Orthofix Reports Fourth Quarter and Fiscal Year 2021 Results
Orthofix Medical reported fourth-quarter net sales of $125.1 million, a 6% increase year-over-year. For fiscal year 2021, net sales reached $464.5 million, up 14% from 2020. The company demonstrated strong growth in both global spinal implants and orthopedics, driven by products like the M6-C™ cervical disc. However, the net loss increased to $(32.8) million in Q4, with an adjusted EPS of $0.27. The 2022 outlook estimates net sales between $475 million and $490 million, indicating modest year-over-year growth.
- Fourth-quarter net sales increased by 6% year-over-year.
- Fiscal year 2021 net sales rose by 14% compared to 2020.
- Growth driven by key products in Global Spinal Implants and Orthopedics.
- Net loss increased to $(32.8) million in Q4 2021.
- Adjusted EPS decreased from $0.44 in 2020 to $0.27 in Q4 2021.
- 2022 earnings outlook shows a potential decrease in adjusted EPS from $0.86 to a range of $0.58 to $0.73.
-
Fourth quarter net sales of
, an increase of$125.1 million 6% over the prior year -
2021 annual net sales of
, an increase of$464.5 million 14% over the prior year - Double-digit net sales growth in the quarter and for the year compared to the prior year period for both global Spinal Implants and Orthopedics
- Entered into a partnership and investment with nView medical, developer of novel imaging and guidance systems
“Despite the headwinds our industry faced throughout the year, we delivered double digit revenue growth while continuing to advance initiatives that will fuel the future of the business,” said
“Building on the momentum we have created over the last two years through strategic investments in our product portfolio and commercial channel, we see 2022 as an inflection point for our business. This year, we expect to accelerate our top line growth to mid-single digits at constant currency,” continued Serbousek. “As we move into 2023 and beyond, we expect to further accelerate our growth trajectory to become a high-single digit growth company with increasing profitability through continued disciplined investment in the areas of our business where we have a differentiated, competitive advantage.”
Financial Results Overview
Fourth Quarter
The following table provides net sales by major product category by reporting segment:
|
|
Three Months Ended |
|
|||||||||||||
(Unaudited, |
|
2021 |
|
|
2020 |
|
|
Change |
|
|
Constant
|
|
||||
Bone Growth Therapies |
|
$ |
49,627 |
|
|
$ |
50,508 |
|
|
|
(1.7 |
%) |
|
|
(1.7 |
%) |
Spinal Implants |
|
|
31,150 |
|
|
|
27,832 |
|
|
|
11.9 |
% |
|
|
12.2 |
% |
Biologics |
|
|
15,071 |
|
|
|
15,163 |
|
|
|
(0.6 |
%) |
|
|
(0.6 |
%) |
Global Spine |
|
|
95,848 |
|
|
|
93,503 |
|
|
|
2.5 |
% |
|
|
2.6 |
% |
Global Orthopedics |
|
|
29,216 |
|
|
|
24,116 |
|
|
|
21.1 |
% |
|
|
24.5 |
% |
Net sales |
|
$ |
125,064 |
|
|
$ |
