ | (1,474 | ) | $ | (61,385 | ) | $ | 39,771 | $ | (62,727 | ) | ||||
Purchase of property, plant and equipment | (18,284 | ) | (24,433 | ) | (32,489 | ) | (48,039 | ) | |||||||
Proceeds from sale of assets | 1,377 | — | 1,431 | 900 | |||||||||||
Free cash flow | $ | (18,381 | ) | $ | (85,818 | ) | $ | 8,713 | $ | (109,866 | ) |
Reconciliation of GAAP to Non-GAAP Fiscal Year 2023 |
|||||||
Guidance (Unaudited) |
|||||||
(In millions, except per share data) | |||||||
Low End of Guidance | High End of Guidance | ||||||
GAAP net loss | $ | (59 | ) | $ | (38 | ) | |
Non-GAAP adjustments: | |||||||
Interest, net | 98 | 98 | |||||
Stock compensation expense | 42 | 42 | |||||
Depreciation and amortization expense | 228 | 228 | |||||
Restructuring, strategic transaction and integration | 41 | 41 | |||||
Quality and regulatory initiatives and remediation | 53 | 53 | |||||
Change in fair value of contingent earn-out | 3 | 3 | |||||
Disposition of certain assets | 1 | 1 | |||||
Benefit for income taxes | (32 | ) | (23 | ) | |||
Total non-GAAP adjustments | $ | 434 | $ | 443 | |||
Adjusted EBITDA | $ | 375 | $ | 405 | |||
GAAP diluted loss per share | $ | (2.42 | ) | $ | (1.57 | ) | |
Non-GAAP adjustments: | |||||||
Stock compensation expense | 1.71 | 1.71 | |||||
Amortization expense | 5.39 | 5.39 | |||||
Restructuring, strategic transaction and integration | 1.67 | 1.67 | |||||
Quality and regulatory initiatives and remediation | 2.16 | 2.16 | |||||
Change in fair value of contingent earn-out | 0.12 | 0.12 | |||||
Disposition of certain assets | 0.04 | 0.04 | |||||
Estimated income tax impact from adjustments | (2.67 | ) | (2.67 | ) | |||
Adjusted diluted earnings per share | $ | 6.00 | $ | 6.85 |
CONTACT:
(949) 366-2183
(646) 277-1254
Source: ICU Medical, Inc.