117,619 |
|
|
|
6.3 |
% |
|
|
7.1 |
% |
Gross profit increased
Net loss was
EBITDA was
Fiscal Year 2021
The following table provides net sales by major product category by reporting segment:
|
|
Year Ended |
|
|||||||||||||
( |
|
2021 |
|
|
2020 |
|
|
Change |
|
|
Constant
|
|
||||
Bone Growth Therapies |
|
$ |
187,448 |
|
|
$ |
171,396 |
|
|
|
9.4 |
% |
|
|
9.4 |
% |
Spinal Implants |
|
|
115,094 |
|
|
|
94,857 |
|
|
|
21.3 |
% |
|
|
20.8 |
% |
Biologics |
|
|
56,421 |
|
|
|
55,482 |
|
|
|
1.7 |
% |
|
|
1.7 |
% |
Global Spine |
|
|
358,963 |
|
|
|
321,735 |
|
|
|
11.6 |
% |
|
|
11.4 |
% |
Global Orthopedics |
|
|
105,516 |
|
|
|
84,827 |
|
|
|
24.4 |
% |
|
|
21.3 |
% |
Net sales |
|
$ |
464,479 |
|
|
$ |
406,562 |
|
|
|
14.2 |
% |
|
|
13.5 |
% |
Gross profit increased
Net loss was
EBITDA was
Liquidity
As of
2022 Outlook
The Company continues to monitor and evaluate the impact the global response to the COVID-19 pandemic has had, and will continue to have, on its operations and financial results. As of the date hereof, the Company expects the following net sales and earnings results for the year ended
|
|
2022 Full Year Outlook |
|
|
|||||
(Unaudited, |
|
Low |
|
|
High |
|
|
||
Net sales |
|
$ |
475.0 |
|
1 |
$ |
490.0 |
|
1 |
Adjusted EBITDA |
|
$ |
56.0 |
|
2 |
$ |
61.0 |
|
2 |
Adjusted EPS |
|
$ |
0.58 |
|
3 |
$ |
0.73 |
|
3 |
1 Represents a year-over-year increase of |
The Company does not provide
Conference Call
About
Forward-Looking Statements
This communication contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, relating to our business and financial outlook, which are based on our current beliefs, assumptions, expectations, estimates, forecasts and projections. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “intends,” “predicts,” “potential,” or “continue” or other comparable terminology. These forward-looking statements are not guarantees of our future performance and involve risks, uncertainties, estimates and assumptions that are difficult to predict, including the risks described in Part I, Item 1A under the heading Risk Factors in our Annual Report on Form 10-K for the year ended
This list of risks, uncertainties and other factors is not complete. We discuss some of these matters more fully, as well as certain risk factors that could affect our business, financial condition, results of operations, and prospects, in reports we file from time-to-time with the
Condensed Consolidated Statements of Operations |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
( |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
(unaudited) |
|
|
|
|
||||||||||
Net sales |
|
$ |
125,064 |
|
|
$ |
117,619 |
|
|
$ |
464,479 |
|
|
$ |
406,562 |
|
Cost of sales |
|
|
33,254 |
|
|
|
29,071 |
|
|
|
114,914 |
|
|
|
101,889 |
|
Gross profit |
|
|
91,810 |
|
|
|
88,548 |
|
|
|
349,565 |
|
|
|
304,673 |
|
Sales and marketing |
|
|
57,098 |
|
|
|
53,716 |
|
|
|
221,318 |
|
|
|
204,434 |
|
General and administrative |
|
|
18,262 |
|
|
|
18,495 |
|
|
|
69,353 |
|
|
|
67,948 |
|
Research and development |
|
|
13,243 |
|
|
|
10,365 |
|
|
|
49,621 |
|
|
|
39,056 |
|
Acquisition-related amortization and remeasurement |
|
|
12,560 |
|
|
|
2,267 |
|
|
|
17,588 |
|
|
|
(499 |
) |
Operating income (loss) |
|
|
(9,353 |
) |
|
|
3,705 |
|
|
|
(8,315 |
) |
|
|
(6,266 |
) |
Interest expense, net |
|
|
(437 |
) |
|
|
(428 |
) |
|
|
(1,837 |
) |
|
|
(2,483 |
) |
Other income (expense), net |
|
|
185 |
|
|
|
2,293 |
|
|
|
(3,343 |
) |
|
|
8,381 |
|
Income (loss) before income taxes |
|
|
(9,605 |
) |
|
|
5,570 |
|
|
|
(13,495 |
) |
|
|
(368 |
) |
Income tax benefit (expense) |
|
|
(23,207 |
) |
|
|
(14,948 |
) |
|
|
(24,884 |
) |
|
|
2,885 |
|
Net income (loss) |
|
$ |
(32,812 |
) |
|
$ |
(9,378 |
) |
|
$ |
(38,379 |
) |
|
$ |
2,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(1.65 |
) |
|
$ |
(0.48 |
) |
|
$ |
(1.95 |
) |
|
$ |
0.13 |
|
Diluted |
|
|
(1.65 |
) |
|
|
(0.48 |
) |
|
|
(1.95 |
) |
|
|
0.13 |
|
Weighted average number of common shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
19,859,172 |
|
|
|
19,418,550 |
|
|
|
19,690,593 |
|
|
|
19,267,920 |
|
Diluted |
|
|
19,859,172 |
|
|
|
19,418,550 |
|
|
|
19,690,593 |
|
|
|
19,391,718 |
|
Condensed Consolidated Balance Sheets |
||||||||
( |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
87,847 |
|
|
$ |
96,291 |
|
Restricted cash |
|
|
— |
|
|
|
530 |
|
Accounts receivable, net of allowances of |
|
|
78,560 |
|
|
|
72,423 |
|
Inventories |
|
|
82,974 |
|
|
|
84,635 |
|
Prepaid expenses and other current assets |
|
|
20,141 |
|
|
|
16,500 |
|
Total current assets |
|
|
269,522 |
|
|
|
270,379 |
|
Property, plant and equipment, net |
|
|
59,252 |
|
|
|
63,613 |
|
Intangible assets, net |
|
|
52,666 |
|
|
|
60,517 |
|
|
|
|
71,317 |
|
|
|
84,018 |
|
Deferred income taxes |
|
|
1,771 |
|
|
|
25,042 |
|
Other long-term assets |
|
|
22,095 |
|
|
|
22,292 |
|
Total assets |
|
$ |
476,623 |
|
|
$ |
525,861 |
|
Liabilities and shareholders’ equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
26,459 |
|
|
$ |
23,118 |
|
Current portion of finance lease liability |
|
|
2,590 |
|
|
|
510 |
|
Other current liabilities |
|
|
76,781 |
|
|
|
80,271 |
|
Total current liabilities |
|
|
105,830 |
|
|
|
103,899 |
|
Long-term portion of finance lease liability |
|
|
19,890 |
|
|
|
22,338 |
|
Other long-term liabilities |
|
|
13,969 |
|
|
|
42,760 |
|
Total liabilities |
|
|
139,689 |
|
|
|
168,997 |
|
Contingencies |
|
|
|
|
|
|
|
|
Shareholders’ equity |
|
|
|
|
|
|
|
|
Common shares
19,836,937 and 19,423,874 issued and outstanding as of 2021 and 2020, respectively |
|
|
1,983 |
|
|
|
1,942 |
|
Additional paid-in capital |
|
|
313,951 |
|
|
|
292,291 |
|
Retained earnings |
|
|
21,000 |
|
|
|
59,379 |
|
Accumulated other comprehensive income |
|
|
— |
|
|
|
3,252 |
|
Total shareholders’ equity |
|
|
336,934 |
|
|
|
356,864 |
|
Total liabilities and shareholders’ equity |
|
$ |
476,623 |
|
|
$ |
525,861 |
|
|
||||||||||||||||
The following tables present reconciliations of operating income (loss), net income (loss), EPS, and net cash from operating activities, in each case calculated in accordance with |
||||||||||||||||
EBITDA and Adjusted EBITDA |
||||||||||||||||
|
|
Three Months Ended |
|
|||||||||||||
(Unaudited, |
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
|
Total |
|
||||
Operating income (loss) |
|
$ |
9,016 |
|
|
$ |
(9,484 |
) |
|
$ |
(8,885 |
) |
|
$ |
(9,353 |
) |
Other income (expense), net |
|
|
(279 |
) |
|
|
(233 |
) |
|
|
697 |
|
|
|
185 |
|
Depreciation and amortization |
|
|
2,613 |
|
|
|
1,557 |
|
|
|
1,019 |
|
|
|
5,189 |
|
Amortization of acquired intangibles and goodwill impairment |
|
|
1,829 |
|
|
|
12,184 |
|
|
|
— |
|
|
|
14,013 |
|
EBITDA |
|
$ |
13,179 |
|
|
$ |
4,024 |
|
|
$ |
(7,169 |
) |
|
$ |
10,034 |
|
Share-based compensation |
|
|
1,645 |
|
|
|
523 |
|
|
|
1,788 |
|
|
|
3,956 |
|
Foreign exchange impact |
|
|
294 |
|
|
|
564 |
|
|
|
(51 |
) |
|
|
807 |
|
Strategic investments |
|
|
429 |
|
|
|
276 |
|
|
|
1,112 |
|
|
|
1,817 |
|
Acquisition-related fair value adjustments |
|
|
(1,195 |
) |
|
|
— |
|
|
|
5 |
|
|
|
(1,190 |
) |
(Gain) loss on investment securities |
|
|
— |
|
|
|
— |
|
|
|
(643 |
) |
|
|
(643 |
) |
Legal judgments/settlements |
|
|
69 |
|
|
|
279 |
|
|
|
4 |
|
|
|
352 |
|
Succession and transition charges |
|
|
30 |
|
|
|
8 |
|
|
|
37 |
|
|
|
75 |
|
Medical device regulation |
|
|
1,008 |
|
|
|
545 |
|
|
|
558 |
|
|
|
2,111 |
|
Business interruption - COVID-19 |
|
|
2,297 |
|
|
|
(2,618 |
) |
|
|
9 |
|
|
|
(312 |
) |
Adjusted EBITDA |
|
$ |
17,756 |
|
|
$ |
3,601 |
|
|
$ |
(4,350 |
) |
|
$ |
17,007 |
|
|
|
Year Ended |
|
|||||||||||||
(Unaudited, |
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
|
Total |
|
||||
Operating income (loss) |
|
$ |
41,382 |
|
|
$ |
(14,359 |
) |
|
$ |
(35,338 |
) |
|
$ |
(8,315 |
) |
Other income (expense), net |
|
|
(917 |
) |
|
|
(2,257 |
) |
|
|
(169 |
) |
|
|
(3,343 |
) |
Depreciation and amortization |
|
|
10,367 |
|
|
|
6,464 |
|
|
|
3,816 |
|
|
|
20,647 |
|
Amortization of acquired intangibles and goodwill impairment |
|
|
7,182 |
|
|
|
13,526 |
|
|
|
— |
|
|
|
20,708 |
|
EBITDA |
|
$ |
58,014 |
|
|
$ |
3,374 |
|
|
$ |
(31,691 |
) |
|
$ |
29,697 |
|
Share-based compensation |
|
|
6,361 |
|
|
|
2,145 |
|
|
|
6,910 |
|
|
|
15,416 |
|
Foreign exchange impact |
|
|
966 |
|
|
|
2,203 |
|
|
|
812 |
|
|
|
3,981 |
|
Strategic investments |
|
|
823 |
|
|
|
2,329 |
|
|
|
2,548 |
|
|
|
5,700 |
|
Acquisition-related fair value adjustments |
|
|
(1,645 |
) |
|
|
— |
|
|
|
(370 |
) |
|
|
(2,015 |
) |
(Gain) loss on investment securities |
|
|
— |
|
|
|
— |
|
|
|
(643 |
) |
|
|
(643 |
) |
Legal judgments/settlements |
|
|
462 |
|
|
|
(381 |
) |
|
|
(48 |
) |
|
|
33 |
|
Succession and transition charges |
|
|
482 |
|
|
|
70 |
|
|
|
187 |
|
|
|
739 |
|
Medical device regulation |
|
|
2,753 |
|
|
|
2,112 |
|
|
|
3,169 |
|
|
|
8,034 |
|
Business interruption - COVID 19 |
|
|
2,870 |
|
|
|
(2,592 |
) |
|
|
42 |
|
|
|
320 |
|
Adjusted EBITDA |
|
$ |
71,086 |
|
|
$ |
9,260 |
|
|
$ |
(19,084 |
) |
|
$ |
61,262 |
|
|
|
Three Months Ended |
|
|||||||||||||
(Unaudited, |
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
|
Total |
|
||||
Operating income (loss) |
|
$ |
19,386 |
|
|
$ |
(5,151 |
) |
|
$ |
(10,530 |
) |
|
$ |
3,705 |
|
Other income (expense), net |
|
|
664 |
|
|
|
1,278 |
|
|
|
351 |
|
|
|
2,293 |
|
Depreciation and amortization |
|
|
2,532 |
|
|
|
2,429 |
|
|
|
1,056 |
|
|
|
6,017 |
|
Amortization of acquired intangibles |
|
|
1,784 |
|
|
|
446 |
|
|
|
— |
|
|
|
2,230 |
|
EBITDA |
|
$ |
24,366 |
|
|
$ |
(998 |
) |
|
$ |
(9,123 |
) |
|
$ |
14,245 |
|
Share-based compensation |
|
|
1,495 |
|
|
|
498 |
|
|
|
1,816 |
|
|
|
3,809 |
|
Foreign exchange impact |
|
|
(575 |
) |
|
|
(1,197 |
) |
|
|
(349 |
) |
|
|
(2,121 |
) |
Strategic investments |
|
|
— |
|
|
|
1,246 |
|
|
|
1,686 |
|
|
|
2,932 |
|
Acquisition-related fair value adjustments |
|
|
300 |
|
|
|
52 |
|
|
|
— |
|
|
|
352 |
|
(Gain) loss on investment securities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Legal judgments/settlements |
|
|
224 |
|
|
|
95 |
|
|
|
86 |
|
|
|
405 |
|
Succession and transition charges |
|
|
5 |
|
|
|
187 |
|
|
|
(3 |
) |
|
|
189 |
|
Medical device regulation |
|
|
35 |
|
|
|
744 |
|
|
|
1,366 |
|
|
|
2,145 |
|
Business interruption - COVID-19 |
|
|
14 |
|
|
|
61 |
|
|
|
27 |
|
|
|
102 |
|
Adjusted EBITDA |
|
$ |
25,864 |
|
|
$ |
688 |
|
|
$ |
(4,494 |
) |
|
$ |
22,058 |
|
|
|
Year Ended |
|
|||||||||||||
(Unaudited, |
|
Global Spine |
|
|
Global Orthopedics |
|
|
Corporate |
|
|
Total |
|
||||
Operating income (loss) |
|
$ |
43,265 |
|
|
$ |
(14,917 |
) |
|
$ |
(34,614 |
) |
|
$ |
(6,266 |
) |
Other income (expense), net |
|
|
1,409 |
|
|
|
2,028 |
|
|
|
4,944 |
|
|
|
8,381 |
|
Depreciation and amortization |
|
|
12,091 |
|
|
|
6,580 |
|
|
|
4,288 |
|
|
|
22,959 |
|
Amortization of acquired intangibles |
|
|
6,271 |
|
|
|
1,316 |
|
|
|
— |
|
|
|
7,587 |
|
EBITDA |
|
$ |
63,036 |
|
|
$ |
(4,993 |
) |
|
$ |
(25,382 |
) |
|
$ |
32,661 |
|
Share-based compensation |
|
|
6,081 |
|
|
|
2,076 |
|
|
|
7,107 |
|
|
|
15,264 |
|
Foreign exchange impact |
|
|
(1,287 |
) |
|
|
(2,099 |
) |
|
|
(510 |
) |
|
|
(3,896 |
) |
Strategic investments |
|
|
30 |
|
|
|
1,719 |
|
|
|
3,052 |
|
|
|
4,801 |
|
Acquisition-related fair value adjustments |
|
|
(7,300 |
) |
|
|
152 |
|
|
|
— |
|
|
|
(7,148 |
) |
(Gain) loss on investment securities |
|
|
— |
|
|
|
— |
|
|
|
219 |
|
|
|
219 |
|
Legal judgments/settlements |
|
|
(196 |
) |
|
|
641 |
|
|
|
458 |
|
|
|
903 |
|
Succession and transition charges |
|
|
2,027 |
|
|
|
1,589 |
|
|
|
759 |
|
|
|
4,375 |
|
Medical device regulation |
|
|
411 |
|
|
|
1,240 |
|
|
|
2,333 |
|
|
|
3,984 |
|
Business interruption - COVID 19 |
|
|
403 |
|
|
|
369 |
|
|
|
(4,308 |
) |
|
|
(3,536 |
) |
Adjusted EBITDA |
|
$ |
63,205 |
|
|
$ |
694 |
|
|
$ |
(16,272 |
) |
|
$ |
47,627 |
|
Adjusted Net Income
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
(Unaudited, |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net income (loss) |
|
$ |
(32,812 |
) |
|
$ |
(9,378 |
) |
|
$ |
(38,379 |
) |
|
$ |
2,517 |
|
Foreign exchange impact |
|
|
807 |
|
|
|
(2,121 |
) |
|
|
3,981 |
|
|
|
(3,896 |
) |
Strategic investments |
|
|
1,837 |
|
|
|
2,947 |
|
|
|
5,813 |
|
|
|
4,816 |
|
Acquisition-related fair value adjustments |
|
|
(1,190 |
) |
|
|
352 |
|
|
|
(2,015 |
) |
|
|
(7,148 |
) |
Amortization of acquired intangibles and goodwill impairment |
|
|
14,019 |
|
|
|
2,231 |
|
|
|
20,732 |
|
|
|
7,587 |
|
(Gain) loss on investment securities |
|
|
(643 |
) |
|
|
— |
|
|
|
(643 |
) |
|
|
219 |
|
Legal judgments/settlements |
|
|
352 |
|
|
|
405 |
|
|
|
33 |
|
|
|
903 |
|
Succession and transition charges |
|
|
75 |
|
|
|
189 |
|
|
|
739 |
|
|
|
4,375 |
|
Medical device regulation |
|
|
2,111 |
|
|
|
2,145 |
|
|
|
8,034 |
|
|
|
3,984 |
|
Business interruption - COVID-19 |
|
|
(310 |
) |
|
|
103 |
|
|
|
328 |
|
|
|
(3,532 |
) |
Long-term income tax rate adjustment |
|
|
21,195 |
|
|
|
11,756 |
|
|
|
18,537 |
|
|
|
(4,760 |
) |
Adjusted net income |
|
$ |
5,441 |
|
|
$ |
8,629 |
|
|
$ |
17,160 |
|
|
$ |
5,065 |
|
Adjusted EPS
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
(Unaudited, per diluted share) |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
EPS |
|
$ |
(1.65 |
) |
|
$ |
(0.48 |
) |
|
$ |
(1.95 |
) |
|
$ |
0.13 |
|
Foreign exchange impact |
|
|
0.04 |
|
|
|
(0.11 |
) |
|
|
0.20 |
|
|
|
(0.20 |
) |
Strategic investments |
|
|
0.09 |
|
|
|
0.15 |
|
|
|
0.29 |
|
|
|
0.25 |
|
Acquisition-related fair value adjustments |
|
|
(0.06 |
) |
|
|
0.02 |
|
|
|
(0.10 |
) |
|
|
(0.37 |
) |
Amortization of acquired intangibles and goodwill impairment |
|
|
0.70 |
|
|
|
0.11 |
|
|
|
1.04 |
|
|
|
0.39 |
|
(Gain) loss on investment securities |
|
|
(0.03 |
) |
|
|
— |
|
|
|
(0.03 |
) |
|
|
0.01 |
|
Legal judgments/settlements |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
— |
|
|
|
0.05 |
|
Succession and transition charges |
|
|
— |
|
|
|
0.01 |
|
|
|
0.04 |
|
|
|
0.23 |
|
Medical device regulation |
|
|
0.11 |
|
|
|
0.11 |
|
|
|
0.40 |
|
|
|
0.21 |
|
Business interruption - COVID-19 |
|
|
(0.02 |
) |
|
|
0.01 |
|
|
|
0.02 |
|
|
|
(0.18 |
) |
Long-term income tax rate adjustment |
|
|
1.07 |
|
|
|
0.60 |
|
|
|
0.95 |
|
|
|
(0.26 |
) |
Adjusted EPS |
|
$ |
0.27 |
|
|
$ |
0.44 |
|
|
$ |
0.86 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of diluted common shares (treasury stock method) |
|
|
19,972,400 |
|
|
|
19,611,127 |
|
|
|
19,952,621 |
|
|
|
19,404,524 |
|
Free Cash Flow
|
|
Year Ended
|
|
|||||
(Unaudited, |
|
2021 |
|
|
2020 |
|
||
|
|
|
|
|
|
|
|
|
Net cash from operating activities |
|
$ |
18,475 |
|
|
$ |
74,272 |
|
Capital expenditures |
|
|
(19,592 |
) |
|
|
(17,094 |
) |
Free cash flow |
|
$ |
(1,117 |
) |
|
$ |
57,178 |
|
Constant Currency
Constant currency is a non-GAAP measure, which is calculated by using foreign currency rates from the comparable, prior-year period, to present net sales at comparable rates. Constant currency can be presented for numerous GAAP measures, but is most commonly used by management to analyze net sales without the impact of changes in foreign currency rates.
EBITDA
EBITDA is a non-GAAP financial measure, which is calculated by adding interest income (expense), net; income tax expense (benefit); and depreciation and amortization (including the impacts of any goodwill impairment) to net income (loss). EBITDA provides management with additional insight to its results of operations. EBITDA is the primary metric used by our Chief Operating Decision Maker in managing our business.
Adjusted EBITDA, Adjusted Net Income and Adjusted EPS
These non-GAAP financial measures provide management with additional insight to its results of operations and are calculated using the following adjustments:
-
Share-based compensation – costs related to our share-based compensation plans, which include stock options, restricted stock, market-based restricted stock units, and our stock purchase plan; see the share-based compensation footnote in our Form 10-K for the year ended
December 30, 2021 for an allocation of these costs by consolidated statement of operations line item; note that certain share-based compensation costs are instead included within medical device regulation for 2021 and succession and transition charges for 2020 - Foreign exchange impact – gains and losses related to foreign currency transactions, which are recorded as other income (expense), net
- Strategic investments – costs related to our strategic investments, such as due diligence and integration costs, which are primarily recorded as general and administrative expenses
- Acquisition-related fair value adjustments – comprised of (i) gains and losses related to remeasurement of contingent consideration to fair value, which are recorded as operating expenses, (ii) the amortization of an adjustment made to inventory acquired to reflect the expected selling price of the acquired inventory less the cost of expected selling efforts and a reasonable profit allowance for the selling effort for finished goods inventory, which is recorded as cost of sales, and (iii) costs recognized related to acquired in-process research and development assets, which were expensed immediately.
- Amortization of acquired intangibles and goodwill impairment – amortization of intangible assets acquired in business combinations or asset acquisitions, including items such as developed technologies, customer relationships, trade names, manufacturing agreements, and other intangible assets, which are recorded in cost of sales or operating expenses; also inclusive of an impairment of goodwill assigned to the Global Orthopedics business segment in 2021
- (Gain) loss on investment securities – net gains or losses recognized (realized or unrealized) within other income (expense), net relating to certain of our investments
- Legal judgments/settlements – adverse or favorable legal judgments or negotiated legal settlements, which are recorded as general and administrative expenses
- Succession and transition charges – costs related to the transition of certain named executive officers and certain targeted restructuring costs, including any cessation and onboarding amounts, accelerated share-based compensation expense, consulting services, and other related expenses, which are primarily recorded as general and administrative expenses
-
Medical device regulation – incremental costs incurred (i) to establish initial compliance with the regulations set forth by the European Union Medical Device Regulation (“MDR”) and the
U.S. Food and Drug Administration related to our currently-approved medical devices, which are recorded primarily as research and development expenses, and (ii) related to rationalization of certain product lines that we do not expect to continue to market subsequent to the effective date of these regulations, which are recorded primarily as costs of sales - Business interruption – COVID-19 – gains and losses related to the realized effects the COVID-19 pandemic has had on our business operations, which consist primarily of i) certain proceeds received as part of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) and other legislation, ii) inventory reserve adjustments related to product set to expire, which are reflected in cost of sales, iii) costs associated with the redesign of certain products in response to supply chain disruption, and iv) incremental costs incurred to enhance the safety and sanitation of our facilities
-
Long-term income tax rate adjustment – reflects management’s expectation of a long-term normalized effective tax rate of
27% for 2020 and 2021 results and28% for the fiscal year 2022 outlook, which is based on current tax law and current expected adjusted income; actual reported tax expense will ultimately be based on GAAP earnings and may differ from the expected long-term normalized effective tax rate due to a variety of factors, including the resolutions of issues arising from tax audits with various tax authorities, the ability to realize deferred tax assets, and the tax impact of certain reconciling items that are excluded in determining Adjusted Net Income and Adjusted EPS
Free Cash Flow
Free cash flow is a non-GAAP financial measure, which is calculated by subtracting capital expenditures from cash flow from operating activities. Free cash flow is an important indicator of how much cash is generated or used by our normal business operations, including capital expenditures. Management uses free cash flow as a measure of progress on its capital efficiency and cash flow initiatives.
Usefulness and Limitations of Non-GAAP Financial Measures
Management uses non-GAAP measures to evaluate performance period over period, to analyze the underlying trends in our business, to assess performance relative to competitors and to establish operational goals and forecasts that are used in allocating resources. Management uses these non-GAAP measures as the basis for assessing the ability of the underlying operations to generate cash. In addition, management uses these non-GAAP measures to further its understanding of the performance of our business units.
Material Limitations Associated with the Use of Non-GAAP Financial Measures
The non-GAAP measures used in this press release may have limitations as analytical tools, and should not be considered in isolation or as a replacement for GAAP financial measures. Some of the limitations associated with the use of these non-GAAP financial measures are that they exclude items that reflect an economic cost and can have a material effect on cash flows. Similarly, certain non-cash expenses, such as equity compensation, do not directly impact cash flows, but are part of total compensation costs accounted for under GAAP.
Compensation for Limitations Associated with Use of Non-GAAP Financial Measures
We compensate for the limitations of our non-GAAP financial measures by relying upon GAAP results to gain a complete picture of our performance. The GAAP results provide the ability to understand our performance based on a defined set of criteria. The non-GAAP measures reflect the underlying operating results of our businesses, which we believe is an important measure of our overall performance. We provide a detailed reconciliation of the non-GAAP financial measures to our most directly comparable GAAP measures, and encourage investors to review this reconciliation.
Usefulness of Non-GAAP Financial Measures to Investors
We believe that providing non-GAAP financial measures that exclude certain items provides investors with greater transparency to the information used by senior management in its financial and operational decision-making. Management believes it is important to provide investors with the same non-GAAP metrics it uses to supplement information regarding the performance and underlying trends of our business operations in order to facilitate comparisons to its historical operating results and internally evaluate the effectiveness of our operating strategies. Disclosure of these non-GAAP financial measures also facilitates comparisons of our underlying operating performance with other companies in the industry that also supplement their GAAP results with non-GAAP financial measures.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220225005092/en/
P: 214-937-3190
E: alexahuerta@orthofix.com
Source:
FAQ
What were Orthofix Medical's Q4 2021 net sales results?
How did Orthofix perform in fiscal year 2021?
What is the 2022 guidance for Orthofix Medical's net sales?